{"text_format":"1","workbook":"xlsx","n_sheets":252,"sheets":["Contents","Menu Sheet","Equity Trend Analysis","EBITDA Trend Analysis","Single Company Graph","Historic for Model","EBITDA Analysis","Equity Analysis","Value Driver Equity","Value Driver ROI","MB and ROE","EV to Inv Cap and ROI","Dividend Discount","CAPM Summary","Data Current","Data Extract Stocks","Data Extract Income Stmt","Data Extract Balance Sheet","General Instructions","Notes","BREAK","MMM Income St","MMM Balance Sheet","MMM Cash Flow","MMM Summary","MMM Mktw Sum","MMM Mkwt Basic","MMM Yahoo Gr","MMM Mktwth Gr","MMM Income Qtr","MMM Balance Qtr","MMM Cash Qtr","AAPL Income St","AAPL Balance Sheet","AAPL Cash Flow","AAPL Summary","AAPL Mktw Sum","AAPL Mkwt Basic","AAPL Yahoo Gr","AAPL Mktwth Gr","AAPL Income Qtr","AAPL Balance Qtr","AAPL Cash Qtr","BA Income St","BA Balance Sheet","BA Cash Flow","BA Summary","BA Mktw Sum","BA Mkwt Basic","BA Yahoo Gr","BA Mktwth Gr","BA Income Qtr","BA Balance Qtr","BA Cash Qtr","CAT Income St","CAT Balance Sheet","CAT Cash Flow","CAT Summary","CAT Mktw Sum","CAT Mkwt Basic","CAT Yahoo Gr","CAT Mktwth Gr","CAT Income Qtr","CAT Balance Qtr","CAT Cash Qtr","CVX Income St","CVX Balance Sheet","CVX Cash Flow","CVX Summary","CVX Mktw Sum","CVX Mkwt Basic","CVX Yahoo Gr","CVX Mktwth Gr","CVX Income Qtr","CVX Balance Qtr","CVX Cash Qtr","CSCO Income St","CSCO Balance Sheet","CSCO Cash Flow","CSCO Summary","CSCO Mktw Sum","CSCO Mkwt Basic","CSCO Yahoo Gr","CSCO Mktwth Gr","CSCO Income Qtr","CSCO Balance Qtr","CSCO Cash Qtr","KO Income St","KO Balance Sheet","KO Cash Flow","KO Summary","KO Mktw Sum","KO Mkwt Basic","KO Yahoo Gr","KO Mktwth Gr","KO Income Qtr","KO Balance Qtr","KO Cash Qtr","DIS Income St","DIS Balance Sheet","DIS Cash Flow","DIS Summary","DIS Mktw Sum","DIS Mkwt Basic","DIS Yahoo Gr","DIS Mktwth Gr","DIS Income Qtr","DIS Balance Qtr","DIS Cash Qtr","DWDP Income St","DWDP Balance Sheet","DWDP Cash Flow","DWDP Summary","DWDP Mktw Sum","DWDP Mkwt Basic","DWDP Yahoo Gr","DWDP Mktwth Gr","DWDP Income Qtr","DWDP Balance Qtr","DWDP Cash Qtr","XOM Income St","XOM Balance Sheet","XOM Cash Flow","XOM Summary","XOM Mktw Sum","XOM Mkwt Basic","XOM Yahoo Gr","XOM Mktwth Gr","XOM Income Qtr","XOM Balance Qtr","XOM Cash Qtr","GE Income St","GE Balance Sheet","GE Cash Flow","GE Summary","GE Mktw Sum","GE Mkwt Basic","GE Yahoo Gr","GE Mktwth Gr","GE Income Qtr","GE Balance Qtr","GE Cash Qtr","HD Income St","HD Balance Sheet","HD Cash Flow","HD Summary","HD Mktw Sum","HD Mkwt Basic","HD Yahoo Gr","HD Mktwth Gr","HD Income Qtr","HD Balance Qtr","HD Cash Qtr","IBM Income St","IBM Balance Sheet","IBM Cash Flow","IBM Summary","IBM Mktw Sum","IBM Mkwt Basic","IBM Yahoo Gr","IBM Mktwth Gr","IBM Income Qtr","IBM Balance Qtr","IBM Cash Qtr","INTC Income St","INTC Balance Sheet","INTC Cash Flow","INTC Summary","INTC Mktw Sum","INTC Mkwt Basic","INTC Yahoo Gr","INTC Mktwth Gr","INTC Income Qtr","INTC Balance Qtr","INTC Cash Qtr","JNJ Income St","JNJ Balance Sheet","JNJ Cash Flow","JNJ Summary","JNJ Mktw Sum","JNJ Mkwt Basic","JNJ Yahoo Gr","JNJ Mktwth Gr","JNJ Income Qtr","JNJ Balance Qtr","JNJ Cash Qtr","MCD Income St","MCD Balance Sheet","MCD Cash Flow","MCD Summary","MCD Mktw Sum","MCD Mkwt Basic","MCD Yahoo Gr","MCD Mktwth Gr","MCD Income Qtr","MCD Balance Qtr","MCD Cash Qtr","MRK Income St","MRK Balance Sheet","MRK Cash Flow","MRK Summary","MRK Mktw Sum","MRK Mkwt Basic","MRK Yahoo Gr","MRK Mktwth Gr","MRK Income Qtr","MRK Balance Qtr","MRK Cash Qtr","MSFT Income St","MSFT Balance Sheet","MSFT Cash Flow","MSFT Summary","MSFT Mktw Sum","MSFT Mkwt Basic","MSFT Yahoo Gr","MSFT Mktwth Gr","MSFT Income Qtr","MSFT Balance Qtr","MSFT Cash Qtr","NKE Income St","NKE Balance Sheet","NKE Cash Flow","NKE Summary","NKE Mktw Sum","NKE Mkwt Basic","NKE Yahoo Gr","NKE Mktwth Gr","NKE Income Qtr","NKE Balance Qtr","NKE Cash Qtr","PFE Income St","PFE Balance Sheet","PFE Cash Flow","PFE Summary","PFE Mktw Sum","PFE Mkwt Basic","PFE Yahoo Gr","PFE Mktwth Gr","PFE Income Qtr","PFE Balance Qtr","PFE Cash Qtr","PG Income St","PG Balance Sheet","PG Cash Flow","PG Summary","PG Mktw Sum","PG Mkwt Basic","PG Yahoo Gr","PG Mktwth Gr","PG Income Qtr","PG Balance Qtr","PG Cash Qtr"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":0,"defined_names":54,"comments":3,"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":"Contents","index":0,"n_rows":289,"n_cols":5,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[null,null,"Go to Charts by Pressing Shift and Enter on Menu Item "]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Contents"]
[null,2,"Menu Sheet"]
[null,3,"Equity Trend Analysis"]
[null,4,"EBITDA Trend Analysis"]
[null,5,"Single Company Graph"]
[null,6,"Historic for Model"]
[null,7,"Value Driver Equity"]
[null,8,"Value Driver ROI"]
[null,9,"MB and ROE"]
[null,10,"EV to Inv Cap and ROI"]
[null,11,"Dividend Discount"]
[null,12,"CAPM Summary"]
[null,13,"EV to EBITDA Analysis"]
[null,14,"PE Analysis"]
[null,15,"Data Cost of Capital"]
[null,16,"Data Extract Stocks"]
[null,17,"Data Extract Income Stmt"]
[null,18,"Data Extract Balance Sheet"]
[null,19,"General Instructions"]
[null,20,"Notes"]
[null,21,"BREAK"]
[null,22,"IBDRY Income St"]
[null,23,"IBDRY Balance Sheet"]
[null,24,"IBDRY Cash Flow"]
[null,25,"IBDRY Summary"]
[null,26,"IBDRY Mktw Sum"]
[null,27,"IBDRY Mkwt Basic"]
[null,28,"IBDRY Yahoo Gr"]
[null,29,"IBDRY Mktwth Gr"]
[null,30,"IBDRY Income Qtr"]
[null,31,"IBDRY Balance Qtr"]
[null,32,"IBDRY Cash Qtr"]
[null,33,"TNABY Income St"]
[null,34,"TNABY Balance Sheet"]
[null,35,"TNABY Cash Flow"]
[null,36,"TNABY Summary"]
[null,37,"TNABY Mktw Sum"]
[null,38,"TNABY Mkwt Basic"]
[null,39,"TNABY Yahoo Gr"]
[null,40,"TNABY Mktwth Gr"]
[null,41,"TNABY Income Qtr"]
[null,42,"TNABY Balance Qtr"]
[null,43,"TNABY Cash Qtr"]
[null,44,"MAEOY Income St"]
[null,45,"MAEOY Balance Sheet"]
[null,46,"MAEOY Cash Flow"]
[null,47,"MAEOY Summary"]
[null,48,"MAEOY Mktw Sum"]
[null,49,"MAEOY Mkwt Basic"]
[null,50,"MAEOY Yahoo Gr"]
[null,51,"MAEOY Mktwth Gr"]
[null,52,"MAEOY Income Qtr"]
[null,53,"MAEOY Balance Qtr"]
[null,54,"MAEOY Cash Qtr"]
[null,55,"ED Income St"]
[null,56,"ED Balance Sheet"]
[null,57,"ED Cash Flow"]
[null,58,"ED Summary"]
[null,59,"ED Mktw Sum"]
[null,60,"ED Mkwt Basic"]
[null,61,"ED Yahoo Gr"]
[null,62,"ED Mktwth Gr"]
[null,63,"ED Income Qtr"]
[null,64,"ED Balance Qtr"]
[null,65,"ED Cash Qtr"]
[null,66,"KEP Income St"]
[null,67,"KEP Balance Sheet"]
[null,68,"KEP Cash Flow"]
[null,69,"KEP Summary"]
[null,70,"KEP Mktw Sum"]
[null,71,"KEP Mkwt Basic"]
[null,72,"KEP Yahoo Gr"]
[null,73,"KEP Mktwth Gr"]
[null,74,"KEP Income Qtr"]
[null,75,"KEP Balance Qtr"]
[null,76,"KEP Cash Qtr"]
[null,77,"TKECY  Income St"]
[null,78,"TKECY  Balance Sheet"]
[null,79,"TKECY  Cash Flow"]
[null,80,"TKECY  Summary"]
[null,81,"TKECY  Mktw Sum"]
[null,82,"TKECY  Mkwt Basic"]
[null,83,"TKECY  Yahoo Gr"]
[null,84,"TKECY  Mktwth Gr"]
[null,85,"TKECY  Income Qtr"]
[null,86,"TKECY  Balance Qtr"]
[null,87,"TKECY  Cash Qtr"]
[null,88,"SO Income St"]
[null,89,"SO Balance Sheet"]
[null,90,"SO Cash Flow"]
[null,91,"SO Summary"]
[null,92,"SO Mktw Sum"]
[null,93,"SO Mkwt Basic"]
[null,94,"SO Yahoo Gr"]
[null,95,"SO Mktwth Gr"]
[null,96,"SO Income Qtr"]
[null,97,"SO Balance Qtr"]
[null,98,"SO Cash Qtr"]
[null,99,"ECIFY Income St"]
[null,100,"ECIFY Balance Sheet"]
[null,101,"ECIFY Cash Flow"]
[null,102,"ECIFY Summary"]
[null,103,"ECIFY Mktw Sum"]
[null,104,"ECIFY Mkwt Basic"]
[null,105,"ECIFY Yahoo Gr"]
[null,106,"ECIFY Mktwth Gr"]
[null,107,"ECIFY Income Qtr"]
[null,108,"ECIFY Balance Qtr"]
[null,109,"ECIFY Cash Qtr"]
[null,110,"ENGIY Income St"]
[null,111,"ENGIY Balance Sheet"]
[null,112,"ENGIY Cash Flow"]
[null,113,"ENGIY Summary"]
[null,114,"ENGIY Mktw Sum"]
[null,115,"ENGIY Mkwt Basic"]
[null,116,"ENGIY Yahoo Gr"]
[null,117,"ENGIY Mktwth Gr"]
[null,118,"ENGIY Income Qtr"]
[null,119,"ENGIY Balance Qtr"]
[null,120,"ENGIY Cash Qtr"]
[null,121,"NGG Income St"]
[null,122,"NGG Balance Sheet"]
[null,123,"NGG Cash Flow"]
[null,124,"NGG Summary"]
[null,125,"NGG Mktw Sum"]
[null,126,"NGG Mkwt Basic"]
[null,127,"NGG Yahoo Gr"]
[null,128,"NGG Mktwth Gr"]
[null,129,"NGG Income Qtr"]
[null,130,"NGG Balance Qtr"]
[null,131,"NGG Cash Qtr"]
[null,132,"ENLAY Income St"]
[null,133,"ENLAY Balance Sheet"]
[null,134,"ENLAY Cash Flow"]
[null,135,"ENLAY Summary"]
[null,136,"ENLAY Mktw Sum"]
[null,137,"ENLAY Mkwt Basic"]
[null,138,"ENLAY Yahoo Gr"]
[null,139,"ENLAY Mktwth Gr"]
[null,140,"ENLAY Income Qtr"]
[null,141,"ENLAY Balance Qtr"]
[null,142,"ENLAY Cash Qtr"]
[null,143,"EONGY Income St"]
[null,144,"EONGY Balance Sheet"]
[null,145,"EONGY Cash Flow"]
[null,146,"EONGY Summary"]
[null,147,"EONGY Mktw Sum"]
[null,148,"EONGY Mkwt Basic"]
[null,149,"EONGY Yahoo Gr"]
[null,150,"EONGY Mktwth Gr"]
[null,151,"EONGY Income Qtr"]
[null,152,"EONGY Balance Qtr"]
[null,153,"EONGY Cash Qtr"]
[null,154,"EXC Income St"]
[null,155,"EXC Balance Sheet"]
[null,156,"EXC Cash Flow"]
[null,157,"EXC Summary"]
[null,158,"EXC Mktw Sum"]
[null,159,"EXC Mkwt Basic"]
[null,160,"EXC Yahoo Gr"]
[null,161,"EXC Mktwth Gr"]
[null,162,"EXC Income Qtr"]
[null,163,"EXC Balance Qtr"]
[null,164,"EXC Cash Qtr"]
[null,165,"DTE Income St"]
[null,166,"DTE Balance Sheet"]
[null,167,"DTE Cash Flow"]
[null,168,"DTE Summary"]
[null,169,"DTE Mktw Sum"]
[null,170,"DTE Mkwt Basic"]
[null,171,"DTE Yahoo Gr"]
[null,172,"DTE Mktwth Gr"]
[null,173,"DTE Income Qtr"]
[null,174,"DTE Balance Qtr"]
[null,175,"DTE Cash Qtr"]
[null,176,"AES Income St"]
[null,177,"AES Balance Sheet"]
[null,178,"AES Cash Flow"]
[null,179,"AES Summary"]
[null,180,"AES Mktw Sum"]
[null,181,"AES Mkwt Basic"]
[null,182,"AES Yahoo Gr"]
[null,183,"AES Mktwth Gr"]
[null,184,"AES Income Qtr"]
[null,185,"AES Balance Qtr"]
[null,186,"AES Cash Qtr"]
[null,187,"NRG Income St"]
[null,188,"NRG Balance Sheet"]
[null,189,"NRG Cash Flow"]
[null,190,"NRG Summary"]
[null,191,"NRG Mktw Sum"]
[null,192,"NRG Mkwt Basic"]
[null,193,"NRG Yahoo Gr"]
[null,194,"NRG Mktwth Gr"]
[null,195,"NRG Income Qtr"]
[null,196,"NRG Balance Qtr"]
[null,197,"NRG Cash Qtr"]
[null,198,"PCG Income St"]
[null,199,"PCG Balance Sheet"]
[null,200,"PCG Cash Flow"]
[null,201,"PCG Summary"]
[null,202,"PCG Mktw Sum"]
[null,203,"PCG Mkwt Basic"]
[null,204,"PCG Yahoo Gr"]
[null,205,"PCG Mktwth Gr"]
[null,206,"PCG Income Qtr"]
[null,207,"PCG Balance Qtr"]
[null,208,"PCG Cash Qtr"]
[null,209,"RWEOY Income St"]
[null,210,"RWEOY Balance Sheet"]
[null,211,"RWEOY Cash Flow"]
[null,212,"RWEOY Summary"]
[null,213,"RWEOY Mktw Sum"]
[null,214,"RWEOY Mkwt Basic"]
[null,215,"RWEOY Yahoo Gr"]
[null,216,"RWEOY Mktwth Gr"]
[null,217,"RWEOY Income Qtr"]
[null,218,"RWEOY Balance Qtr"]
[null,219,"RWEOY Cash Qtr"]
[null,220,"MGEE Income St"]
[null,221,"MGEE Balance Sheet"]
[null,222,"MGEE Cash Flow"]
[null,223,"MGEE Summary"]
[null,224,"MGEE Mktw Sum"]
[null,225,"MGEE Mkwt Basic"]
[null,226,"MGEE Yahoo Gr"]
[null,227,"MGEE Mktwth Gr"]
[null,228,"MGEE Income Qtr"]
[null,229,"MGEE Balance Qtr"]
[null,230,"MGEE Cash Qtr"]
[null,231,"WEC Income St"]
[null,232,"WEC Balance Sheet"]
[null,233,"WEC Cash Flow"]
[null,234,"WEC Summary"]
[null,235,"WEC Mktw Sum"]
[null,236,"WEC Mkwt Basic"]
[null,237,"WEC Yahoo Gr"]
[null,238,"WEC Mktwth Gr"]
[null,239,"WEC Income Qtr"]
[null,240,"WEC Balance Qtr"]
[null,241,"WEC Cash Qtr"]
[null,242,"AEE Income St"]
[null,243,"AEE Balance Sheet"]
[null,244,"AEE Cash Flow"]
[null,245,"AEE Summary"]
[null,246,"AEE Mktw Sum"]
[null,247,"AEE Mkwt Basic"]
[null,248,"AEE Yahoo Gr"]
[null,249,"AEE Mktwth Gr"]
[null,250,"AEE Income Qtr"]
[null,251,"AEE Balance Qtr"]
[null,252,"AEE Cash Qtr"]
[null,253,"CMS Income St"]
[null,254,"10 year Treasury"]
[null,255,"30 year Treasury"]
[null,256,"10 year Infl Index"]
[null,257,"30 year Infl Index"]
[null,258,"IBE.MC Stock Price"]
[null,259,"5347.KL Stock Price"]
[null,260,"MAEOY Stock Price"]
[null,261,"ED Stock Price"]
[null,262,"015760.KS Stock Price"]
[null,263,"TKECF Stock Price"]
[null,264,"SO Stock Price"]
[null,265,"EDF.PA Stock Price"]
[null,266,"ENGI.PA Stock Price"]
[null,267,"NG.L Stock Price"]
[null,268,"ENEL.MI Stock Price"]
[null,269,"EOAN.DE Stock Price"]
[null,270,"EXC Stock Price"]
[null,271,"DTE Stock Price"]
[null,272,"AES Stock Price"]
[null,273,"NRG Stock Price"]
[null,274,"PCG Stock Price"]
[null,275,"RWE.DE Stock Price"]
[null,276,"MGEE Stock Price"]
[null,277,"WEC Stock Price"]
[null,278,"AEE Stock Price"]
[null,279,"CMS Stock Price"]
[]
[null," File Name: ",null,{"$f":"File_name()","v":{"$error":"#NAME?"}}]
[]
[null," Last Save Date ",null,{"$f":"lastsaved1()","v":{"$error":"#NAME?"}}]
[null," Last Save By",null,{"$f":"lastsaveby1()","v":{"$error":"#NAME?"}}]
[]
[null," Colour Codes "]

{"sheet":"Menu Sheet","index":1,"n_rows":155,"n_cols":69,"rows_kept":155,"cut":false,"hidden":false,"merged":[]}
[null,"Menu Sheet to Read Stocks",null,null,null,"Max to Read",100,null,null,"Stock Price","End Year",2018,"End Month",1]
[null,null,null,null,null,null,null,null,null,null,"End FY",2017,"1st Hist Data",2011]
[null,null,null,null,null,"Ticker Number",1,null,null,null,"End Analysis",2017,"Start Analysis"]
[null,null,null,"Yahoo","Mkt Watch","URL Code",12,null,{"$f":"INDEX(I44:I57,G4)","v":"https://www.marketwatch.com/investing/stock/MMM/financials/cash-flow/quarter"},null,null,null,null,null,null,null,"http://finance.yahoo.com/q/ks?s=RNW.TO+Key+Statistics"]
[null,null,null,null,"Symbol to Implement",{"$f":"INDEX(D13:D2160,G3)","v":"MMM"},{"$f":"INDEX(E13:E2160,G3)","v":"MMM"}]
[null,null,null,null,null,"Total Number of Companies to Read",{"$f":"MIN(COUNTA(D13:D34),G1)","v":21}]
[null,null,null,null,null,"Sheet Name to Create  ",{"$f":"INDEX(P13:AA34,ticker_code,url_code)","v":"MMM Cash Qtr"}]
[null,null,null,null,null,null,null,null,"Start Time","14:38:56",null,null,null,null,null,"Total Time",{"$f":"End_Time-Start_Time","v":2.3541666666666683E-2}]
[null,null,null,null,null,null,null,null,"End Time","15:12:50"]
[null,null,null,null,null,null,"Ticker","Select",null,null,"Simple",null,null,null,null,"Sheet Names ---------------------------------------------------------------------------------------------------------->"]
[null,null,"Currency","Yahoo","Mktwatch","Yahoo Sum","Name","Ticker","True Counter",null,"Count","Match",null,"Adjusted Ticker",null,"Stock Price","Income Stmt","Balance Sheet","Cash Flow","Summary","Mkt W Summary","MktW Basic","Yahoo Projected Growth","Mkt W Projected Growth","Qtly Income","Qtly Balance","Qtly Cash"]
[null,null,null,null,null,null,null,null,0]
[null,"3M ",1,"MMM","MMM",{"$f":"E13","v":"MMM"},{"$f":"'Menu Sheet'!E13","v":"MMM"},true,{"$f":"I12+H13","v":1},null,1,{"$f":"MATCH(K13,$I$13:$I$33,0)","v":1},null,{"$f":"INDEX($G$13:$G$33,L13)","v":"MMM"},null,{"$f":"D13&\" \"&$E$44","v":"MMM Stock Price"},{"$f":"N13&\" \"&$E$45","v":"MMM Income St"},{"$f":"N13&\" \"&$E$46","v":"MMM Balance Sheet"},{"$f":"N13&\" \"&$E$47","v":"MMM Cash Flow"},{"$f":"F13&\" \"&$E$48","v":"MMM Summary"},{"$f":"N13&\" \"&$E$49","v":"MMM Mktw Sum"},{"$f":"$N13&\" \"&$E$50","v":"MMM Mkwt Basic"},{"$f":"F13&\" \"&$E$51","v":"MMM Yahoo Gr"},{"$f":"$N13&\" \"&$E$52","v":"MMM Mktwth Gr"},{"$f":"$N13&\" \"&$E$53","v":"MMM Income Qtr"},{"$f":"$N13&\" \"&$E$54","v":"MMM Balance Qtr"},{"$f":"$N13&\" \"&$E$55","v":"MMM Cash Qtr"}]
[null,"Apple ",1,"AAPL","AAPL",{"$f":"E14","v":"AAPL"},{"$f":"'Menu Sheet'!E14","v":"AAPL"},true,{"$f":"I13+H14","v":2},null,{"$f":"K13+1","v":2},2,null,"AAPL",null,"AAPL Stock Price","AAPL Income St","AAPL Balance Sheet","AAPL Cash Flow",{"$f":"F14&\" \"&$E$48","v":"AAPL Summary"},"AAPL Mktw Sum",{"$f":"N14&\" \"&$E$50","v":"AAPL Mkwt Basic"},{"$f":"F14&\" \"&$E$51","v":"AAPL Yahoo Gr"},"AAPL Mktwth Gr","AAPL Income Qtr","AAPL Balance Qtr","AAPL Cash Qtr"]
[null,"Boeing ",1,"BA","BA","BA",{"$f":"'Menu Sheet'!E15","v":"BA"},true,3,null,{"$f":"K14+1","v":3},3,null,"BA",null,"BA Stock Price","BA Income St","BA Balance Sheet","BA Cash Flow","BA Summary","BA Mktw Sum","BA Mkwt Basic","BA Yahoo Gr","BA Mktwth Gr","BA Income Qtr","BA Balance Qtr","BA Cash Qtr"]
[null,"Caterpillar ",1,"CAT","CAT","CAT",{"$f":"'Menu Sheet'!E16","v":"CAT"},true,4,null,4,4,null,"CAT",null,"CAT Stock Price","CAT Income St","CAT Balance Sheet","CAT Cash Flow","CAT Summary","CAT Mktw Sum","CAT Mkwt Basic","CAT Yahoo Gr","CAT Mktwth Gr","CAT Income Qtr","CAT Balance Qtr","CAT Cash Qtr"]
[null,"Chevron ",1,"CVX","CVX","CVX",{"$f":"'Menu Sheet'!E17","v":"CVX"},true,5,null,5,5,null,"CVX",null,"CVX Stock Price","CVX Income St","CVX Balance Sheet","CVX Cash Flow","CVX Summary","CVX Mktw Sum","CVX Mkwt Basic","CVX Yahoo Gr","CVX Mktwth Gr","CVX Income Qtr","CVX Balance Qtr","CVX Cash Qtr"]
[null,"Cisco ",1,"CSCO","CSCO","CSCO",{"$f":"'Menu Sheet'!E18","v":"CSCO"},true,6,null,6,6,null,"CSCO",null,"CSCO Stock Price","CSCO Income St","CSCO Balance Sheet","CSCO Cash Flow","CSCO Summary","CSCO Mktw Sum","CSCO Mkwt Basic","CSCO Yahoo Gr","CSCO Mktwth Gr","CSCO Income Qtr","CSCO Balance Qtr","CSCO Cash Qtr"]
[null,"Coca-Cola ",1,"KO","KO","KO",{"$f":"'Menu Sheet'!E19","v":"KO"},true,{"$f":"I18+H19","v":7},null,7,{"$f":"MATCH(K19,$I$13:$I$33,0)","v":7},null,{"$f":"INDEX($G$13:$G$33,L19)","v":"KO"},null,{"$f":"D19&\" \"&$E$44","v":"KO Stock Price"},"KO Income St","KO Balance Sheet","KO Cash Flow","KO Summary","KO Mktw Sum","KO Mkwt Basic","KO Yahoo Gr","KO Mktwth Gr","KO Income Qtr","KO Balance Qtr","KO Cash Qtr"]
[null,"Disney ",1,"DIS","DIS","DIS",{"$f":"'Menu Sheet'!E20","v":"DIS"},true,8,null,8,8,null,"DIS",null,"DIS Stock Price","DIS Income St","DIS Balance Sheet","DIS Cash Flow","DIS Summary","DIS Mktw Sum","DIS Mkwt Basic","DIS Yahoo Gr","DIS Mktwth Gr","DIS Income Qtr","DIS Balance Qtr","DIS Cash Qtr"]
[null,"E I du Pont de Nemours and Co ",1,"DWDP","DWDP","DWDP",{"$f":"'Menu Sheet'!E21","v":"DWDP"},true,9,null,9,9,null,"DWDP",null,"DWDP Stock Price","DWDP Income St","DWDP Balance Sheet","DWDP Cash Flow",{"$f":"F21&\" \"&$E$48","v":"DWDP Summary"},"DWDP Mktw Sum","DWDP Mkwt Basic","DWDP Yahoo Gr","DWDP Mktwth Gr","DWDP Income Qtr","DWDP Balance Qtr","DWDP Cash Qtr"]
[null,"Exxon Mobil ",1,"XOM","XOM","XOM",{"$f":"'Menu Sheet'!E22","v":"XOM"},true,10,null,10,10,null,"XOM",null,"XOM Stock Price","XOM Income St","XOM Balance Sheet","XOM Cash Flow","XOM Summary","XOM Mktw Sum","XOM Mkwt Basic","XOM Yahoo Gr","XOM Mktwth Gr","XOM Income Qtr","XOM Balance Qtr","XOM Cash Qtr"]
[null,"General Electric ",1,"GE","GE","GE",{"$f":"'Menu Sheet'!E23","v":"GE"},true,11,null,11,11,null,"GE",null,"GE Stock Price","GE Income St","GE Balance Sheet","GE Cash Flow","GE Summary","GE Mktw Sum","GE Mkwt Basic","GE Yahoo Gr","GE Mktwth Gr","GE Income Qtr","GE Balance Qtr","GE Cash Qtr"]
[null,"Home Depot ",1,"HD","HD","HD",{"$f":"'Menu Sheet'!E24","v":"HD"},true,12,null,12,12,null,"HD",null,"HD Stock Price","HD Income St","HD Balance Sheet","HD Cash Flow","HD Summary","HD Mktw Sum","HD Mkwt Basic","HD Yahoo Gr","HD Mktwth Gr","HD Income Qtr","HD Balance Qtr","HD Cash Qtr"]
[null,"IBM ",1,"IBM","IBM","IBM",{"$f":"'Menu Sheet'!E25","v":"IBM"},true,13,null,13,13,null,"IBM",null,"IBM Stock Price","IBM Income St","IBM Balance Sheet","IBM Cash Flow","IBM Summary","IBM Mktw Sum","IBM Mkwt Basic","IBM Yahoo Gr","IBM Mktwth Gr","IBM Income Qtr","IBM Balance Qtr","IBM Cash Qtr"]
[null,"Intel ",1,"INTC","INTC","INTC",{"$f":"'Menu Sheet'!E26","v":"INTC"},true,14,null,14,14,null,"INTC",null,"INTC Stock Price","INTC Income St","INTC Balance Sheet","INTC Cash Flow","INTC Summary","INTC Mktw Sum","INTC Mkwt Basic","INTC Yahoo Gr","INTC Mktwth Gr","INTC Income Qtr","INTC Balance Qtr","INTC Cash Qtr"]
[null,"Johnson & Johnson ",1,"JNJ","JNJ","JNJ",{"$f":"'Menu Sheet'!E27","v":"JNJ"},true,15,null,15,15,null,"JNJ",null,"JNJ Stock Price","JNJ Income St","JNJ Balance Sheet","JNJ Cash Flow","JNJ Summary","JNJ Mktw Sum","JNJ Mkwt Basic","JNJ Yahoo Gr","JNJ Mktwth Gr","JNJ Income Qtr","JNJ Balance Qtr","JNJ Cash Qtr"]
[null,"McDonald's ",1,"MCD","MCD","MCD",{"$f":"'Menu Sheet'!E28","v":"MCD"},true,16,null,16,16,null,"MCD",null,"MCD Stock Price","MCD Income St","MCD Balance Sheet","MCD Cash Flow","MCD Summary","MCD Mktw Sum","MCD Mkwt Basic","MCD Yahoo Gr","MCD Mktwth Gr","MCD Income Qtr","MCD Balance Qtr","MCD Cash Qtr"]
[null,"Merck ",1,"MRK","MRK","MRK",{"$f":"'Menu Sheet'!E29","v":"MRK"},true,17,null,17,17,null,"MRK",null,"MRK Stock Price","MRK Income St","MRK Balance Sheet","MRK Cash Flow","MRK Summary","MRK Mktw Sum","MRK Mkwt Basic","MRK Yahoo Gr","MRK Mktwth Gr","MRK Income Qtr","MRK Balance Qtr","MRK Cash Qtr"]
[null,"Microsoft ",1,"MSFT","MSFT","MSFT",{"$f":"'Menu Sheet'!E30","v":"MSFT"},true,18,null,18,18,null,"MSFT",null,"MSFT Stock Price","MSFT Income St","MSFT Balance Sheet","MSFT Cash Flow","MSFT Summary","MSFT Mktw Sum","MSFT Mkwt Basic","MSFT Yahoo Gr","MSFT Mktwth Gr","MSFT Income Qtr","MSFT Balance Qtr","MSFT Cash Qtr"]
[null,"Nike ",1,"NKE","NKE","NKE",{"$f":"'Menu Sheet'!E31","v":"NKE"},true,19,null,19,19,null,"NKE",null,"NKE Stock Price","NKE Income St","NKE Balance Sheet","NKE Cash Flow","NKE Summary","NKE Mktw Sum","NKE Mkwt Basic","NKE Yahoo Gr","NKE Mktwth Gr","NKE Income Qtr","NKE Balance Qtr","NKE Cash Qtr"]
[null,"Pfizer ",1,"PFE","PFE","PFE",{"$f":"'Menu Sheet'!E32","v":"PFE"},true,20,null,20,20,null,"PFE",null,"PFE Stock Price","PFE Income St","PFE Balance Sheet","PFE Cash Flow","PFE Summary","PFE Mktw Sum","PFE Mkwt Basic","PFE Yahoo Gr","PFE Mktwth Gr","PFE Income Qtr","PFE Balance Qtr","PFE Cash Qtr"]
[null,"Procter & Gamble ",1,"PG","PG","PG",{"$f":"'Menu Sheet'!E33","v":"PG"},true,21,null,21,21,null,"PG",null,"PG Stock Price","PG Income St","PG Balance Sheet","PG Cash Flow","PG Summary","PG Mktw Sum","PG Mkwt Basic","PG Yahoo Gr","PG Mktwth Gr","PG Income Qtr","PG Balance Qtr","PG Cash Qtr"]
[null,null,1,null,null,0,{"$f":"'Menu Sheet'!E34","v":0},false,{"$f":"I33+H34","v":21},null,22,{"$f":"MATCH(K34,$I$13:$I$34,0)","v":{"$error":"#N/A"}},null,{"$f":"INDEX($G$13:$G$34,L34)","v":{"$error":"#N/A"}},null,{"$f":"D34&\" \"&$E$44","v":" Stock Price"},{"$f":"N34&\" \"&$E$45","v":{"$error":"#N/A"}},{"$f":"N34&\" \"&$E$46","v":{"$error":"#N/A"}},{"$f":"N34&\" \"&$E$47","v":{"$error":"#N/A"}},{"$f":"F34&\" \"&$E$48","v":"0 Summary"},{"$f":"N34&\" \"&$E$49","v":{"$error":"#N/A"}},{"$f":"N34&\" \"&$E$50","v":{"$error":"#N/A"}},{"$f":"F34&\" \"&$E$51","v":"0 Yahoo Gr"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Check",{"$f":"IFERROR(SUM(I13:I33),\" Make Sure that the Totals are Copied\")","v":231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of URL's"]
["URL's for Companies"]
[null,null,null,null,null,null,null,null,"Re-Combined Ticker",null,null,null,null,null,null,"Part 1",null,null,null,"Part 2",null,null,null,"Example"]
[null,null,1,null,"Stock Price","Stock Prices from Yahoo",null,null,{"$f":"yahoo_url","v":"https://query1.finance.yahoo.com/v7/finance/download/MMM?period1=-631152000&period2=1535673600&interval=1wk&events=history&crumb=/31yW32ZzH5"},null,null,null,null,null,null,"http://real-chart.finance.yahoo.com/table.csv?s=",null,null,null,"&a=11&b=28&c=1950&d=01&e=17&f=2020&g=m&ignore=.csv",null,null,null,"https://query1.finance.yahoo.com/v7/finance/download/GE?period1=-631152000&period2=1510444800&interval=1wk&events=history&crumb=z9oVYd3qdiN"]
[null,null,2,null,"Income St","Income St from Mkt Watch",null,null,{"$f":"P45&mw_tick&T45","v":"http://www.marketwatch.com/investing/stock/MMM/financials"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,"/financials",null,null,null,"http://www.marketwatch.com/investing/stock/AJSB/financials"]
[null,null,3,null,"Balance Sheet","B/S from Mkt Watch",null,null,{"$f":"P46&mw_tick&T46","v":"http://www.marketwatch.com/investing/stock/MMM/financials/balance-sheet"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,"/financials/balance-sheet",null,null,null,"http://www.marketwatch.com/investing/stock/AJSB/financials/balance-sheet"]
[null,null,4,null,"Cash Flow","CF from Mkt Watch",null,null,{"$f":"P47&mw_tick&T47","v":"http://www.marketwatch.com/investing/stock/MMM/financials/cash-flow"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,"/financials/cash-flow",null,null,null,"http://www.marketwatch.com/investing/stock/AJSB/financials/cash-flow"]
[null,null,5,null,"Summary","Summary from Yahoo",null,null,{"$f":"P48&ticker&T48&ticker","v":"https://finance.yahoo.com/quote/MMM/key-statistics?p=MMM"},null,null,null,null,null,null,"https://finance.yahoo.com/quote/",null,null,null,"/key-statistics?p=",null,null,null,"http://finance.yahoo.com/q/ks?s=UAL+Key+Statistics"]
[null,null,6,null,"Mktw Sum","Summary from Mkt Watch",null,null,{"$f":"P49&mw_tick&T49","v":"http://www.marketwatch.com/investing/stock/MMM/profile"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,"/profile",null,null,null,"http://www.marketwatch.com/investing/stock/exc/profile"]
[null,null,7,null,"Mkwt Basic","Basic from Mkt Watch",null,null,{"$f":"P50&mw_tick&T50","v":"http://www.marketwatch.com/investing/stock/MMM"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/exc"]
[null,null,8,null,"Yahoo Gr","Analyst Est from Yahoo",null,null,{"$f":"P51&ticker&T51&ticker","v":"https://finance.yahoo.com/quote/MMM/analysts?p=MMM"},null,null,null,null,null,null,"https://finance.yahoo.com/quote/",null,null,null,"/analysts?p=",null,null,null,"http://finance.yahoo.com/q/ae?s=EXC+Analyst+Estimates"]
[null,null,9,null,"Mktwth Gr","Analyst from Mkt Watch",null,null,{"$f":"P52&mw_tick&T52","v":"https://www.marketwatch.com/investing/stock/MMM/analystestimates"},null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,null,"/analystestimates",null,null,null,"https://www.marketwatch.com/investing/stock/MMM/analystestimates"]
[null,null,10,null,"Income Qtr","Qtly Income Mkt Watch",null,null,{"$f":"P53&mw_tick&T53","v":"https://www.marketwatch.com/investing/stock/MMM/financials/income/quarter"},null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,null,"/financials/income/quarter"]
[null,null,11,null,"Balance Qtr","Qtly Balance Mkt Watch",null,null,{"$f":"P54&mw_tick&T54","v":"https://www.marketwatch.com/investing/stock/MMM/financials/balance-sheet/quarter"},null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,null,"/financials/balance-sheet/quarter"]
[null,null,12,null,"Cash Qtr","Qtly Cash Mkt Watch",null,null,{"$f":"P55&mw_tick&T55","v":"https://www.marketwatch.com/investing/stock/MMM/financials/cash-flow/quarter"},null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,null,"/financials/cash-flow/quarter"]
[]
[]
[]
["URL's for Economic Data"]
[null,null,null,null,null,"Code for Economic Data",1]
[]
[null,null,null,null,"10 year Treasury","10-year U.S. Treasury FRED",null,null,"https://research.stlouisfed.org/fred2/data/DGS10.txt"]
[null,null,null,null,"30 year Treasury","30-year U.S. Treasury FRED",null,null,"https://research.stlouisfed.org/fred2/data/DGS30.txt"]
[null,null,null,null,"10 year Infl Index","10-year Inflation Index FRED",null,null,"https://research.stlouisfed.org/fred2/data/DFII10.txt"]
[null,null,null,null,"30 year Infl Index","30-year Inflation Index FRED",null,null,"https://research.stlouisfed.org/fred2/data/DFII30.txt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXDNUS"]
[]
[null,"Applied in Index",null,null,{"$f":"INDEX(E62:E66,$G$60)","v":"10 year Treasury"},{"$f":"INDEX(F62:F66,$G$60)","v":"10-year U.S. Treasury FRED"},null,null,{"$f":"INDEX(I62:I66,$G$60)","v":"https://research.stlouisfed.org/fred2/data/DGS10.txt"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV"]
["Enter Ticker Definitions for finance.yahoo.com and for marketwatch (DO NOT INSERT OR DELETE ROWS) -- JUST CLEAR THE DATA OR ENTER NEW TICKERS"]
[]
[]
[]
[]
[null,"URL to read Yahoo stock with WEBREQUEST"]
[]
[null,null,"yahoo url",{"$f":"Part_1&D81&Part_2&Part_3&Part4&Crumb_String","v":"https://query1.finance.yahoo.com/v7/finance/download/MMM?period1=-631152000&period2=1535673600&interval=1wk&events=history&crumb=/31yW32ZzH5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"z3DhW7hRCwX",null,"B=dbvosklcocrl7&b=3&s=fq"]
[null,"Parts to URL for WEBREQUEST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"0DogTmPS.ad"]
[null,null,"Part 1","https://query1.finance.yahoo.com/v7/finance/download/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"YR4DTj5nWxK"]
[null,null,"Part 2",{"$f":"ticker","v":"MMM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,".lxRRFrSiBH"]
[null,null,"Part 2","?period1=-631152000&period2=",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"ayso2ZErQOf"]
[null,null,"Part 3",{"$f":"TEXT(D91,0)","v":"1535673600"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"aTX22e7zn34"]
[null,null,"Part4","&interval=1wk&events=history&crumb=",null,null,null,null,null,null,"Can read week of month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"VI5Xh7BcvmY"]
[null,null,"Crumb String","/31yW32ZzH5"]
[null,null,"Cookie String","B=dsgd64pdoh90i&b=3&s=94",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Apevnkl89Do"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"UEsp04Vhq1V"]
[null,null,"response wait",3]
[]
[null,null,null,"=(A1-DATE(1970,1,1))*86400"]
[null,{"$f":"TODAY()","v":43343},null,{"$f":"(B91-DATE(1970,1,1))*86400","v":1535673600}]
[]
[null,null,"Cookie num",1]
[null,null,"Cookie in VBA","B=bt97nr5d0h3e6&b=3&s=t2"]
[]
[]
[]
[]
[]
["List to Copy",null,null,"Beer"]
[]
[null,null,null,"Yahoo","Market Watch",null,null,null,"Selected","Yahoo","Market Watch",null,null,null,null,"Utilities",null,null,null,null,"Dow Stocks",null,null,null,null,"Yield Co and Other",null,null,null,null,"Energy Companies",null,null,null,null,null,null,"Telecom Companies",null,null,null,"Yahoo","Marketwatch",null,null,"Insurance Companies",null,null,null,null,null,null,"Food Companies",null,null,null,null,null,"Oil Companies",null,null,null,null,null,"Renewble",null,null,null,"Yahoo"]
[]
[null,"Carlesberg",1,"CARL-B.CO","CABGY",null,1,"Google",null,"GOOG","GOOG",null,null,null,1,"ITC Holdings",null,"ITC","ITC",1,"3M ","MMM","MMM",null,1,"Ibdrola",null,"IBDRY","IBDRY",null,1,"IBE.MC","IBDRY",null,null,null,null,"Deutsche Telekom AG (ADR)",null,null,null,"DTE.DE",null,null,null,"L&G",null,null,"LGEN.L",null,null,null,"Nestle",null,"NSRGY",null,null,null,"Cheasapeak Energy",null,null," CHK ",null,null,"General Electric",null,null,null,"GE"]
[null,"Diageo",0.01,"DGE.L","DEO",null,1,"Amazon",null,"AMZN","AMZN",null,null,null,1,"Allete Inc",null,"ALE","ALE",1,"Apple ","AAPL","AAPL",null,1,"NextEra ",null,"NEE","NEE",null,1,"5347.KL","TNABY",null,null,null,null,"France Telecom SA (ADR)",null,null,null,"FTE",null,null,null,"L&G ADR",null,null,"LGGNY",null,null,null,"Kraft",null,"KRFT",null,null,null,"Range Resources",null,null,"RRC",null,null,"Vestas (Denmark)",null,null,null,"VWS.CO"]
[null,"Ambev SA (USD,BRL) ",1,"ABEV3.SA","ABEV",null,1,"Facebook",null,"FB","FB",null,null,null,1,"Con Edison",null,"ED","ED",1,"Boeing ","BA","BA",null,1,"Abgona",null,"ABGOF","ABGOF",null,50,"MAEOY","MAEOY",null,null,null,null,"BT Group plc (ADR) (BT)",null,null,null,"BT",null,null,null,"Met Life",null,null,"MET",null,null,null,"Hershey",null,"HSY",null,null,null,"Contential Resources",null,null,"CLR",null,null,"Gamesa Wind (Spain)",null,null,null,"GAM.MC"]
[null,"Molson Coors Brewing Company ",1,"TAP","TAP",null,1,"Blackberry",null,"BBRY","BBRY",null,null,null,1,"WEC Energy Group",null,"WEC","WEC",1,"Caterpillar ","CAT","CAT",null,1,"Enbridge",null,"ENB","ENB",null,1,"ED","ED",null,null,null,null,"Vodafone Group plc",null,null,null,"VOD",null,null,null,"AIG",null,null,"AIG",null,null,null,"Dannone",null,"BN.PA",null,null,null,"Sandy Ridge",null,null,"SD",null,null,"Nordex Wind SE: German On-Shore Wind",null,null,null,"NDX1.DE"]
[null,"Boston Beer",1,"SAM","SAM",null,1,"HP",null,"HPQ","HPQ",null,null,null,1,"PG&E",null,"PGC","PGC",1,"Chevron ","CVX","CVX",null,1,"Transalta",null,"TAC","TAC",null,1,"015760.KS","KEP",null,null,null,null,"Verizon Communications...",null,null,null,"VZ",null,null,null,"Prudential",null,null,"PRU",null,null,null,"Pepsi Co",null,"PEP",null,null,null,"Midstates Petroleum",null,null,"MPO",null,null,"Sinovel Wind: Chinese Wind Manufactrer",null,null,null,"601558.SS"]
[null,"Constellation Brands",1,"STZ","STZ",null,1,"Apple",null,"AAPL","AAPL",null,null,null,1,"AGL Resources",null,"GAS","GAS",1,"Cisco ","CSCO","CSCO",null,1,"Sempra",null,"SRE","SRE",null,107.4,"TKECF","TKECY ",null,null,null,null,"Sprint",null,null,null,"S",null,null,null,"Genworth",null,null,"GWO.TO",null,null,null,"Coca Cola",null,"CCE",null,null,null,"Shell Oil",null,null,"RDS-B",null,null,"Suzlon: Indian Wind Manufacturer",null,null,null,"SUZLON.NS"]
[null,"Craft Brew Alliance",1,"BREW","BREW",null,1,"Home Depot",null,"HD","HD",null,null,null,1,"MGE Energy Inc.",null,"MGEE","MGEE",1,"Coca-Cola ","KO","KO",null,1,"Enrl",null,"ENEL.MI","IT:ENEL",null,1,"SO","SO",null,null,null,null,"Philippine Long Distance (PHI)",null,null,null,"PHI",null,null,null,"Genworth ADR",null,null,"GNW",null,null,null,"Kellog",null,"K",null,null,null,"Exxon Mobil",null,null,"XOM",null,null,"Goldwind: Chinese Wind Manufacturer",null,null,null,"002202.SZ"]
[null,"Willamett Valley",1,"WVVI","WVVI",null,1,"US Cellular",null,"USM","USM",null,null,null,1,"Ameren",null,"AEE","AEE",1,"Disney ","DIS","DIS",null,1,"Renewable Energy",null,"REGI","REGI",null,1,"EDF.PA","ECIFY",null,null,null,null,"Turkcell Iletisim Hizm...",null,null,null,"TKC",null,null,null,"China Insurance Company",null,null,"LFC",null,null,null,"General Mills",null,"GIS",null,null,null,"Chevron",null,null,"CVX",null,null,"RE Power: Wind Manufacturer owned by Suzlon",null,null,null,"RTJ.F"]
[null,"Heineken",1,"HEIA.AS","HINKF",null,0.01,"Vodaphone",null,"VOD","VOD",null,null,null,1,"Entergy",null,"ETR","ETR",1,"E I du Pont de Nemours and Co ","DWDP","DWDP",null,1,"Edison International",null,"EIX","EIX",null,1,"ENGI.PA","ENGIY",null,null,null,null,"China Unicom Limited (ADR (CHU)",null,null,null,"CHU",null,null,null,"AIA Group",null,null,"AAGIY",null,null,null,"ConAgra",null,"CAG",null,null,null,"Breitling Energy Corp.",null,null,"BECC",null,null,"Ming Yang: Chinese Wind Manufacturer",null,null,null,"MY"]
[null,"Cott",1,"COT","COT",null,1,"Sprint",null,"S","S",null,null,null,1,"Southern Company",null,"SO","SO",1,"Exxon Mobil ","XOM","XOM",null,1,"Hannanon Armstrong",null,"HASI","HASI",null,0.01,"NG.L","NGG",null,null,null,null,"China Netcom Group Corp ( (CN)",null,null,null,"CN",null,null,null,"China Pacific Insrance",null,null,"2601.HK",null,null,null,"Heinz",null,"HNZ",null,null,null,"Total",null,null,"TOT",null,null,"First Solar (U.S.)",null,null,null,"FSLR"]
[null,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",1,"FCC.MC","FMOCY",null,1,"JP Morgan",null,"JPM","JPM",null,null,null,1,"Great Plains Energy",null,"GXP","GXP",1,"General Electric ","GE","GE",null,1,"NRG Yield",null,"NYLD","NYLD",null,1,"ENEL.MI","ENLAY",null,null,null,null,"CenturyTel, Inc. (CTL)",null,null,null,"CTL",null,null,null,"Aflac",null,null,"AFL",null,null,null,"Sara Lee",null,"SLE",null,null,null,"BP",null,null,"BP",null,null,"REC: Solar Manufacturer Norway",null,null,null,"RECSOL.OL"]
[null,"Tsingtao Brewery Company Limited",1,"0168.HK","TSGTF",null,1,"Wall Mart",null,"WMT","WMT",null,null,null,1,"Xcel Energy",null,"XEL","XEL",1,"Home Depot ","HD","HD",null,1,"TransAlta Renewables",null,"RNW.TO","CA:RNW",null,1,"EOAN.DE","EONGY",null,null,null,null,"NTT DoCoMo, Inc. (ADR)",null,null,null,"DCM",null,null,null,"Dai-ichi Life Holdings Inc",null,null,"DSNKY",null,null,null,"Seneca Foods Corp",null,"SENEB",null,null,null,"Goodrich Petroleum Corp.",null,null,"GDP",null,null,"SunPower Corporation (U.S.)",null,null,null,"SPWR"]
[null,"Monster Beverage",1,"MNST","MNST",null,1,"Exelon",null,"EXC","EXC",null,null,null,1,"Centerpoint Energy",null,"CNP","CNP",1,"IBM ","IBM","IBM",null,1,"Pattern Energy Group",null,"PEGI","PEGI",null,1,"EXC","EXC",null,null,null,null,"NII Holdings, Inc. (NIHD)",null,null,null,"NIHD",null,null,null,"Old Mutual",null,null,"ODMTY",null,null,null,"Cosan LTD",null,"CZZ",null,null,null,"Sanchez Energy Corp.",null,null,"SN",null,null,"Trina Solar Limited (China)",null,null,null,"TSL"]
[null,"Castle Brands Inc (USD)",1,"ROX","ROX",null,1,"Consolidated Edison",null,"ED","ED",null,null,null,1,"Alliant Energy",null,"LNT","LNT",1,"Intel ","INTC","INTC",null,1,"Brookfield Renewable ",null,"BEP","BEP",null,1,"DTE","DTE",null,null,null,null,"Nippon Telegraph & Teleph (NTT)",null,null,null,"NTT",null,null,null,"Power Financial Corp",null,null,"PWF.TO",null,null,null,"John B Snfillippo",null,"JBSS",null,null,null,"Clayton Williams Energy Inc.",null,null,"CWEI",null,null,"Solar City",null,null,null,"SCTY"]
[null,"Pernod Ricard SA (USD,EUR)",1,"RI.PA","PDRDY",null,1,"AES",null,"AES","AES",null,null,null,null,null,null,null,null,1,"Johnson & Johnson ","JNJ","JNJ",null,1,"Abengoa Yield",null,"ABY","ABY",null,1,"AES","AES",null,null,null,null,"General Communication, In (GNCMA)",null,null,null,"GNCMA",null,null,null,"Lincoln National Corp",null,null,"LNC",null,null,null,"China Marine",null,"CMFP",null,null,null,"Callon Petroleum Co.",null,null,"CPE",null,null,"SolarWorld (German Roof-top)",null,null,null,"SRWRY"]
[null,"Thai Beverage PLC (USD,THB)",1,"Y92.SI","TBVPY",null,1,"NRG Energy",null,"NRG","NRG",null,null,null,null,null,null,null,null,1,"McDonald's ","MCD","MCD",null,1,"NextEra Partners",null,"NEP","NEP",null,1,"NRG","NRG",null,null,null,null,"P.T. Indosat Tbk (ADR) (IIT)",null,null,null,"IIT",null,null,null,"Principal Financial Group",null,null,"PFG",null,null,null,"Dean Foods",null,"DF",null,null,null,"Laredo Petroleum Co.",null,null,"LPI",null,null,"Ascent Solar Tech., Inc.",null,null,null,"ASTI"]
[null,"Brown-Forman Corp (USD)",1,"BF-A","BF.A",null,1,"First Solar",null,"FSLR","FSLR",null,null,null,null,null,null,null,null,1,"Merck ","MRK","MRK",null,1,"TerraForm Power",null,"TERP","TERP",null,1,"PCG","PCG",null,null,null,null,"j2 Global Communications (JCOM)",null,null,null,"JCOM",null,null,null,"Allianz",null,null,"ALIZF",null,null,null,"Delmonte",null,"DLM",null,null,null,"Oasis Petroleum Inc.",null,null,"OAS",null,null,"Canadian Solar",null,null,null,"CSIQ"]
[null,"Treasury Wine Estates Ltd.",1,"TWE.AX","TSRYY",null,1,"Cheasapeak Energy",null,"CHK","CHK",null,null,null,null,null,null,null,null,1,"Microsoft ","MSFT","MSFT",null,1,"8point3",null,"CAFD","CAFD",null,1,"RWE.DE","RWEOY",null,null,null,null,"Leap Wireless Internation (LEAP.OB)",null,null,null,"LEAP.OB",null,null,null,"Zurich Insurance Group",null,null,"ZFSVF",null,null,null,"Lancaster Colony",null,"LANC",null,null,null,"Stone Energy Corp.",null,null,"SGY",null,null,"Bard (Germany)",null,null,null,"BR6.F"]
[null,"Pepsi Co",1,"PEP","PEP",null,1,"Range Resources",null,"RRC","RRC",null,null,null,null,null,null,null,null,1,"Nike ","NKE","NKE",null,null,null,null,null,null,null,1,"MGEE","MGEE",null,null,null,null,"Mobile TeleSystems OJS...",null,null,null,"MBT",null,null,null,"Swiss Life ",null,null,"SWSDF",null,null,null,"The JM Smucker Company",null,"SJM",null,null,null,"Triangle Petroleum Corp.",null,null,"TPLM",null,null,"Q-Cells: German Solar Company",null,null,null,"HQCL"]
[null,"Coca Cola Botteling",1,"COKE","COKE",null,1,"Paypal",null,"PYPL","PYPL",null,null,null,null,null,null,null,null,1,"Pfizer ","PFE","PFE",null,null,null,null,null,null,null,1,"WEC","WEC",null,null,null,null,"Telecom Corp of New Zeala (NZT)",null,null,null,"NZT",null,null,null,"Sun Life",null,null,"SLF",null,null,null,"Inventure Foods",null,"SNAK",null,null,null,"EP Energy Corp. Class A",null,null,"EPE",null,null,"Solon: German Solar Manufacturer",null,null,null,"SGFRF"]
[null,"Dr Pepper",1,"DPS","DPS",null,1,"Priceline",null,"PCLN","PCLN",null,null,null,null,null,null,null,null,1,"Procter & Gamble ","PG","PG",null,null,null,null,null,null,null,1,"AEE","AEE",null,null,null,null,"Premiere Global Services (PGI)",null,null,null,"PGI",null,null,null,"AXA SA",null,null,"AXAHY",null,null,null,"Flowers Foods",null,"FLO",null,null,null,"Noble Energy",null,null,"NBL",null,null,"Yingili: Chinese Solar Manufacturer",null,null,null,"YGE"]
[null,null,null,null,null,null,1,"Ebay",null,"EBAY","EBAY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"CMS","CMS",null,null,null,null,"Portugal Telecom, SGPS (A (PT)",null,null,null,"PT",null,null,null,"Sumpo Holdings",null,null,"SMPNY",null,null,null,"Yamazaki Baking Co. Ltd. (YMZBY)",null,"YMZBY",null,null,null,"Southwestern",null,null,"SWN",null,null,"Jinko Solar: Chinese Solar Manufacturer",null,null,null,"JKS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partner Communications Co (PTNR)",null,null,null,"PTNR",null,null,null,"Aegon NV",null,null,"AEG",null,null,null,"George Weston Limited (WN.TO)",null,"WN.TO",null,null,null,"Concho",null,null,"CXO",null,null,"Neo Solar: Tawinese Solar Manufacturer",null,null,null,"3576.TW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cincinnati Bell Inc. (CBB)",null,null,null,"CBB",null,null,null,"NN Group NV",null,null,"NNGRY",null,null,null,"Tootsie Roll Industries Inc. (TR",null,"TR",null,null,null," CNX ",null,null," CNX ",null,null,"LDK Solar Co., Ltd (China)",null,null,null,"LDKYQ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China Telecom Corporation (CHA)",null,null,null,"CHA",null,null,null,null,null,null,null,null,null,null,"Diamond Foods Inc",null,"DMND",null,null,null," COG ",null,null," COG ",null,null,"SMA Solar: Solar Inverter",null,null,null,"S92.DE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China Mobile (Hong Kong) (CHL)",null,null,null,"CHL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CPE ",null,null," CPE ",null,null,"Power-one",null,null,null,"PWER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chung Hwa Telecom Co., Lt (CHT)",null,null,null,"CHT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CRZO",null,null," CRZO",null,null,"GCL-Poly: Polysilicon in China",null,null,null,"3800.HK"]
[null,null,null,null,null,null,null,null,"https://finance.yahoo.com/quote/ge/analysts?p=ge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SK Telecom Co., Ltd. (ADR (SKM)",null,null,null,"SKM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Devon Energy",null,null," DVN ",null,null,"Wacker (Germany Polysilicon",null,null,null,"WKCMF.PK"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/mmm/analystestimates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore Telecommunicati (SNGNF.PK)",null,null,null,"SNGNF.PK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ERF ",null,null," ERF ",null,null,"MEMC Electronic Materi...",null,null,null,"WFR"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/mmm/financials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SpectraSite Inc. (SSI)",null,null,null,"SSI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goodrich Energy",null,null," GDP ",null,null,"DayStar Technologies Inc.",null,null,null,"DSTI"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/ge/financials/income/quarter",null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,"/financials/income/quarter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telephone & Data Systems (TDS)",null,null,null,"TDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," IDT ",null,null," IDT ",null,null,"Windflow Technology Limited",null,null,null,"WTL.NZ"]
[null,null,null,null,null,null,null,null,"https://finance.yahoo.com/quote/MMM/key-statistics?p=MMM",null,null,null,null,null,null,"https://finance.yahoo.com/quote/",null,null,"/key-statistics?p=",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telefonica S.A. (ADR)",null,null,null,"TEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lucas Energy Company",null,null," LEI ",null,null,"Iberdrola SA",null,null,null,"IBE.MC"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/ge/financials/cash-flow/quarter",null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,"/financials/cash-flow/quarter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telenor ASA (ADR)",null,null,null,"TELNY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Fuel Gas",null,null," NFG ",null,null,"Fersa Energias Renovables, S.A. ",null,null,null,"FRS.MC"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/ge/financials/balance-sheet/quarter",null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,"/financials/balance-sheet/quarter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecom Italia S.p.A. (AD (TI)",null,null,null,"TI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natonal Gas Services",null,null," NGS ",null,null,"Acciona,S.A.",null,null,null,"ANA.MC"]
[null,null,null,null,null,null,null,null,"https://finance.yahoo.com/quote/GE/analysts?p=GE",null,null,null,null,null,null,"https://finance.yahoo.com/quote/",null,null,"/analysts?p=",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PT Telekomunikasi Indones (TLK)",null,null,null,"TLK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petroquest Energy",null,null," PQ ",null,null,"Abengoa S",null,null,null,"AYO.DE"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/MMM/analystestimates",null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,"/analystestimates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tele Norte Leste Particip (TNE)",null,null,null,"TNE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pioneer Energy",null,null," PXD ",null,null,"Americas Wind Energy Corporation",null,null,null,"AWNE.PK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United States Cellular Co (USM)",null,null,null,"USM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rex Energy Company",null,null," REXX",null,null,"Shanghai Taisheng Wind Power",null,null,null,"300129.SZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USA Mobility, Inc. (USMO)",null,null,null,"USMO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," UNT ",null,null," UNT ",null,null,"Sun Edison (Bankrupt Developer)",null,null,null,"SUNE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTStarcom, Inc. (UTSI)",null,null,null,"UTSI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Triangle Petroleum Corporation",null,null,"TPLM",null,null,"Hannanon Armstrong (Yieldco)",null,null,null,"HASI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vimpel-Communications (AD (VIP)",null,null,null,"VIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antero",null,null,"AR",null,null,"NRG Yield (Yieldco)",null,null,null,"NYLD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AT&T",null,null,null,"T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cheniere Energy",null,null,"LNG",null,null,"TransAlta Renewables (Yieldco)",null,null,null,"RNW.TO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alltel Corporation (AT)",null,null,null,"AT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kodiak Oil and Gas",null,null,"4K2.F",null,null,"Pattern Energy Group (Yieldco)",null,null,null,"PEGI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCE Inc. (USA) (BCE)",null,null,null,"BCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosetta Resources",null,null,"ROSE",null,null,"BEP (Yieldco)",null,null,null,"BEP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Magmum Hunter",null,null," MHR ",null,null,"Abengoa Yield (Yieldco)",null,null,null,"ABY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NextEra Partners (Yieldco)",null,null,null,"NEP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TerraForm Power (Yieldco)",null,null,null,"TERP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8point3 (Yieldco)",null,null,null,"CAFD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China Windpower Group Limited",null,null,null,"CMW.V"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A Power - Chinese Wind ",null,null,null,"APWR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alero Solar (Germany)",null,null,null,"AS1.DU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Conversion",null,null,null,"ENER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suntech Power Hldgs. China",null,null,null,"STPFQ"]

{"sheet":"Equity Trend Analysis","index":2,"n_rows":64,"n_cols":31,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"I46","v":5}]
[]
["P/E Summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Note: Years after \"&'Menu Sheet'!L3&\" From Analyst Estimates\"","v":"Note: Years after 2017 From Analyst Estimates"}]
[null,null,null,null,{"$f":"C64","v":"Forward P/E - Ending Stock Price"},null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Counter",null,null,null,{"$f":"C64","v":"Forward P/E - Ending Stock Price"}]
[null,"Raw Data Before Adjustments",null,null,{"$f":"'EBITDA Analysis'!C6","v":2011},{"$f":"'EBITDA Analysis'!D6","v":2012},{"$f":"'EBITDA Analysis'!E6","v":2013},{"$f":"'EBITDA Analysis'!F6","v":2014},{"$f":"'EBITDA Analysis'!G6","v":2015},{"$f":"'EBITDA Analysis'!H6","v":2016},{"$f":"'EBITDA Analysis'!I6","v":2017},{"$f":"'EBITDA Analysis'!J6","v":2018},{"$f":"'EBITDA Analysis'!K6","v":2019},{"$f":"'EBITDA Analysis'!L6","v":"Current"},"Include",0,null,null,null,null,null,{"$f":"E7","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,null,{"$f":"'Data Current'!D11","v":"3M "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C151,'Equity Analysis'!C204,'Equity Analysis'!C231,\n'Equity Analysis'!P5,\n'Equity Analysis'!C34,\n'Equity Analysis'!P34,\n'Equity Analysis'!C62,\n'Equity Analysis'!P62,\n'Equity Analysis'!C177,\n'Data Extract Balance Sheet'!K260,\n'Data Extract Balance Sheet'!K290),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D151,'Equity Analysis'!D204,'Equity Analysis'!D231,\n'Equity Analysis'!Q5,\n'Equity Analysis'!D34,\n'Equity Analysis'!Q34,\n'Equity Analysis'!D62,\n'Equity Analysis'!Q62,\n'Equity Analysis'!D177,\n'Data Extract Balance Sheet'!L260,\n'Data Extract Balance Sheet'!L290),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E151,'Equity Analysis'!E204,'Equity Analysis'!E231,\n'Equity Analysis'!R5,\n'Equity Analysis'!E34,\n'Equity Analysis'!R34,\n'Equity Analysis'!E62,\n'Equity Analysis'!R62,\n'Equity Analysis'!E177,\n'Data Extract Balance Sheet'!M260,\n'Data Extract Balance Sheet'!M290),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F151,'Equity Analysis'!F204,'Equity Analysis'!F231,\n'Equity Analysis'!S5,\n'Equity Analysis'!F34,\n'Equity Analysis'!S34,\n'Equity Analysis'!F62,\n'Equity Analysis'!S62,\n'Equity Analysis'!F177,\n'Data Extract Balance Sheet'!N260,\n'Data Extract Balance Sheet'!N290),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G151,'Equity Analysis'!G204,'Equity Analysis'!G231,\n'Equity Analysis'!T5,\n'Equity Analysis'!G34,\n'Equity Analysis'!T34,\n'Equity Analysis'!G62,\n'Equity Analysis'!T62,\n'Equity Analysis'!G177,\n'Data Extract Balance Sheet'!O260,\n'Data Extract Balance Sheet'!O290),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H151,'Equity Analysis'!H204,'Equity Analysis'!H231,\n'Equity Analysis'!U5,\n'Equity Analysis'!H34,\n'Equity Analysis'!U34,\n'Equity Analysis'!H62,\n'Equity Analysis'!U62,\n'Equity Analysis'!H177,\n'Data Extract Balance Sheet'!P260,\n'Data Extract Balance Sheet'!P290),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I151,'Equity Analysis'!I204,'Equity Analysis'!I231,\n'Equity Analysis'!V5,\n'Equity Analysis'!I34,\n'Equity Analysis'!V34,\n'Equity Analysis'!I62,\n'Equity Analysis'!V62,\n'Equity Analysis'!I177,\n'Data Extract Balance Sheet'!Q260,\n'Data Extract Balance Sheet'!Q290),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J151,'Equity Analysis'!J204,'Equity Analysis'!J231,\n'Equity Analysis'!W5,\n'Equity Analysis'!J34,\n'Equity Analysis'!W34,\n'Equity Analysis'!J62,\n'Equity Analysis'!W62,\n'Equity Analysis'!J177,\n'Data Extract Balance Sheet'!R260,\n'Data Extract Balance Sheet'!R290),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K151,'Equity Analysis'!K204,'Equity Analysis'!K231,\n'Equity Analysis'!X5,\n'Equity Analysis'!K34,\n'Equity Analysis'!X34,\n'Equity Analysis'!K62,\n'Equity Analysis'!X62,\n'Equity Analysis'!K177,\n'Data Extract Balance Sheet'!S260,\n'Data Extract Balance Sheet'!S290),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L151,'Equity Analysis'!L204,'Equity Analysis'!L231,\n'Equity Analysis'!Y5,\n'Equity Analysis'!L34,\n'Equity Analysis'!Y34,\n'Equity Analysis'!L62,\n'Equity Analysis'!Y62,\n'Equity Analysis'!L177,\n'Data Extract Balance Sheet'!T260,\n'Data Extract Balance Sheet'!T290),\nFALSE)","v":18.760000000000002},true,{"$f":"O8+P7","v":1}]
[null,null,{"$f":"'Data Current'!D12","v":"Apple "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C152,'Equity Analysis'!C205,'Equity Analysis'!C232,\n'Equity Analysis'!P6,\n'Equity Analysis'!C35,\n'Equity Analysis'!P35,\n'Equity Analysis'!C63,\n'Equity Analysis'!P63,\n'Equity Analysis'!C178,\n'Data Extract Balance Sheet'!K261,\n'Data Extract Balance Sheet'!K291),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D152,'Equity Analysis'!D205,'Equity Analysis'!D232,\n'Equity Analysis'!Q6,\n'Equity Analysis'!D35,\n'Equity Analysis'!Q35,\n'Equity Analysis'!D63,\n'Equity Analysis'!Q63,\n'Equity Analysis'!D178,\n'Data Extract Balance Sheet'!L261,\n'Data Extract Balance Sheet'!L291),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E152,'Equity Analysis'!E205,'Equity Analysis'!E232,\n'Equity Analysis'!R6,\n'Equity Analysis'!E35,\n'Equity Analysis'!R35,\n'Equity Analysis'!E63,\n'Equity Analysis'!R63,\n'Equity Analysis'!E178,\n'Data Extract Balance Sheet'!M261,\n'Data Extract Balance Sheet'!M291),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F152,'Equity Analysis'!F205,'Equity Analysis'!F232,\n'Equity Analysis'!S6,\n'Equity Analysis'!F35,\n'Equity Analysis'!S35,\n'Equity Analysis'!F63,\n'Equity Analysis'!S63,\n'Equity Analysis'!F178,\n'Data Extract Balance Sheet'!N261,\n'Data Extract Balance Sheet'!N291),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G152,'Equity Analysis'!G205,'Equity Analysis'!G232,\n'Equity Analysis'!T6,\n'Equity Analysis'!G35,\n'Equity Analysis'!T35,\n'Equity Analysis'!G63,\n'Equity Analysis'!T63,\n'Equity Analysis'!G178,\n'Data Extract Balance Sheet'!O261,\n'Data Extract Balance Sheet'!O291),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H152,'Equity Analysis'!H205,'Equity Analysis'!H232,\n'Equity Analysis'!U6,\n'Equity Analysis'!H35,\n'Equity Analysis'!U35,\n'Equity Analysis'!H63,\n'Equity Analysis'!U63,\n'Equity Analysis'!H178,\n'Data Extract Balance Sheet'!P261,\n'Data Extract Balance Sheet'!P291),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I152,'Equity Analysis'!I205,'Equity Analysis'!I232,\n'Equity Analysis'!V6,\n'Equity Analysis'!I35,\n'Equity Analysis'!V35,\n'Equity Analysis'!I63,\n'Equity Analysis'!V63,\n'Equity Analysis'!I178,\n'Data Extract Balance Sheet'!Q261,\n'Data Extract Balance Sheet'!Q291),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J152,'Equity Analysis'!J205,'Equity Analysis'!J232,\n'Equity Analysis'!W6,\n'Equity Analysis'!J35,\n'Equity Analysis'!W35,\n'Equity Analysis'!J63,\n'Equity Analysis'!W63,\n'Equity Analysis'!J178,\n'Data Extract Balance Sheet'!R261,\n'Data Extract Balance Sheet'!R291),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K152,'Equity Analysis'!K205,'Equity Analysis'!K232,\n'Equity Analysis'!X6,\n'Equity Analysis'!K35,\n'Equity Analysis'!X35,\n'Equity Analysis'!K63,\n'Equity Analysis'!X63,\n'Equity Analysis'!K178,\n'Data Extract Balance Sheet'!S261,\n'Data Extract Balance Sheet'!S291),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L152,'Equity Analysis'!L205,'Equity Analysis'!L232,\n'Equity Analysis'!Y6,\n'Equity Analysis'!L35,\n'Equity Analysis'!Y35,\n'Equity Analysis'!L63,\n'Equity Analysis'!Y63,\n'Equity Analysis'!L178,\n'Data Extract Balance Sheet'!T261,\n'Data Extract Balance Sheet'!T291),\nFALSE)","v":16.43},true,2,null,null,null,"Average",null,{"$f":"IFERROR(AVERAGE(V14:V46),\"\")","v":""},{"$f":"IFERROR(AVERAGE(W14:W46),\"\")","v":0},0,0,0,0,0,{"$f":"IFERROR(AVERAGE(AC14:AC46),\"\")","v":0},{"$f":"IFERROR(AVERAGE(AD14:AD46),\"\")","v":""},{"$f":"IFERROR(AVERAGE(AE14:AE46),\"\")","v":18.419999999999998}]
[null,null,{"$f":"'Data Current'!D13","v":"Boeing "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C153,'Equity Analysis'!C206,'Equity Analysis'!C233,\n'Equity Analysis'!P7,\n'Equity Analysis'!C36,\n'Equity Analysis'!P36,\n'Equity Analysis'!C64,\n'Equity Analysis'!P64,\n'Equity Analysis'!C179,\n'Data Extract Balance Sheet'!K262,\n'Data Extract Balance Sheet'!K292),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D153,'Equity Analysis'!D206,'Equity Analysis'!D233,\n'Equity Analysis'!Q7,\n'Equity Analysis'!D36,\n'Equity Analysis'!Q36,\n'Equity Analysis'!D64,\n'Equity Analysis'!Q64,\n'Equity Analysis'!D179,\n'Data Extract Balance Sheet'!L262,\n'Data Extract Balance Sheet'!L292),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E153,'Equity Analysis'!E206,'Equity Analysis'!E233,\n'Equity Analysis'!R7,\n'Equity Analysis'!E36,\n'Equity Analysis'!R36,\n'Equity Analysis'!E64,\n'Equity Analysis'!R64,\n'Equity Analysis'!E179,\n'Data Extract Balance Sheet'!M262,\n'Data Extract Balance Sheet'!M292),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F153,'Equity Analysis'!F206,'Equity Analysis'!F233,\n'Equity Analysis'!S7,\n'Equity Analysis'!F36,\n'Equity Analysis'!S36,\n'Equity Analysis'!F64,\n'Equity Analysis'!S64,\n'Equity Analysis'!F179,\n'Data Extract Balance Sheet'!N262,\n'Data Extract Balance Sheet'!N292),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G153,'Equity Analysis'!G206,'Equity Analysis'!G233,\n'Equity Analysis'!T7,\n'Equity Analysis'!G36,\n'Equity Analysis'!T36,\n'Equity Analysis'!G64,\n'Equity Analysis'!T64,\n'Equity Analysis'!G179,\n'Data Extract Balance Sheet'!O262,\n'Data Extract Balance Sheet'!O292),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H153,'Equity Analysis'!H206,'Equity Analysis'!H233,\n'Equity Analysis'!U7,\n'Equity Analysis'!H36,\n'Equity Analysis'!U36,\n'Equity Analysis'!H64,\n'Equity Analysis'!U64,\n'Equity Analysis'!H179,\n'Data Extract Balance Sheet'!P262,\n'Data Extract Balance Sheet'!P292),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I153,'Equity Analysis'!I206,'Equity Analysis'!I233,\n'Equity Analysis'!V7,\n'Equity Analysis'!I36,\n'Equity Analysis'!V36,\n'Equity Analysis'!I64,\n'Equity Analysis'!V64,\n'Equity Analysis'!I179,\n'Data Extract Balance Sheet'!Q262,\n'Data Extract Balance Sheet'!Q292),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J153,'Equity Analysis'!J206,'Equity Analysis'!J233,\n'Equity Analysis'!W7,\n'Equity Analysis'!J36,\n'Equity Analysis'!W36,\n'Equity Analysis'!J64,\n'Equity Analysis'!W64,\n'Equity Analysis'!J179,\n'Data Extract Balance Sheet'!R262,\n'Data Extract Balance Sheet'!R292),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K153,'Equity Analysis'!K206,'Equity Analysis'!K233,\n'Equity Analysis'!X7,\n'Equity Analysis'!K36,\n'Equity Analysis'!X36,\n'Equity Analysis'!K64,\n'Equity Analysis'!X64,\n'Equity Analysis'!K179,\n'Data Extract Balance Sheet'!S262,\n'Data Extract Balance Sheet'!S292),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L153,'Equity Analysis'!L206,'Equity Analysis'!L233,\n'Equity Analysis'!Y7,\n'Equity Analysis'!L36,\n'Equity Analysis'!Y36,\n'Equity Analysis'!L64,\n'Equity Analysis'!Y64,\n'Equity Analysis'!L179,\n'Data Extract Balance Sheet'!T262,\n'Data Extract Balance Sheet'!T292),\nFALSE)","v":20.07},true,3,null,null,null,"Median",null,{"$f":"IFERROR(MEDIAN(V14:V46),\"\")","v":""},{"$f":"IFERROR(MEDIAN(W14:W46),\"\")","v":0},0,0,0,0,0,{"$f":"IFERROR(MEDIAN(AC14:AC46),\"\")","v":0},{"$f":"IFERROR(MEDIAN(AD14:AD46),\"\")","v":""},{"$f":"IFERROR(MEDIAN(AE14:AE46),\"\")","v":18.760000000000002}]
[null,null,{"$f":"'Data Current'!D14","v":"Caterpillar "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C154,'Equity Analysis'!C207,'Equity Analysis'!C234,\n'Equity Analysis'!P8,\n'Equity Analysis'!C37,\n'Equity Analysis'!P37,\n'Equity Analysis'!C65,\n'Equity Analysis'!P65,\n'Equity Analysis'!C180,\n'Data Extract Balance Sheet'!K263,\n'Data Extract Balance Sheet'!K293),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D154,'Equity Analysis'!D207,'Equity Analysis'!D234,\n'Equity Analysis'!Q8,\n'Equity Analysis'!D37,\n'Equity Analysis'!Q37,\n'Equity Analysis'!D65,\n'Equity Analysis'!Q65,\n'Equity Analysis'!D180,\n'Data Extract Balance Sheet'!L263,\n'Data Extract Balance Sheet'!L293),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E154,'Equity Analysis'!E207,'Equity Analysis'!E234,\n'Equity Analysis'!R8,\n'Equity Analysis'!E37,\n'Equity Analysis'!R37,\n'Equity Analysis'!E65,\n'Equity Analysis'!R65,\n'Equity Analysis'!E180,\n'Data Extract Balance Sheet'!M263,\n'Data Extract Balance Sheet'!M293),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F154,'Equity Analysis'!F207,'Equity Analysis'!F234,\n'Equity Analysis'!S8,\n'Equity Analysis'!F37,\n'Equity Analysis'!S37,\n'Equity Analysis'!F65,\n'Equity Analysis'!S65,\n'Equity Analysis'!F180,\n'Data Extract Balance Sheet'!N263,\n'Data Extract Balance Sheet'!N293),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G154,'Equity Analysis'!G207,'Equity Analysis'!G234,\n'Equity Analysis'!T8,\n'Equity Analysis'!G37,\n'Equity Analysis'!T37,\n'Equity Analysis'!G65,\n'Equity Analysis'!T65,\n'Equity Analysis'!G180,\n'Data Extract Balance Sheet'!O263,\n'Data Extract Balance Sheet'!O293),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H154,'Equity Analysis'!H207,'Equity Analysis'!H234,\n'Equity Analysis'!U8,\n'Equity Analysis'!H37,\n'Equity Analysis'!U37,\n'Equity Analysis'!H65,\n'Equity Analysis'!U65,\n'Equity Analysis'!H180,\n'Data Extract Balance Sheet'!P263,\n'Data Extract Balance Sheet'!P293),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I154,'Equity Analysis'!I207,'Equity Analysis'!I234,\n'Equity Analysis'!V8,\n'Equity Analysis'!I37,\n'Equity Analysis'!V37,\n'Equity Analysis'!I65,\n'Equity Analysis'!V65,\n'Equity Analysis'!I180,\n'Data Extract Balance Sheet'!Q263,\n'Data Extract Balance Sheet'!Q293),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J154,'Equity Analysis'!J207,'Equity Analysis'!J234,\n'Equity Analysis'!W8,\n'Equity Analysis'!J37,\n'Equity Analysis'!W37,\n'Equity Analysis'!J65,\n'Equity Analysis'!W65,\n'Equity Analysis'!J180,\n'Data Extract Balance Sheet'!R263,\n'Data Extract Balance Sheet'!R293),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K154,'Equity Analysis'!K207,'Equity Analysis'!K234,\n'Equity Analysis'!X8,\n'Equity Analysis'!K37,\n'Equity Analysis'!X37,\n'Equity Analysis'!K65,\n'Equity Analysis'!X65,\n'Equity Analysis'!K180,\n'Data Extract Balance Sheet'!S263,\n'Data Extract Balance Sheet'!S293),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L154,'Equity Analysis'!L207,'Equity Analysis'!L234,\n'Equity Analysis'!Y8,\n'Equity Analysis'!L37,\n'Equity Analysis'!Y37,\n'Equity Analysis'!L65,\n'Equity Analysis'!Y65,\n'Equity Analysis'!L180,\n'Data Extract Balance Sheet'!T263,\n'Data Extract Balance Sheet'!T293),\nFALSE)","v":10.84},false,3]
[null,null,{"$f":"'Data Current'!D15","v":"Chevron "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C155,'Equity Analysis'!C208,'Equity Analysis'!C235,\n'Equity Analysis'!P9,\n'Equity Analysis'!C38,\n'Equity Analysis'!P38,\n'Equity Analysis'!C66,\n'Equity Analysis'!P66,\n'Equity Analysis'!C181,\n'Data Extract Balance Sheet'!K264,\n'Data Extract Balance Sheet'!K294),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D155,'Equity Analysis'!D208,'Equity Analysis'!D235,\n'Equity Analysis'!Q9,\n'Equity Analysis'!D38,\n'Equity Analysis'!Q38,\n'Equity Analysis'!D66,\n'Equity Analysis'!Q66,\n'Equity Analysis'!D181,\n'Data Extract Balance Sheet'!L264,\n'Data Extract Balance Sheet'!L294),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E155,'Equity Analysis'!E208,'Equity Analysis'!E235,\n'Equity Analysis'!R9,\n'Equity Analysis'!E38,\n'Equity Analysis'!R38,\n'Equity Analysis'!E66,\n'Equity Analysis'!R66,\n'Equity Analysis'!E181,\n'Data Extract Balance Sheet'!M264,\n'Data Extract Balance Sheet'!M294),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F155,'Equity Analysis'!F208,'Equity Analysis'!F235,\n'Equity Analysis'!S9,\n'Equity Analysis'!F38,\n'Equity Analysis'!S38,\n'Equity Analysis'!F66,\n'Equity Analysis'!S66,\n'Equity Analysis'!F181,\n'Data Extract Balance Sheet'!N264,\n'Data Extract Balance Sheet'!N294),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G155,'Equity Analysis'!G208,'Equity Analysis'!G235,\n'Equity Analysis'!T9,\n'Equity Analysis'!G38,\n'Equity Analysis'!T38,\n'Equity Analysis'!G66,\n'Equity Analysis'!T66,\n'Equity Analysis'!G181,\n'Data Extract Balance Sheet'!O264,\n'Data Extract Balance Sheet'!O294),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H155,'Equity Analysis'!H208,'Equity Analysis'!H235,\n'Equity Analysis'!U9,\n'Equity Analysis'!H38,\n'Equity Analysis'!U38,\n'Equity Analysis'!H66,\n'Equity Analysis'!U66,\n'Equity Analysis'!H181,\n'Data Extract Balance Sheet'!P264,\n'Data Extract Balance Sheet'!P294),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I155,'Equity Analysis'!I208,'Equity Analysis'!I235,\n'Equity Analysis'!V9,\n'Equity Analysis'!I38,\n'Equity Analysis'!V38,\n'Equity Analysis'!I66,\n'Equity Analysis'!V66,\n'Equity Analysis'!I181,\n'Data Extract Balance Sheet'!Q264,\n'Data Extract Balance Sheet'!Q294),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J155,'Equity Analysis'!J208,'Equity Analysis'!J235,\n'Equity Analysis'!W9,\n'Equity Analysis'!J38,\n'Equity Analysis'!W38,\n'Equity Analysis'!J66,\n'Equity Analysis'!W66,\n'Equity Analysis'!J181,\n'Data Extract Balance Sheet'!R264,\n'Data Extract Balance Sheet'!R294),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K155,'Equity Analysis'!K208,'Equity Analysis'!K235,\n'Equity Analysis'!X9,\n'Equity Analysis'!K38,\n'Equity Analysis'!X38,\n'Equity Analysis'!K66,\n'Equity Analysis'!X66,\n'Equity Analysis'!K181,\n'Data Extract Balance Sheet'!S264,\n'Data Extract Balance Sheet'!S294),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L155,'Equity Analysis'!L208,'Equity Analysis'!L235,\n'Equity Analysis'!Y9,\n'Equity Analysis'!L38,\n'Equity Analysis'!Y38,\n'Equity Analysis'!L66,\n'Equity Analysis'!Y66,\n'Equity Analysis'!L181,\n'Data Extract Balance Sheet'!T264,\n'Data Extract Balance Sheet'!T294),\nFALSE)","v":14},false,3,null,"No in","Source"]
[null,null,{"$f":"'Data Current'!D16","v":"Cisco "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C156,'Equity Analysis'!C209,'Equity Analysis'!C236,\n'Equity Analysis'!P10,\n'Equity Analysis'!C39,\n'Equity Analysis'!P39,\n'Equity Analysis'!C67,\n'Equity Analysis'!P67,\n'Equity Analysis'!C182,\n'Data Extract Balance Sheet'!K265,\n'Data Extract Balance Sheet'!K295),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D156,'Equity Analysis'!D209,'Equity Analysis'!D236,\n'Equity Analysis'!Q10,\n'Equity Analysis'!D39,\n'Equity Analysis'!Q39,\n'Equity Analysis'!D67,\n'Equity Analysis'!Q67,\n'Equity Analysis'!D182,\n'Data Extract Balance Sheet'!L265,\n'Data Extract Balance Sheet'!L295),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E156,'Equity Analysis'!E209,'Equity Analysis'!E236,\n'Equity Analysis'!R10,\n'Equity Analysis'!E39,\n'Equity Analysis'!R39,\n'Equity Analysis'!E67,\n'Equity Analysis'!R67,\n'Equity Analysis'!E182,\n'Data Extract Balance Sheet'!M265,\n'Data Extract Balance Sheet'!M295),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F156,'Equity Analysis'!F209,'Equity Analysis'!F236,\n'Equity Analysis'!S10,\n'Equity Analysis'!F39,\n'Equity Analysis'!S39,\n'Equity Analysis'!F67,\n'Equity Analysis'!S67,\n'Equity Analysis'!F182,\n'Data Extract Balance Sheet'!N265,\n'Data Extract Balance Sheet'!N295),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G156,'Equity Analysis'!G209,'Equity Analysis'!G236,\n'Equity Analysis'!T10,\n'Equity Analysis'!G39,\n'Equity Analysis'!T39,\n'Equity Analysis'!G67,\n'Equity Analysis'!T67,\n'Equity Analysis'!G182,\n'Data Extract Balance Sheet'!O265,\n'Data Extract Balance Sheet'!O295),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H156,'Equity Analysis'!H209,'Equity Analysis'!H236,\n'Equity Analysis'!U10,\n'Equity Analysis'!H39,\n'Equity Analysis'!U39,\n'Equity Analysis'!H67,\n'Equity Analysis'!U67,\n'Equity Analysis'!H182,\n'Data Extract Balance Sheet'!P265,\n'Data Extract Balance Sheet'!P295),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I156,'Equity Analysis'!I209,'Equity Analysis'!I236,\n'Equity Analysis'!V10,\n'Equity Analysis'!I39,\n'Equity Analysis'!V39,\n'Equity Analysis'!I67,\n'Equity Analysis'!V67,\n'Equity Analysis'!I182,\n'Data Extract Balance Sheet'!Q265,\n'Data Extract Balance Sheet'!Q295),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J156,'Equity Analysis'!J209,'Equity Analysis'!J236,\n'Equity Analysis'!W10,\n'Equity Analysis'!J39,\n'Equity Analysis'!W39,\n'Equity Analysis'!J67,\n'Equity Analysis'!W67,\n'Equity Analysis'!J182,\n'Data Extract Balance Sheet'!R265,\n'Data Extract Balance Sheet'!R295),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K156,'Equity Analysis'!K209,'Equity Analysis'!K236,\n'Equity Analysis'!X10,\n'Equity Analysis'!K39,\n'Equity Analysis'!X39,\n'Equity Analysis'!K67,\n'Equity Analysis'!X67,\n'Equity Analysis'!K182,\n'Data Extract Balance Sheet'!S265,\n'Data Extract Balance Sheet'!S295),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L156,'Equity Analysis'!L209,'Equity Analysis'!L236,\n'Equity Analysis'!Y10,\n'Equity Analysis'!L39,\n'Equity Analysis'!Y39,\n'Equity Analysis'!L67,\n'Equity Analysis'!Y67,\n'Equity Analysis'!L182,\n'Data Extract Balance Sheet'!T265,\n'Data Extract Balance Sheet'!T295),\nFALSE)","v":14.45},false,3,null,"Table","Row #"]
[null,null,{"$f":"'Data Current'!D17","v":"Coca-Cola "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C157,'Equity Analysis'!C210,'Equity Analysis'!C237,\n'Equity Analysis'!P11,\n'Equity Analysis'!C40,\n'Equity Analysis'!P40,\n'Equity Analysis'!C68,\n'Equity Analysis'!P68,\n'Equity Analysis'!C183,\n'Data Extract Balance Sheet'!K266,\n'Data Extract Balance Sheet'!K296),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D157,'Equity Analysis'!D210,'Equity Analysis'!D237,\n'Equity Analysis'!Q11,\n'Equity Analysis'!D40,\n'Equity Analysis'!Q40,\n'Equity Analysis'!D68,\n'Equity Analysis'!Q68,\n'Equity Analysis'!D183,\n'Data Extract Balance Sheet'!L266,\n'Data Extract Balance Sheet'!L296),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E157,'Equity Analysis'!E210,'Equity Analysis'!E237,\n'Equity Analysis'!R11,\n'Equity Analysis'!E40,\n'Equity Analysis'!R40,\n'Equity Analysis'!E68,\n'Equity Analysis'!R68,\n'Equity Analysis'!E183,\n'Data Extract Balance Sheet'!M266,\n'Data Extract Balance Sheet'!M296),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F157,'Equity Analysis'!F210,'Equity Analysis'!F237,\n'Equity Analysis'!S11,\n'Equity Analysis'!F40,\n'Equity Analysis'!S40,\n'Equity Analysis'!F68,\n'Equity Analysis'!S68,\n'Equity Analysis'!F183,\n'Data Extract Balance Sheet'!N266,\n'Data Extract Balance Sheet'!N296),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G157,'Equity Analysis'!G210,'Equity Analysis'!G237,\n'Equity Analysis'!T11,\n'Equity Analysis'!G40,\n'Equity Analysis'!T40,\n'Equity Analysis'!G68,\n'Equity Analysis'!T68,\n'Equity Analysis'!G183,\n'Data Extract Balance Sheet'!O266,\n'Data Extract Balance Sheet'!O296),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H157,'Equity Analysis'!H210,'Equity Analysis'!H237,\n'Equity Analysis'!U11,\n'Equity Analysis'!H40,\n'Equity Analysis'!U40,\n'Equity Analysis'!H68,\n'Equity Analysis'!U68,\n'Equity Analysis'!H183,\n'Data Extract Balance Sheet'!P266,\n'Data Extract Balance Sheet'!P296),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I157,'Equity Analysis'!I210,'Equity Analysis'!I237,\n'Equity Analysis'!V11,\n'Equity Analysis'!I40,\n'Equity Analysis'!V40,\n'Equity Analysis'!I68,\n'Equity Analysis'!V68,\n'Equity Analysis'!I183,\n'Data Extract Balance Sheet'!Q266,\n'Data Extract Balance Sheet'!Q296),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J157,'Equity Analysis'!J210,'Equity Analysis'!J237,\n'Equity Analysis'!W11,\n'Equity Analysis'!J40,\n'Equity Analysis'!W40,\n'Equity Analysis'!J68,\n'Equity Analysis'!W68,\n'Equity Analysis'!J183,\n'Data Extract Balance Sheet'!R266,\n'Data Extract Balance Sheet'!R296),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K157,'Equity Analysis'!K210,'Equity Analysis'!K237,\n'Equity Analysis'!X11,\n'Equity Analysis'!K40,\n'Equity Analysis'!X40,\n'Equity Analysis'!K68,\n'Equity Analysis'!X68,\n'Equity Analysis'!K183,\n'Data Extract Balance Sheet'!S266,\n'Data Extract Balance Sheet'!S296),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L157,'Equity Analysis'!L210,'Equity Analysis'!L237,\n'Equity Analysis'!Y11,\n'Equity Analysis'!L40,\n'Equity Analysis'!Y40,\n'Equity Analysis'!L68,\n'Equity Analysis'!Y68,\n'Equity Analysis'!L183,\n'Data Extract Balance Sheet'!T266,\n'Data Extract Balance Sheet'!T296),\nFALSE)","v":20.25},false,{"$f":"O14+P13","v":3},null,1,{"$f":"IFERROR(MATCH(R14,P:P,0),\"\")","v":8},{"$f":"IFERROR(INDEX(C:C,S14),\"\")","v":"3M "},null,{"$f":"IFERROR(INDEX(E:E,$S14),\"\")","v":false},{"$f":"IFERROR(INDEX(F:F,$S14),\"\")","v":0},{"$f":"IFERROR(INDEX(G:G,$S14),\"\")","v":0},{"$f":"IFERROR(INDEX(H:H,$S14),\"\")","v":0},{"$f":"IFERROR(INDEX(I:I,$S14),\"\")","v":0},{"$f":"IFERROR(INDEX(J:J,$S14),\"\")","v":0},{"$f":"IFERROR(INDEX(K:K,$S14),\"\")","v":0},{"$f":"IFERROR(INDEX(L:L,$S14),\"\")","v":0},{"$f":"IFERROR(INDEX(M:M,$S14),\"\")","v":false},{"$f":"IFERROR(INDEX(N:N,$S14),\"\")","v":18.760000000000002}]
[null,null,{"$f":"'Data Current'!D18","v":"Disney "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C158,'Equity Analysis'!C211,'Equity Analysis'!C238,\n'Equity Analysis'!P12,\n'Equity Analysis'!C41,\n'Equity Analysis'!P41,\n'Equity Analysis'!C69,\n'Equity Analysis'!P69,\n'Equity Analysis'!C184,\n'Data Extract Balance Sheet'!K267,\n'Data Extract Balance Sheet'!K297),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D158,'Equity Analysis'!D211,'Equity Analysis'!D238,\n'Equity Analysis'!Q12,\n'Equity Analysis'!D41,\n'Equity Analysis'!Q41,\n'Equity Analysis'!D69,\n'Equity Analysis'!Q69,\n'Equity Analysis'!D184,\n'Data Extract Balance Sheet'!L267,\n'Data Extract Balance Sheet'!L297),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E158,'Equity Analysis'!E211,'Equity Analysis'!E238,\n'Equity Analysis'!R12,\n'Equity Analysis'!E41,\n'Equity Analysis'!R41,\n'Equity Analysis'!E69,\n'Equity Analysis'!R69,\n'Equity Analysis'!E184,\n'Data Extract Balance Sheet'!M267,\n'Data Extract Balance Sheet'!M297),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F158,'Equity Analysis'!F211,'Equity Analysis'!F238,\n'Equity Analysis'!S12,\n'Equity Analysis'!F41,\n'Equity Analysis'!S41,\n'Equity Analysis'!F69,\n'Equity Analysis'!S69,\n'Equity Analysis'!F184,\n'Data Extract Balance Sheet'!N267,\n'Data Extract Balance Sheet'!N297),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G158,'Equity Analysis'!G211,'Equity Analysis'!G238,\n'Equity Analysis'!T12,\n'Equity Analysis'!G41,\n'Equity Analysis'!T41,\n'Equity Analysis'!G69,\n'Equity Analysis'!T69,\n'Equity Analysis'!G184,\n'Data Extract Balance Sheet'!O267,\n'Data Extract Balance Sheet'!O297),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H158,'Equity Analysis'!H211,'Equity Analysis'!H238,\n'Equity Analysis'!U12,\n'Equity Analysis'!H41,\n'Equity Analysis'!U41,\n'Equity Analysis'!H69,\n'Equity Analysis'!U69,\n'Equity Analysis'!H184,\n'Data Extract Balance Sheet'!P267,\n'Data Extract Balance Sheet'!P297),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I158,'Equity Analysis'!I211,'Equity Analysis'!I238,\n'Equity Analysis'!V12,\n'Equity Analysis'!I41,\n'Equity Analysis'!V41,\n'Equity Analysis'!I69,\n'Equity Analysis'!V69,\n'Equity Analysis'!I184,\n'Data Extract Balance Sheet'!Q267,\n'Data Extract Balance Sheet'!Q297),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J158,'Equity Analysis'!J211,'Equity Analysis'!J238,\n'Equity Analysis'!W12,\n'Equity Analysis'!J41,\n'Equity Analysis'!W41,\n'Equity Analysis'!J69,\n'Equity Analysis'!W69,\n'Equity Analysis'!J184,\n'Data Extract Balance Sheet'!R267,\n'Data Extract Balance Sheet'!R297),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K158,'Equity Analysis'!K211,'Equity Analysis'!K238,\n'Equity Analysis'!X12,\n'Equity Analysis'!K41,\n'Equity Analysis'!X41,\n'Equity Analysis'!K69,\n'Equity Analysis'!X69,\n'Equity Analysis'!K184,\n'Data Extract Balance Sheet'!S267,\n'Data Extract Balance Sheet'!S297),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L158,'Equity Analysis'!L211,'Equity Analysis'!L238,\n'Equity Analysis'!Y12,\n'Equity Analysis'!L41,\n'Equity Analysis'!Y41,\n'Equity Analysis'!L69,\n'Equity Analysis'!Y69,\n'Equity Analysis'!L184,\n'Data Extract Balance Sheet'!T267,\n'Data Extract Balance Sheet'!T297),\nFALSE)","v":15.22},false,3,null,{"$f":"R14+1","v":2},{"$f":"IFERROR(MATCH(R15,P:P,0),\"\")","v":9},"Apple ",null,false,0,0,0,0,0,0,0,false,16.43]
[null,null,{"$f":"'Data Current'!D19","v":"E I du Pont de Nemours and Co "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C159,'Equity Analysis'!C212,'Equity Analysis'!C239,\n'Equity Analysis'!P13,\n'Equity Analysis'!C42,\n'Equity Analysis'!P42,\n'Equity Analysis'!C70,\n'Equity Analysis'!P70,\n'Equity Analysis'!C185,\n'Data Extract Balance Sheet'!K268,\n'Data Extract Balance Sheet'!K298),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D159,'Equity Analysis'!D212,'Equity Analysis'!D239,\n'Equity Analysis'!Q13,\n'Equity Analysis'!D42,\n'Equity Analysis'!Q42,\n'Equity Analysis'!D70,\n'Equity Analysis'!Q70,\n'Equity Analysis'!D185,\n'Data Extract Balance Sheet'!L268,\n'Data Extract Balance Sheet'!L298),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E159,'Equity Analysis'!E212,'Equity Analysis'!E239,\n'Equity Analysis'!R13,\n'Equity Analysis'!E42,\n'Equity Analysis'!R42,\n'Equity Analysis'!E70,\n'Equity Analysis'!R70,\n'Equity Analysis'!E185,\n'Data Extract Balance Sheet'!M268,\n'Data Extract Balance Sheet'!M298),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F159,'Equity Analysis'!F212,'Equity Analysis'!F239,\n'Equity Analysis'!S13,\n'Equity Analysis'!F42,\n'Equity Analysis'!S42,\n'Equity Analysis'!F70,\n'Equity Analysis'!S70,\n'Equity Analysis'!F185,\n'Data Extract Balance Sheet'!N268,\n'Data Extract Balance Sheet'!N298),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G159,'Equity Analysis'!G212,'Equity Analysis'!G239,\n'Equity Analysis'!T13,\n'Equity Analysis'!G42,\n'Equity Analysis'!T42,\n'Equity Analysis'!G70,\n'Equity Analysis'!T70,\n'Equity Analysis'!G185,\n'Data Extract Balance Sheet'!O268,\n'Data Extract Balance Sheet'!O298),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H159,'Equity Analysis'!H212,'Equity Analysis'!H239,\n'Equity Analysis'!U13,\n'Equity Analysis'!H42,\n'Equity Analysis'!U42,\n'Equity Analysis'!H70,\n'Equity Analysis'!U70,\n'Equity Analysis'!H185,\n'Data Extract Balance Sheet'!P268,\n'Data Extract Balance Sheet'!P298),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I159,'Equity Analysis'!I212,'Equity Analysis'!I239,\n'Equity Analysis'!V13,\n'Equity Analysis'!I42,\n'Equity Analysis'!V42,\n'Equity Analysis'!I70,\n'Equity Analysis'!V70,\n'Equity Analysis'!I185,\n'Data Extract Balance Sheet'!Q268,\n'Data Extract Balance Sheet'!Q298),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J159,'Equity Analysis'!J212,'Equity Analysis'!J239,\n'Equity Analysis'!W13,\n'Equity Analysis'!J42,\n'Equity Analysis'!W42,\n'Equity Analysis'!J70,\n'Equity Analysis'!W70,\n'Equity Analysis'!J185,\n'Data Extract Balance Sheet'!R268,\n'Data Extract Balance Sheet'!R298),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K159,'Equity Analysis'!K212,'Equity Analysis'!K239,\n'Equity Analysis'!X13,\n'Equity Analysis'!K42,\n'Equity Analysis'!X42,\n'Equity Analysis'!K70,\n'Equity Analysis'!X70,\n'Equity Analysis'!K185,\n'Data Extract Balance Sheet'!S268,\n'Data Extract Balance Sheet'!S298),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L159,'Equity Analysis'!L212,'Equity Analysis'!L239,\n'Equity Analysis'!Y13,\n'Equity Analysis'!L42,\n'Equity Analysis'!Y42,\n'Equity Analysis'!L70,\n'Equity Analysis'!Y70,\n'Equity Analysis'!L185,\n'Data Extract Balance Sheet'!T268,\n'Data Extract Balance Sheet'!T298),\nFALSE)","v":14.43},false,3,null,{"$f":"R15+1","v":3},{"$f":"IFERROR(MATCH(R16,P:P,0),\"\")","v":10},"Boeing ",null,{"$f":"IFERROR(INDEX(E:E,$S16),\"\")","v":false},0,0,0,0,0,0,0,false,20.07]
[null,null,{"$f":"'Data Current'!D20","v":"Exxon Mobil "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C160,'Equity Analysis'!C213,'Equity Analysis'!C240,\n'Equity Analysis'!P14,\n'Equity Analysis'!C43,\n'Equity Analysis'!P43,\n'Equity Analysis'!C71,\n'Equity Analysis'!P71,\n'Equity Analysis'!C186,\n'Data Extract Balance Sheet'!K269,\n'Data Extract Balance Sheet'!K299),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D160,'Equity Analysis'!D213,'Equity Analysis'!D240,\n'Equity Analysis'!Q14,\n'Equity Analysis'!D43,\n'Equity Analysis'!Q43,\n'Equity Analysis'!D71,\n'Equity Analysis'!Q71,\n'Equity Analysis'!D186,\n'Data Extract Balance Sheet'!L269,\n'Data Extract Balance Sheet'!L299),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E160,'Equity Analysis'!E213,'Equity Analysis'!E240,\n'Equity Analysis'!R14,\n'Equity Analysis'!E43,\n'Equity Analysis'!R43,\n'Equity Analysis'!E71,\n'Equity Analysis'!R71,\n'Equity Analysis'!E186,\n'Data Extract Balance Sheet'!M269,\n'Data Extract Balance Sheet'!M299),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F160,'Equity Analysis'!F213,'Equity Analysis'!F240,\n'Equity Analysis'!S14,\n'Equity Analysis'!F43,\n'Equity Analysis'!S43,\n'Equity Analysis'!F71,\n'Equity Analysis'!S71,\n'Equity Analysis'!F186,\n'Data Extract Balance Sheet'!N269,\n'Data Extract Balance Sheet'!N299),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G160,'Equity Analysis'!G213,'Equity Analysis'!G240,\n'Equity Analysis'!T14,\n'Equity Analysis'!G43,\n'Equity Analysis'!T43,\n'Equity Analysis'!G71,\n'Equity Analysis'!T71,\n'Equity Analysis'!G186,\n'Data Extract Balance Sheet'!O269,\n'Data Extract Balance Sheet'!O299),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H160,'Equity Analysis'!H213,'Equity Analysis'!H240,\n'Equity Analysis'!U14,\n'Equity Analysis'!H43,\n'Equity Analysis'!U43,\n'Equity Analysis'!H71,\n'Equity Analysis'!U71,\n'Equity Analysis'!H186,\n'Data Extract Balance Sheet'!P269,\n'Data Extract Balance Sheet'!P299),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I160,'Equity Analysis'!I213,'Equity Analysis'!I240,\n'Equity Analysis'!V14,\n'Equity Analysis'!I43,\n'Equity Analysis'!V43,\n'Equity Analysis'!I71,\n'Equity Analysis'!V71,\n'Equity Analysis'!I186,\n'Data Extract Balance Sheet'!Q269,\n'Data Extract Balance Sheet'!Q299),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J160,'Equity Analysis'!J213,'Equity Analysis'!J240,\n'Equity Analysis'!W14,\n'Equity Analysis'!J43,\n'Equity Analysis'!W43,\n'Equity Analysis'!J71,\n'Equity Analysis'!W71,\n'Equity Analysis'!J186,\n'Data Extract Balance Sheet'!R269,\n'Data Extract Balance Sheet'!R299),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K160,'Equity Analysis'!K213,'Equity Analysis'!K240,\n'Equity Analysis'!X14,\n'Equity Analysis'!K43,\n'Equity Analysis'!X43,\n'Equity Analysis'!K71,\n'Equity Analysis'!X71,\n'Equity Analysis'!K186,\n'Data Extract Balance Sheet'!S269,\n'Data Extract Balance Sheet'!S299),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L160,'Equity Analysis'!L213,'Equity Analysis'!L240,\n'Equity Analysis'!Y14,\n'Equity Analysis'!L43,\n'Equity Analysis'!Y43,\n'Equity Analysis'!L71,\n'Equity Analysis'!Y71,\n'Equity Analysis'!L186,\n'Data Extract Balance Sheet'!T269,\n'Data Extract Balance Sheet'!T299),\nFALSE)","v":14.64},false,3,null,4,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D21","v":"General Electric "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C161,'Equity Analysis'!C214,'Equity Analysis'!C241,\n'Equity Analysis'!P15,\n'Equity Analysis'!C44,\n'Equity Analysis'!P44,\n'Equity Analysis'!C72,\n'Equity Analysis'!P72,\n'Equity Analysis'!C187,\n'Data Extract Balance Sheet'!K270,\n'Data Extract Balance Sheet'!K300),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D161,'Equity Analysis'!D214,'Equity Analysis'!D241,\n'Equity Analysis'!Q15,\n'Equity Analysis'!D44,\n'Equity Analysis'!Q44,\n'Equity Analysis'!D72,\n'Equity Analysis'!Q72,\n'Equity Analysis'!D187,\n'Data Extract Balance Sheet'!L270,\n'Data Extract Balance Sheet'!L300),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E161,'Equity Analysis'!E214,'Equity Analysis'!E241,\n'Equity Analysis'!R15,\n'Equity Analysis'!E44,\n'Equity Analysis'!R44,\n'Equity Analysis'!E72,\n'Equity Analysis'!R72,\n'Equity Analysis'!E187,\n'Data Extract Balance Sheet'!M270,\n'Data Extract Balance Sheet'!M300),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F161,'Equity Analysis'!F214,'Equity Analysis'!F241,\n'Equity Analysis'!S15,\n'Equity Analysis'!F44,\n'Equity Analysis'!S44,\n'Equity Analysis'!F72,\n'Equity Analysis'!S72,\n'Equity Analysis'!F187,\n'Data Extract Balance Sheet'!N270,\n'Data Extract Balance Sheet'!N300),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G161,'Equity Analysis'!G214,'Equity Analysis'!G241,\n'Equity Analysis'!T15,\n'Equity Analysis'!G44,\n'Equity Analysis'!T44,\n'Equity Analysis'!G72,\n'Equity Analysis'!T72,\n'Equity Analysis'!G187,\n'Data Extract Balance Sheet'!O270,\n'Data Extract Balance Sheet'!O300),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H161,'Equity Analysis'!H214,'Equity Analysis'!H241,\n'Equity Analysis'!U15,\n'Equity Analysis'!H44,\n'Equity Analysis'!U44,\n'Equity Analysis'!H72,\n'Equity Analysis'!U72,\n'Equity Analysis'!H187,\n'Data Extract Balance Sheet'!P270,\n'Data Extract Balance Sheet'!P300),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I161,'Equity Analysis'!I214,'Equity Analysis'!I241,\n'Equity Analysis'!V15,\n'Equity Analysis'!I44,\n'Equity Analysis'!V44,\n'Equity Analysis'!I72,\n'Equity Analysis'!V72,\n'Equity Analysis'!I187,\n'Data Extract Balance Sheet'!Q270,\n'Data Extract Balance Sheet'!Q300),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J161,'Equity Analysis'!J214,'Equity Analysis'!J241,\n'Equity Analysis'!W15,\n'Equity Analysis'!J44,\n'Equity Analysis'!W44,\n'Equity Analysis'!J72,\n'Equity Analysis'!W72,\n'Equity Analysis'!J187,\n'Data Extract Balance Sheet'!R270,\n'Data Extract Balance Sheet'!R300),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K161,'Equity Analysis'!K214,'Equity Analysis'!K241,\n'Equity Analysis'!X15,\n'Equity Analysis'!K44,\n'Equity Analysis'!X44,\n'Equity Analysis'!K72,\n'Equity Analysis'!X72,\n'Equity Analysis'!K187,\n'Data Extract Balance Sheet'!S270,\n'Data Extract Balance Sheet'!S300),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L161,'Equity Analysis'!L214,'Equity Analysis'!L241,\n'Equity Analysis'!Y15,\n'Equity Analysis'!L44,\n'Equity Analysis'!Y44,\n'Equity Analysis'!L72,\n'Equity Analysis'!Y72,\n'Equity Analysis'!L187,\n'Data Extract Balance Sheet'!T270,\n'Data Extract Balance Sheet'!T300),\nFALSE)","v":12.51},false,3,null,5,{"$f":"IFERROR(MATCH(R18,P:P,0),\"\")","v":""},"",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D22","v":"Home Depot "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C162,'Equity Analysis'!C215,'Equity Analysis'!C242,\n'Equity Analysis'!P16,\n'Equity Analysis'!C45,\n'Equity Analysis'!P45,\n'Equity Analysis'!C73,\n'Equity Analysis'!P73,\n'Equity Analysis'!C188,\n'Data Extract Balance Sheet'!K271,\n'Data Extract Balance Sheet'!K301),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D162,'Equity Analysis'!D215,'Equity Analysis'!D242,\n'Equity Analysis'!Q16,\n'Equity Analysis'!D45,\n'Equity Analysis'!Q45,\n'Equity Analysis'!D73,\n'Equity Analysis'!Q73,\n'Equity Analysis'!D188,\n'Data Extract Balance Sheet'!L271,\n'Data Extract Balance Sheet'!L301),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E162,'Equity Analysis'!E215,'Equity Analysis'!E242,\n'Equity Analysis'!R16,\n'Equity Analysis'!E45,\n'Equity Analysis'!R45,\n'Equity Analysis'!E73,\n'Equity Analysis'!R73,\n'Equity Analysis'!E188,\n'Data Extract Balance Sheet'!M271,\n'Data Extract Balance Sheet'!M301),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F162,'Equity Analysis'!F215,'Equity Analysis'!F242,\n'Equity Analysis'!S16,\n'Equity Analysis'!F45,\n'Equity Analysis'!S45,\n'Equity Analysis'!F73,\n'Equity Analysis'!S73,\n'Equity Analysis'!F188,\n'Data Extract Balance Sheet'!N271,\n'Data Extract Balance Sheet'!N301),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G162,'Equity Analysis'!G215,'Equity Analysis'!G242,\n'Equity Analysis'!T16,\n'Equity Analysis'!G45,\n'Equity Analysis'!T45,\n'Equity Analysis'!G73,\n'Equity Analysis'!T73,\n'Equity Analysis'!G188,\n'Data Extract Balance Sheet'!O271,\n'Data Extract Balance Sheet'!O301),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H162,'Equity Analysis'!H215,'Equity Analysis'!H242,\n'Equity Analysis'!U16,\n'Equity Analysis'!H45,\n'Equity Analysis'!U45,\n'Equity Analysis'!H73,\n'Equity Analysis'!U73,\n'Equity Analysis'!H188,\n'Data Extract Balance Sheet'!P271,\n'Data Extract Balance Sheet'!P301),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I162,'Equity Analysis'!I215,'Equity Analysis'!I242,\n'Equity Analysis'!V16,\n'Equity Analysis'!I45,\n'Equity Analysis'!V45,\n'Equity Analysis'!I73,\n'Equity Analysis'!V73,\n'Equity Analysis'!I188,\n'Data Extract Balance Sheet'!Q271,\n'Data Extract Balance Sheet'!Q301),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J162,'Equity Analysis'!J215,'Equity Analysis'!J242,\n'Equity Analysis'!W16,\n'Equity Analysis'!J45,\n'Equity Analysis'!W45,\n'Equity Analysis'!J73,\n'Equity Analysis'!W73,\n'Equity Analysis'!J188,\n'Data Extract Balance Sheet'!R271,\n'Data Extract Balance Sheet'!R301),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K162,'Equity Analysis'!K215,'Equity Analysis'!K242,\n'Equity Analysis'!X16,\n'Equity Analysis'!K45,\n'Equity Analysis'!X45,\n'Equity Analysis'!K73,\n'Equity Analysis'!X73,\n'Equity Analysis'!K188,\n'Data Extract Balance Sheet'!S271,\n'Data Extract Balance Sheet'!S301),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L162,'Equity Analysis'!L215,'Equity Analysis'!L242,\n'Equity Analysis'!Y16,\n'Equity Analysis'!L45,\n'Equity Analysis'!Y45,\n'Equity Analysis'!L73,\n'Equity Analysis'!Y73,\n'Equity Analysis'!L188,\n'Data Extract Balance Sheet'!T271,\n'Data Extract Balance Sheet'!T301),\nFALSE)","v":19.690000000000001},false,3,null,6,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D23","v":"IBM "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C163,'Equity Analysis'!C216,'Equity Analysis'!C243,\n'Equity Analysis'!P17,\n'Equity Analysis'!C46,\n'Equity Analysis'!P46,\n'Equity Analysis'!C74,\n'Equity Analysis'!P74,\n'Equity Analysis'!C189,\n'Data Extract Balance Sheet'!K272,\n'Data Extract Balance Sheet'!K302),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D163,'Equity Analysis'!D216,'Equity Analysis'!D243,\n'Equity Analysis'!Q17,\n'Equity Analysis'!D46,\n'Equity Analysis'!Q46,\n'Equity Analysis'!D74,\n'Equity Analysis'!Q74,\n'Equity Analysis'!D189,\n'Data Extract Balance Sheet'!L272,\n'Data Extract Balance Sheet'!L302),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E163,'Equity Analysis'!E216,'Equity Analysis'!E243,\n'Equity Analysis'!R17,\n'Equity Analysis'!E46,\n'Equity Analysis'!R46,\n'Equity Analysis'!E74,\n'Equity Analysis'!R74,\n'Equity Analysis'!E189,\n'Data Extract Balance Sheet'!M272,\n'Data Extract Balance Sheet'!M302),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F163,'Equity Analysis'!F216,'Equity Analysis'!F243,\n'Equity Analysis'!S17,\n'Equity Analysis'!F46,\n'Equity Analysis'!S46,\n'Equity Analysis'!F74,\n'Equity Analysis'!S74,\n'Equity Analysis'!F189,\n'Data Extract Balance Sheet'!N272,\n'Data Extract Balance Sheet'!N302),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G163,'Equity Analysis'!G216,'Equity Analysis'!G243,\n'Equity Analysis'!T17,\n'Equity Analysis'!G46,\n'Equity Analysis'!T46,\n'Equity Analysis'!G74,\n'Equity Analysis'!T74,\n'Equity Analysis'!G189,\n'Data Extract Balance Sheet'!O272,\n'Data Extract Balance Sheet'!O302),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H163,'Equity Analysis'!H216,'Equity Analysis'!H243,\n'Equity Analysis'!U17,\n'Equity Analysis'!H46,\n'Equity Analysis'!U46,\n'Equity Analysis'!H74,\n'Equity Analysis'!U74,\n'Equity Analysis'!H189,\n'Data Extract Balance Sheet'!P272,\n'Data Extract Balance Sheet'!P302),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I163,'Equity Analysis'!I216,'Equity Analysis'!I243,\n'Equity Analysis'!V17,\n'Equity Analysis'!I46,\n'Equity Analysis'!V46,\n'Equity Analysis'!I74,\n'Equity Analysis'!V74,\n'Equity Analysis'!I189,\n'Data Extract Balance Sheet'!Q272,\n'Data Extract Balance Sheet'!Q302),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J163,'Equity Analysis'!J216,'Equity Analysis'!J243,\n'Equity Analysis'!W17,\n'Equity Analysis'!J46,\n'Equity Analysis'!W46,\n'Equity Analysis'!J74,\n'Equity Analysis'!W74,\n'Equity Analysis'!J189,\n'Data Extract Balance Sheet'!R272,\n'Data Extract Balance Sheet'!R302),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K163,'Equity Analysis'!K216,'Equity Analysis'!K243,\n'Equity Analysis'!X17,\n'Equity Analysis'!K46,\n'Equity Analysis'!X46,\n'Equity Analysis'!K74,\n'Equity Analysis'!X74,\n'Equity Analysis'!K189,\n'Data Extract Balance Sheet'!S272,\n'Data Extract Balance Sheet'!S302),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L163,'Equity Analysis'!L216,'Equity Analysis'!L243,\n'Equity Analysis'!Y17,\n'Equity Analysis'!L46,\n'Equity Analysis'!Y46,\n'Equity Analysis'!L74,\n'Equity Analysis'!Y74,\n'Equity Analysis'!L189,\n'Data Extract Balance Sheet'!T272,\n'Data Extract Balance Sheet'!T302),\nFALSE)","v":10.45},false,3,null,7,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D24","v":"Intel "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C164,'Equity Analysis'!C217,'Equity Analysis'!C244,\n'Equity Analysis'!P18,\n'Equity Analysis'!C47,\n'Equity Analysis'!P47,\n'Equity Analysis'!C75,\n'Equity Analysis'!P75,\n'Equity Analysis'!C190,\n'Data Extract Balance Sheet'!K273,\n'Data Extract Balance Sheet'!K303),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D164,'Equity Analysis'!D217,'Equity Analysis'!D244,\n'Equity Analysis'!Q18,\n'Equity Analysis'!D47,\n'Equity Analysis'!Q47,\n'Equity Analysis'!D75,\n'Equity Analysis'!Q75,\n'Equity Analysis'!D190,\n'Data Extract Balance Sheet'!L273,\n'Data Extract Balance Sheet'!L303),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E164,'Equity Analysis'!E217,'Equity Analysis'!E244,\n'Equity Analysis'!R18,\n'Equity Analysis'!E47,\n'Equity Analysis'!R47,\n'Equity Analysis'!E75,\n'Equity Analysis'!R75,\n'Equity Analysis'!E190,\n'Data Extract Balance Sheet'!M273,\n'Data Extract Balance Sheet'!M303),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F164,'Equity Analysis'!F217,'Equity Analysis'!F244,\n'Equity Analysis'!S18,\n'Equity Analysis'!F47,\n'Equity Analysis'!S47,\n'Equity Analysis'!F75,\n'Equity Analysis'!S75,\n'Equity Analysis'!F190,\n'Data Extract Balance Sheet'!N273,\n'Data Extract Balance Sheet'!N303),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G164,'Equity Analysis'!G217,'Equity Analysis'!G244,\n'Equity Analysis'!T18,\n'Equity Analysis'!G47,\n'Equity Analysis'!T47,\n'Equity Analysis'!G75,\n'Equity Analysis'!T75,\n'Equity Analysis'!G190,\n'Data Extract Balance Sheet'!O273,\n'Data Extract Balance Sheet'!O303),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H164,'Equity Analysis'!H217,'Equity Analysis'!H244,\n'Equity Analysis'!U18,\n'Equity Analysis'!H47,\n'Equity Analysis'!U47,\n'Equity Analysis'!H75,\n'Equity Analysis'!U75,\n'Equity Analysis'!H190,\n'Data Extract Balance Sheet'!P273,\n'Data Extract Balance Sheet'!P303),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I164,'Equity Analysis'!I217,'Equity Analysis'!I244,\n'Equity Analysis'!V18,\n'Equity Analysis'!I47,\n'Equity Analysis'!V47,\n'Equity Analysis'!I75,\n'Equity Analysis'!V75,\n'Equity Analysis'!I190,\n'Data Extract Balance Sheet'!Q273,\n'Data Extract Balance Sheet'!Q303),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J164,'Equity Analysis'!J217,'Equity Analysis'!J244,\n'Equity Analysis'!W18,\n'Equity Analysis'!J47,\n'Equity Analysis'!W47,\n'Equity Analysis'!J75,\n'Equity Analysis'!W75,\n'Equity Analysis'!J190,\n'Data Extract Balance Sheet'!R273,\n'Data Extract Balance Sheet'!R303),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K164,'Equity Analysis'!K217,'Equity Analysis'!K244,\n'Equity Analysis'!X18,\n'Equity Analysis'!K47,\n'Equity Analysis'!X47,\n'Equity Analysis'!K75,\n'Equity Analysis'!X75,\n'Equity Analysis'!K190,\n'Data Extract Balance Sheet'!S273,\n'Data Extract Balance Sheet'!S303),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L164,'Equity Analysis'!L217,'Equity Analysis'!L244,\n'Equity Analysis'!Y18,\n'Equity Analysis'!L47,\n'Equity Analysis'!Y47,\n'Equity Analysis'!L75,\n'Equity Analysis'!Y75,\n'Equity Analysis'!L190,\n'Data Extract Balance Sheet'!T273,\n'Data Extract Balance Sheet'!T303),\nFALSE)","v":11.32},false,3,null,8,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D25","v":"Johnson & Johnson "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C165,'Equity Analysis'!C218,'Equity Analysis'!C245,\n'Equity Analysis'!P19,\n'Equity Analysis'!C48,\n'Equity Analysis'!P48,\n'Equity Analysis'!C76,\n'Equity Analysis'!P76,\n'Equity Analysis'!C191,\n'Data Extract Balance Sheet'!K274,\n'Data Extract Balance Sheet'!K304),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D165,'Equity Analysis'!D218,'Equity Analysis'!D245,\n'Equity Analysis'!Q19,\n'Equity Analysis'!D48,\n'Equity Analysis'!Q48,\n'Equity Analysis'!D76,\n'Equity Analysis'!Q76,\n'Equity Analysis'!D191,\n'Data Extract Balance Sheet'!L274,\n'Data Extract Balance Sheet'!L304),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E165,'Equity Analysis'!E218,'Equity Analysis'!E245,\n'Equity Analysis'!R19,\n'Equity Analysis'!E48,\n'Equity Analysis'!R48,\n'Equity Analysis'!E76,\n'Equity Analysis'!R76,\n'Equity Analysis'!E191,\n'Data Extract Balance Sheet'!M274,\n'Data Extract Balance Sheet'!M304),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F165,'Equity Analysis'!F218,'Equity Analysis'!F245,\n'Equity Analysis'!S19,\n'Equity Analysis'!F48,\n'Equity Analysis'!S48,\n'Equity Analysis'!F76,\n'Equity Analysis'!S76,\n'Equity Analysis'!F191,\n'Data Extract Balance Sheet'!N274,\n'Data Extract Balance Sheet'!N304),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G165,'Equity Analysis'!G218,'Equity Analysis'!G245,\n'Equity Analysis'!T19,\n'Equity Analysis'!G48,\n'Equity Analysis'!T48,\n'Equity Analysis'!G76,\n'Equity Analysis'!T76,\n'Equity Analysis'!G191,\n'Data Extract Balance Sheet'!O274,\n'Data Extract Balance Sheet'!O304),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H165,'Equity Analysis'!H218,'Equity Analysis'!H245,\n'Equity Analysis'!U19,\n'Equity Analysis'!H48,\n'Equity Analysis'!U48,\n'Equity Analysis'!H76,\n'Equity Analysis'!U76,\n'Equity Analysis'!H191,\n'Data Extract Balance Sheet'!P274,\n'Data Extract Balance Sheet'!P304),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I165,'Equity Analysis'!I218,'Equity Analysis'!I245,\n'Equity Analysis'!V19,\n'Equity Analysis'!I48,\n'Equity Analysis'!V48,\n'Equity Analysis'!I76,\n'Equity Analysis'!V76,\n'Equity Analysis'!I191,\n'Data Extract Balance Sheet'!Q274,\n'Data Extract Balance Sheet'!Q304),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J165,'Equity Analysis'!J218,'Equity Analysis'!J245,\n'Equity Analysis'!W19,\n'Equity Analysis'!J48,\n'Equity Analysis'!W48,\n'Equity Analysis'!J76,\n'Equity Analysis'!W76,\n'Equity Analysis'!J191,\n'Data Extract Balance Sheet'!R274,\n'Data Extract Balance Sheet'!R304),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K165,'Equity Analysis'!K218,'Equity Analysis'!K245,\n'Equity Analysis'!X19,\n'Equity Analysis'!K48,\n'Equity Analysis'!X48,\n'Equity Analysis'!K76,\n'Equity Analysis'!X76,\n'Equity Analysis'!K191,\n'Data Extract Balance Sheet'!S274,\n'Data Extract Balance Sheet'!S304),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L165,'Equity Analysis'!L218,'Equity Analysis'!L245,\n'Equity Analysis'!Y19,\n'Equity Analysis'!L48,\n'Equity Analysis'!Y48,\n'Equity Analysis'!L76,\n'Equity Analysis'!Y76,\n'Equity Analysis'!L191,\n'Data Extract Balance Sheet'!T274,\n'Data Extract Balance Sheet'!T304),\nFALSE)","v":15.62},false,3,null,9,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D26","v":"McDonald's "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C166,'Equity Analysis'!C219,'Equity Analysis'!C246,\n'Equity Analysis'!P20,\n'Equity Analysis'!C49,\n'Equity Analysis'!P49,\n'Equity Analysis'!C77,\n'Equity Analysis'!P77,\n'Equity Analysis'!C192,\n'Data Extract Balance Sheet'!K275,\n'Data Extract Balance Sheet'!K305),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D166,'Equity Analysis'!D219,'Equity Analysis'!D246,\n'Equity Analysis'!Q20,\n'Equity Analysis'!D49,\n'Equity Analysis'!Q49,\n'Equity Analysis'!D77,\n'Equity Analysis'!Q77,\n'Equity Analysis'!D192,\n'Data Extract Balance Sheet'!L275,\n'Data Extract Balance Sheet'!L305),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E166,'Equity Analysis'!E219,'Equity Analysis'!E246,\n'Equity Analysis'!R20,\n'Equity Analysis'!E49,\n'Equity Analysis'!R49,\n'Equity Analysis'!E77,\n'Equity Analysis'!R77,\n'Equity Analysis'!E192,\n'Data Extract Balance Sheet'!M275,\n'Data Extract Balance Sheet'!M305),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F166,'Equity Analysis'!F219,'Equity Analysis'!F246,\n'Equity Analysis'!S20,\n'Equity Analysis'!F49,\n'Equity Analysis'!S49,\n'Equity Analysis'!F77,\n'Equity Analysis'!S77,\n'Equity Analysis'!F192,\n'Data Extract Balance Sheet'!N275,\n'Data Extract Balance Sheet'!N305),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G166,'Equity Analysis'!G219,'Equity Analysis'!G246,\n'Equity Analysis'!T20,\n'Equity Analysis'!G49,\n'Equity Analysis'!T49,\n'Equity Analysis'!G77,\n'Equity Analysis'!T77,\n'Equity Analysis'!G192,\n'Data Extract Balance Sheet'!O275,\n'Data Extract Balance Sheet'!O305),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H166,'Equity Analysis'!H219,'Equity Analysis'!H246,\n'Equity Analysis'!U20,\n'Equity Analysis'!H49,\n'Equity Analysis'!U49,\n'Equity Analysis'!H77,\n'Equity Analysis'!U77,\n'Equity Analysis'!H192,\n'Data Extract Balance Sheet'!P275,\n'Data Extract Balance Sheet'!P305),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I166,'Equity Analysis'!I219,'Equity Analysis'!I246,\n'Equity Analysis'!V20,\n'Equity Analysis'!I49,\n'Equity Analysis'!V49,\n'Equity Analysis'!I77,\n'Equity Analysis'!V77,\n'Equity Analysis'!I192,\n'Data Extract Balance Sheet'!Q275,\n'Data Extract Balance Sheet'!Q305),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J166,'Equity Analysis'!J219,'Equity Analysis'!J246,\n'Equity Analysis'!W20,\n'Equity Analysis'!J49,\n'Equity Analysis'!W49,\n'Equity Analysis'!J77,\n'Equity Analysis'!W77,\n'Equity Analysis'!J192,\n'Data Extract Balance Sheet'!R275,\n'Data Extract Balance Sheet'!R305),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K166,'Equity Analysis'!K219,'Equity Analysis'!K246,\n'Equity Analysis'!X20,\n'Equity Analysis'!K49,\n'Equity Analysis'!X49,\n'Equity Analysis'!K77,\n'Equity Analysis'!X77,\n'Equity Analysis'!K192,\n'Data Extract Balance Sheet'!S275,\n'Data Extract Balance Sheet'!S305),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L166,'Equity Analysis'!L219,'Equity Analysis'!L246,\n'Equity Analysis'!Y20,\n'Equity Analysis'!L49,\n'Equity Analysis'!Y49,\n'Equity Analysis'!L77,\n'Equity Analysis'!Y77,\n'Equity Analysis'!L192,\n'Data Extract Balance Sheet'!T275,\n'Data Extract Balance Sheet'!T305),\nFALSE)","v":19.690000000000001},false,3,null,10,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D27","v":"Merck "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C167,'Equity Analysis'!C220,'Equity Analysis'!C247,\n'Equity Analysis'!P21,\n'Equity Analysis'!C50,\n'Equity Analysis'!P50,\n'Equity Analysis'!C78,\n'Equity Analysis'!P78,\n'Equity Analysis'!C193,\n'Data Extract Balance Sheet'!K276,\n'Data Extract Balance Sheet'!K306),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D167,'Equity Analysis'!D220,'Equity Analysis'!D247,\n'Equity Analysis'!Q21,\n'Equity Analysis'!D50,\n'Equity Analysis'!Q50,\n'Equity Analysis'!D78,\n'Equity Analysis'!Q78,\n'Equity Analysis'!D193,\n'Data Extract Balance Sheet'!L276,\n'Data Extract Balance Sheet'!L306),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E167,'Equity Analysis'!E220,'Equity Analysis'!E247,\n'Equity Analysis'!R21,\n'Equity Analysis'!E50,\n'Equity Analysis'!R50,\n'Equity Analysis'!E78,\n'Equity Analysis'!R78,\n'Equity Analysis'!E193,\n'Data Extract Balance Sheet'!M276,\n'Data Extract Balance Sheet'!M306),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F167,'Equity Analysis'!F220,'Equity Analysis'!F247,\n'Equity Analysis'!S21,\n'Equity Analysis'!F50,\n'Equity Analysis'!S50,\n'Equity Analysis'!F78,\n'Equity Analysis'!S78,\n'Equity Analysis'!F193,\n'Data Extract Balance Sheet'!N276,\n'Data Extract Balance Sheet'!N306),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G167,'Equity Analysis'!G220,'Equity Analysis'!G247,\n'Equity Analysis'!T21,\n'Equity Analysis'!G50,\n'Equity Analysis'!T50,\n'Equity Analysis'!G78,\n'Equity Analysis'!T78,\n'Equity Analysis'!G193,\n'Data Extract Balance Sheet'!O276,\n'Data Extract Balance Sheet'!O306),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H167,'Equity Analysis'!H220,'Equity Analysis'!H247,\n'Equity Analysis'!U21,\n'Equity Analysis'!H50,\n'Equity Analysis'!U50,\n'Equity Analysis'!H78,\n'Equity Analysis'!U78,\n'Equity Analysis'!H193,\n'Data Extract Balance Sheet'!P276,\n'Data Extract Balance Sheet'!P306),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I167,'Equity Analysis'!I220,'Equity Analysis'!I247,\n'Equity Analysis'!V21,\n'Equity Analysis'!I50,\n'Equity Analysis'!V50,\n'Equity Analysis'!I78,\n'Equity Analysis'!V78,\n'Equity Analysis'!I193,\n'Data Extract Balance Sheet'!Q276,\n'Data Extract Balance Sheet'!Q306),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J167,'Equity Analysis'!J220,'Equity Analysis'!J247,\n'Equity Analysis'!W21,\n'Equity Analysis'!J50,\n'Equity Analysis'!W50,\n'Equity Analysis'!J78,\n'Equity Analysis'!W78,\n'Equity Analysis'!J193,\n'Data Extract Balance Sheet'!R276,\n'Data Extract Balance Sheet'!R306),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K167,'Equity Analysis'!K220,'Equity Analysis'!K247,\n'Equity Analysis'!X21,\n'Equity Analysis'!K50,\n'Equity Analysis'!X50,\n'Equity Analysis'!K78,\n'Equity Analysis'!X78,\n'Equity Analysis'!K193,\n'Data Extract Balance Sheet'!S276,\n'Data Extract Balance Sheet'!S306),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L167,'Equity Analysis'!L220,'Equity Analysis'!L247,\n'Equity Analysis'!Y21,\n'Equity Analysis'!L50,\n'Equity Analysis'!Y50,\n'Equity Analysis'!L78,\n'Equity Analysis'!Y78,\n'Equity Analysis'!L193,\n'Data Extract Balance Sheet'!T276,\n'Data Extract Balance Sheet'!T306),\nFALSE)","v":15},false,3,null,11,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D28","v":"Microsoft "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C168,'Equity Analysis'!C221,'Equity Analysis'!C248,\n'Equity Analysis'!P22,\n'Equity Analysis'!C51,\n'Equity Analysis'!P51,\n'Equity Analysis'!C79,\n'Equity Analysis'!P79,\n'Equity Analysis'!C194,\n'Data Extract Balance Sheet'!K277,\n'Data Extract Balance Sheet'!K307),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D168,'Equity Analysis'!D221,'Equity Analysis'!D248,\n'Equity Analysis'!Q22,\n'Equity Analysis'!D51,\n'Equity Analysis'!Q51,\n'Equity Analysis'!D79,\n'Equity Analysis'!Q79,\n'Equity Analysis'!D194,\n'Data Extract Balance Sheet'!L277,\n'Data Extract Balance Sheet'!L307),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E168,'Equity Analysis'!E221,'Equity Analysis'!E248,\n'Equity Analysis'!R22,\n'Equity Analysis'!E51,\n'Equity Analysis'!R51,\n'Equity Analysis'!E79,\n'Equity Analysis'!R79,\n'Equity Analysis'!E194,\n'Data Extract Balance Sheet'!M277,\n'Data Extract Balance Sheet'!M307),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F168,'Equity Analysis'!F221,'Equity Analysis'!F248,\n'Equity Analysis'!S22,\n'Equity Analysis'!F51,\n'Equity Analysis'!S51,\n'Equity Analysis'!F79,\n'Equity Analysis'!S79,\n'Equity Analysis'!F194,\n'Data Extract Balance Sheet'!N277,\n'Data Extract Balance Sheet'!N307),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G168,'Equity Analysis'!G221,'Equity Analysis'!G248,\n'Equity Analysis'!T22,\n'Equity Analysis'!G51,\n'Equity Analysis'!T51,\n'Equity Analysis'!G79,\n'Equity Analysis'!T79,\n'Equity Analysis'!G194,\n'Data Extract Balance Sheet'!O277,\n'Data Extract Balance Sheet'!O307),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H168,'Equity Analysis'!H221,'Equity Analysis'!H248,\n'Equity Analysis'!U22,\n'Equity Analysis'!H51,\n'Equity Analysis'!U51,\n'Equity Analysis'!H79,\n'Equity Analysis'!U79,\n'Equity Analysis'!H194,\n'Data Extract Balance Sheet'!P277,\n'Data Extract Balance Sheet'!P307),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I168,'Equity Analysis'!I221,'Equity Analysis'!I248,\n'Equity Analysis'!V22,\n'Equity Analysis'!I51,\n'Equity Analysis'!V51,\n'Equity Analysis'!I79,\n'Equity Analysis'!V79,\n'Equity Analysis'!I194,\n'Data Extract Balance Sheet'!Q277,\n'Data Extract Balance Sheet'!Q307),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J168,'Equity Analysis'!J221,'Equity Analysis'!J248,\n'Equity Analysis'!W22,\n'Equity Analysis'!J51,\n'Equity Analysis'!W51,\n'Equity Analysis'!J79,\n'Equity Analysis'!W79,\n'Equity Analysis'!J194,\n'Data Extract Balance Sheet'!R277,\n'Data Extract Balance Sheet'!R307),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K168,'Equity Analysis'!K221,'Equity Analysis'!K248,\n'Equity Analysis'!X22,\n'Equity Analysis'!K51,\n'Equity Analysis'!X51,\n'Equity Analysis'!K79,\n'Equity Analysis'!X79,\n'Equity Analysis'!K194,\n'Data Extract Balance Sheet'!S277,\n'Data Extract Balance Sheet'!S307),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L168,'Equity Analysis'!L221,'Equity Analysis'!L248,\n'Equity Analysis'!Y22,\n'Equity Analysis'!L51,\n'Equity Analysis'!Y51,\n'Equity Analysis'!L79,\n'Equity Analysis'!Y79,\n'Equity Analysis'!L194,\n'Data Extract Balance Sheet'!T277,\n'Data Extract Balance Sheet'!T307),\nFALSE)","v":22.32},false,3,null,12,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D29","v":"Nike "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C169,'Equity Analysis'!C222,'Equity Analysis'!C249,\n'Equity Analysis'!P23,\n'Equity Analysis'!C52,\n'Equity Analysis'!P52,\n'Equity Analysis'!C80,\n'Equity Analysis'!P80,\n'Equity Analysis'!C195,\n'Data Extract Balance Sheet'!K278,\n'Data Extract Balance Sheet'!K308),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D169,'Equity Analysis'!D222,'Equity Analysis'!D249,\n'Equity Analysis'!Q23,\n'Equity Analysis'!D52,\n'Equity Analysis'!Q52,\n'Equity Analysis'!D80,\n'Equity Analysis'!Q80,\n'Equity Analysis'!D195,\n'Data Extract Balance Sheet'!L278,\n'Data Extract Balance Sheet'!L308),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E169,'Equity Analysis'!E222,'Equity Analysis'!E249,\n'Equity Analysis'!R23,\n'Equity Analysis'!E52,\n'Equity Analysis'!R52,\n'Equity Analysis'!E80,\n'Equity Analysis'!R80,\n'Equity Analysis'!E195,\n'Data Extract Balance Sheet'!M278,\n'Data Extract Balance Sheet'!M308),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F169,'Equity Analysis'!F222,'Equity Analysis'!F249,\n'Equity Analysis'!S23,\n'Equity Analysis'!F52,\n'Equity Analysis'!S52,\n'Equity Analysis'!F80,\n'Equity Analysis'!S80,\n'Equity Analysis'!F195,\n'Data Extract Balance Sheet'!N278,\n'Data Extract Balance Sheet'!N308),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G169,'Equity Analysis'!G222,'Equity Analysis'!G249,\n'Equity Analysis'!T23,\n'Equity Analysis'!G52,\n'Equity Analysis'!T52,\n'Equity Analysis'!G80,\n'Equity Analysis'!T80,\n'Equity Analysis'!G195,\n'Data Extract Balance Sheet'!O278,\n'Data Extract Balance Sheet'!O308),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H169,'Equity Analysis'!H222,'Equity Analysis'!H249,\n'Equity Analysis'!U23,\n'Equity Analysis'!H52,\n'Equity Analysis'!U52,\n'Equity Analysis'!H80,\n'Equity Analysis'!U80,\n'Equity Analysis'!H195,\n'Data Extract Balance Sheet'!P278,\n'Data Extract Balance Sheet'!P308),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I169,'Equity Analysis'!I222,'Equity Analysis'!I249,\n'Equity Analysis'!V23,\n'Equity Analysis'!I52,\n'Equity Analysis'!V52,\n'Equity Analysis'!I80,\n'Equity Analysis'!V80,\n'Equity Analysis'!I195,\n'Data Extract Balance Sheet'!Q278,\n'Data Extract Balance Sheet'!Q308),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J169,'Equity Analysis'!J222,'Equity Analysis'!J249,\n'Equity Analysis'!W23,\n'Equity Analysis'!J52,\n'Equity Analysis'!W52,\n'Equity Analysis'!J80,\n'Equity Analysis'!W80,\n'Equity Analysis'!J195,\n'Data Extract Balance Sheet'!R278,\n'Data Extract Balance Sheet'!R308),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K169,'Equity Analysis'!K222,'Equity Analysis'!K249,\n'Equity Analysis'!X23,\n'Equity Analysis'!K52,\n'Equity Analysis'!X52,\n'Equity Analysis'!K80,\n'Equity Analysis'!X80,\n'Equity Analysis'!K195,\n'Data Extract Balance Sheet'!S278,\n'Data Extract Balance Sheet'!S308),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L169,'Equity Analysis'!L222,'Equity Analysis'!L249,\n'Equity Analysis'!Y23,\n'Equity Analysis'!L52,\n'Equity Analysis'!Y52,\n'Equity Analysis'!L80,\n'Equity Analysis'!Y80,\n'Equity Analysis'!L195,\n'Data Extract Balance Sheet'!T278,\n'Data Extract Balance Sheet'!T308),\nFALSE)","v":26.38},false,3,null,13,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D30","v":"Pfizer "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C170,'Equity Analysis'!C223,'Equity Analysis'!C250,\n'Equity Analysis'!P24,\n'Equity Analysis'!C53,\n'Equity Analysis'!P53,\n'Equity Analysis'!C81,\n'Equity Analysis'!P81,\n'Equity Analysis'!C196,\n'Data Extract Balance Sheet'!K279,\n'Data Extract Balance Sheet'!K309),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D170,'Equity Analysis'!D223,'Equity Analysis'!D250,\n'Equity Analysis'!Q24,\n'Equity Analysis'!D53,\n'Equity Analysis'!Q53,\n'Equity Analysis'!D81,\n'Equity Analysis'!Q81,\n'Equity Analysis'!D196,\n'Data Extract Balance Sheet'!L279,\n'Data Extract Balance Sheet'!L309),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E170,'Equity Analysis'!E223,'Equity Analysis'!E250,\n'Equity Analysis'!R24,\n'Equity Analysis'!E53,\n'Equity Analysis'!R53,\n'Equity Analysis'!E81,\n'Equity Analysis'!R81,\n'Equity Analysis'!E196,\n'Data Extract Balance Sheet'!M279,\n'Data Extract Balance Sheet'!M309),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F170,'Equity Analysis'!F223,'Equity Analysis'!F250,\n'Equity Analysis'!S24,\n'Equity Analysis'!F53,\n'Equity Analysis'!S53,\n'Equity Analysis'!F81,\n'Equity Analysis'!S81,\n'Equity Analysis'!F196,\n'Data Extract Balance Sheet'!N279,\n'Data Extract Balance Sheet'!N309),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G170,'Equity Analysis'!G223,'Equity Analysis'!G250,\n'Equity Analysis'!T24,\n'Equity Analysis'!G53,\n'Equity Analysis'!T53,\n'Equity Analysis'!G81,\n'Equity Analysis'!T81,\n'Equity Analysis'!G196,\n'Data Extract Balance Sheet'!O279,\n'Data Extract Balance Sheet'!O309),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H170,'Equity Analysis'!H223,'Equity Analysis'!H250,\n'Equity Analysis'!U24,\n'Equity Analysis'!H53,\n'Equity Analysis'!U53,\n'Equity Analysis'!H81,\n'Equity Analysis'!U81,\n'Equity Analysis'!H196,\n'Data Extract Balance Sheet'!P279,\n'Data Extract Balance Sheet'!P309),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I170,'Equity Analysis'!I223,'Equity Analysis'!I250,\n'Equity Analysis'!V24,\n'Equity Analysis'!I53,\n'Equity Analysis'!V53,\n'Equity Analysis'!I81,\n'Equity Analysis'!V81,\n'Equity Analysis'!I196,\n'Data Extract Balance Sheet'!Q279,\n'Data Extract Balance Sheet'!Q309),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J170,'Equity Analysis'!J223,'Equity Analysis'!J250,\n'Equity Analysis'!W24,\n'Equity Analysis'!J53,\n'Equity Analysis'!W53,\n'Equity Analysis'!J81,\n'Equity Analysis'!W81,\n'Equity Analysis'!J196,\n'Data Extract Balance Sheet'!R279,\n'Data Extract Balance Sheet'!R309),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K170,'Equity Analysis'!K223,'Equity Analysis'!K250,\n'Equity Analysis'!X24,\n'Equity Analysis'!K53,\n'Equity Analysis'!X53,\n'Equity Analysis'!K81,\n'Equity Analysis'!X81,\n'Equity Analysis'!K196,\n'Data Extract Balance Sheet'!S279,\n'Data Extract Balance Sheet'!S309),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L170,'Equity Analysis'!L223,'Equity Analysis'!L250,\n'Equity Analysis'!Y24,\n'Equity Analysis'!L53,\n'Equity Analysis'!Y53,\n'Equity Analysis'!L81,\n'Equity Analysis'!Y81,\n'Equity Analysis'!L196,\n'Data Extract Balance Sheet'!T279,\n'Data Extract Balance Sheet'!T309),\nFALSE)","v":13.39},false,3,null,14,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D31","v":"Procter & Gamble "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C171,'Equity Analysis'!C224,'Equity Analysis'!C251,\n'Equity Analysis'!P25,\n'Equity Analysis'!C54,\n'Equity Analysis'!P54,\n'Equity Analysis'!C82,\n'Equity Analysis'!P82,\n'Equity Analysis'!C197,\n'Data Extract Balance Sheet'!K280,\n'Data Extract Balance Sheet'!K310),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D171,'Equity Analysis'!D224,'Equity Analysis'!D251,\n'Equity Analysis'!Q25,\n'Equity Analysis'!D54,\n'Equity Analysis'!Q54,\n'Equity Analysis'!D82,\n'Equity Analysis'!Q82,\n'Equity Analysis'!D197,\n'Data Extract Balance Sheet'!L280,\n'Data Extract Balance Sheet'!L310),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E171,'Equity Analysis'!E224,'Equity Analysis'!E251,\n'Equity Analysis'!R25,\n'Equity Analysis'!E54,\n'Equity Analysis'!R54,\n'Equity Analysis'!E82,\n'Equity Analysis'!R82,\n'Equity Analysis'!E197,\n'Data Extract Balance Sheet'!M280,\n'Data Extract Balance Sheet'!M310),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F171,'Equity Analysis'!F224,'Equity Analysis'!F251,\n'Equity Analysis'!S25,\n'Equity Analysis'!F54,\n'Equity Analysis'!S54,\n'Equity Analysis'!F82,\n'Equity Analysis'!S82,\n'Equity Analysis'!F197,\n'Data Extract Balance Sheet'!N280,\n'Data Extract Balance Sheet'!N310),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G171,'Equity Analysis'!G224,'Equity Analysis'!G251,\n'Equity Analysis'!T25,\n'Equity Analysis'!G54,\n'Equity Analysis'!T54,\n'Equity Analysis'!G82,\n'Equity Analysis'!T82,\n'Equity Analysis'!G197,\n'Data Extract Balance Sheet'!O280,\n'Data Extract Balance Sheet'!O310),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H171,'Equity Analysis'!H224,'Equity Analysis'!H251,\n'Equity Analysis'!U25,\n'Equity Analysis'!H54,\n'Equity Analysis'!U54,\n'Equity Analysis'!H82,\n'Equity Analysis'!U82,\n'Equity Analysis'!H197,\n'Data Extract Balance Sheet'!P280,\n'Data Extract Balance Sheet'!P310),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I171,'Equity Analysis'!I224,'Equity Analysis'!I251,\n'Equity Analysis'!V25,\n'Equity Analysis'!I54,\n'Equity Analysis'!V54,\n'Equity Analysis'!I82,\n'Equity Analysis'!V82,\n'Equity Analysis'!I197,\n'Data Extract Balance Sheet'!Q280,\n'Data Extract Balance Sheet'!Q310),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J171,'Equity Analysis'!J224,'Equity Analysis'!J251,\n'Equity Analysis'!W25,\n'Equity Analysis'!J54,\n'Equity Analysis'!W54,\n'Equity Analysis'!J82,\n'Equity Analysis'!W82,\n'Equity Analysis'!J197,\n'Data Extract Balance Sheet'!R280,\n'Data Extract Balance Sheet'!R310),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K171,'Equity Analysis'!K224,'Equity Analysis'!K251,\n'Equity Analysis'!X25,\n'Equity Analysis'!K54,\n'Equity Analysis'!X54,\n'Equity Analysis'!K82,\n'Equity Analysis'!X82,\n'Equity Analysis'!K197,\n'Data Extract Balance Sheet'!S280,\n'Data Extract Balance Sheet'!S310),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L171,'Equity Analysis'!L224,'Equity Analysis'!L251,\n'Equity Analysis'!Y25,\n'Equity Analysis'!L54,\n'Equity Analysis'!Y54,\n'Equity Analysis'!L82,\n'Equity Analysis'!Y82,\n'Equity Analysis'!L197,\n'Data Extract Balance Sheet'!T280,\n'Data Extract Balance Sheet'!T310),\nFALSE)","v":17.88},false,3,null,15,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D32","v":0},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C172,'Equity Analysis'!C225,'Equity Analysis'!C252,\n'Equity Analysis'!P26,\n'Equity Analysis'!C55,\n'Equity Analysis'!P55,\n'Equity Analysis'!C83,\n'Equity Analysis'!P83,\n'Equity Analysis'!C198,\n'Data Extract Balance Sheet'!K281,\n'Data Extract Balance Sheet'!K311),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D172,'Equity Analysis'!D225,'Equity Analysis'!D252,\n'Equity Analysis'!Q26,\n'Equity Analysis'!D55,\n'Equity Analysis'!Q55,\n'Equity Analysis'!D83,\n'Equity Analysis'!Q83,\n'Equity Analysis'!D198,\n'Data Extract Balance Sheet'!L281,\n'Data Extract Balance Sheet'!L311),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E172,'Equity Analysis'!E225,'Equity Analysis'!E252,\n'Equity Analysis'!R26,\n'Equity Analysis'!E55,\n'Equity Analysis'!R55,\n'Equity Analysis'!E83,\n'Equity Analysis'!R83,\n'Equity Analysis'!E198,\n'Data Extract Balance Sheet'!M281,\n'Data Extract Balance Sheet'!M311),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F172,'Equity Analysis'!F225,'Equity Analysis'!F252,\n'Equity Analysis'!S26,\n'Equity Analysis'!F55,\n'Equity Analysis'!S55,\n'Equity Analysis'!F83,\n'Equity Analysis'!S83,\n'Equity Analysis'!F198,\n'Data Extract Balance Sheet'!N281,\n'Data Extract Balance Sheet'!N311),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G172,'Equity Analysis'!G225,'Equity Analysis'!G252,\n'Equity Analysis'!T26,\n'Equity Analysis'!G55,\n'Equity Analysis'!T55,\n'Equity Analysis'!G83,\n'Equity Analysis'!T83,\n'Equity Analysis'!G198,\n'Data Extract Balance Sheet'!O281,\n'Data Extract Balance Sheet'!O311),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H172,'Equity Analysis'!H225,'Equity Analysis'!H252,\n'Equity Analysis'!U26,\n'Equity Analysis'!H55,\n'Equity Analysis'!U55,\n'Equity Analysis'!H83,\n'Equity Analysis'!U83,\n'Equity Analysis'!H198,\n'Data Extract Balance Sheet'!P281,\n'Data Extract Balance Sheet'!P311),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I172,'Equity Analysis'!I225,'Equity Analysis'!I252,\n'Equity Analysis'!V26,\n'Equity Analysis'!I55,\n'Equity Analysis'!V55,\n'Equity Analysis'!I83,\n'Equity Analysis'!V83,\n'Equity Analysis'!I198,\n'Data Extract Balance Sheet'!Q281,\n'Data Extract Balance Sheet'!Q311),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J172,'Equity Analysis'!J225,'Equity Analysis'!J252,\n'Equity Analysis'!W26,\n'Equity Analysis'!J55,\n'Equity Analysis'!W55,\n'Equity Analysis'!J83,\n'Equity Analysis'!W83,\n'Equity Analysis'!J198,\n'Data Extract Balance Sheet'!R281,\n'Data Extract Balance Sheet'!R311),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K172,'Equity Analysis'!K225,'Equity Analysis'!K252,\n'Equity Analysis'!X26,\n'Equity Analysis'!K55,\n'Equity Analysis'!X55,\n'Equity Analysis'!K83,\n'Equity Analysis'!X83,\n'Equity Analysis'!K198,\n'Data Extract Balance Sheet'!S281,\n'Data Extract Balance Sheet'!S311),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L172,'Equity Analysis'!L225,'Equity Analysis'!L252,\n'Equity Analysis'!Y26,\n'Equity Analysis'!L55,\n'Equity Analysis'!Y55,\n'Equity Analysis'!L83,\n'Equity Analysis'!Y83,\n'Equity Analysis'!L198,\n'Data Extract Balance Sheet'!T281,\n'Data Extract Balance Sheet'!T311),\nFALSE)","v":false},false,3,null,16,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D33","v":0},null,{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!C173,'Equity Analysis'!C226,'Equity Analysis'!C253,\n'Equity Analysis'!P27,\n'Equity Analysis'!C56,\n'Equity Analysis'!P56,\n'Equity Analysis'!C84,\n'Equity Analysis'!P84,\n'Equity Analysis'!C199,\n'Data Extract Balance Sheet'!K282,\n'Data Extract Balance Sheet'!K312),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!D173,'Equity Analysis'!D226,'Equity Analysis'!D253,\n'Equity Analysis'!Q27,\n'Equity Analysis'!D56,\n'Equity Analysis'!Q56,\n'Equity Analysis'!D84,\n'Equity Analysis'!Q84,\n'Equity Analysis'!D199,\n'Data Extract Balance Sheet'!L282,\n'Data Extract Balance Sheet'!L312),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!E173,'Equity Analysis'!E226,'Equity Analysis'!E253,\n'Equity Analysis'!R27,\n'Equity Analysis'!E56,\n'Equity Analysis'!R56,\n'Equity Analysis'!E84,\n'Equity Analysis'!R84,\n'Equity Analysis'!E199,\n'Data Extract Balance Sheet'!M282,\n'Data Extract Balance Sheet'!M312),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!F173,'Equity Analysis'!F226,'Equity Analysis'!F253,\n'Equity Analysis'!S27,\n'Equity Analysis'!F56,\n'Equity Analysis'!S56,\n'Equity Analysis'!F84,\n'Equity Analysis'!S84,\n'Equity Analysis'!F199,\n'Data Extract Balance Sheet'!N282,\n'Data Extract Balance Sheet'!N312),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!G173,'Equity Analysis'!G226,'Equity Analysis'!G253,\n'Equity Analysis'!T27,\n'Equity Analysis'!G56,\n'Equity Analysis'!T56,\n'Equity Analysis'!G84,\n'Equity Analysis'!T84,\n'Equity Analysis'!G199,\n'Data Extract Balance Sheet'!O282,\n'Data Extract Balance Sheet'!O312),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!H173,'Equity Analysis'!H226,'Equity Analysis'!H253,\n'Equity Analysis'!U27,\n'Equity Analysis'!H56,\n'Equity Analysis'!U56,\n'Equity Analysis'!H84,\n'Equity Analysis'!U84,\n'Equity Analysis'!H199,\n'Data Extract Balance Sheet'!P282,\n'Data Extract Balance Sheet'!P312),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!I173,'Equity Analysis'!I226,'Equity Analysis'!I253,\n'Equity Analysis'!V27,\n'Equity Analysis'!I56,\n'Equity Analysis'!V56,\n'Equity Analysis'!I84,\n'Equity Analysis'!V84,\n'Equity Analysis'!I199,\n'Data Extract Balance Sheet'!Q282,\n'Data Extract Balance Sheet'!Q312),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!J173,'Equity Analysis'!J226,'Equity Analysis'!J253,\n'Equity Analysis'!W27,\n'Equity Analysis'!J56,\n'Equity Analysis'!W56,\n'Equity Analysis'!J84,\n'Equity Analysis'!W84,\n'Equity Analysis'!J199,\n'Data Extract Balance Sheet'!R282,\n'Data Extract Balance Sheet'!R312),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!K173,'Equity Analysis'!K226,'Equity Analysis'!K253,\n'Equity Analysis'!X27,\n'Equity Analysis'!K56,\n'Equity Analysis'!X56,\n'Equity Analysis'!K84,\n'Equity Analysis'!X84,\n'Equity Analysis'!K199,\n'Data Extract Balance Sheet'!S282,\n'Data Extract Balance Sheet'!S312),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'Equity Analysis'!L173,'Equity Analysis'!L226,'Equity Analysis'!L253,\n'Equity Analysis'!Y27,\n'Equity Analysis'!L56,\n'Equity Analysis'!Y56,\n'Equity Analysis'!L84,\n'Equity Analysis'!Y84,\n'Equity Analysis'!L199,\n'Data Extract Balance Sheet'!T282,\n'Data Extract Balance Sheet'!T312),\nFALSE)","v":false},false,3,null,17,"","",null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,18,"","",null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"","",null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"","",null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"","",null,"","","","","","","","","",""]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,22,"","",null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"","",null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"","",null,"","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,5]
[]
[]
[]
[null,null,null,null,"Single Value to Find Data"]
[null,null,"EPS - Basic",null,{"$f":"'Equity Analysis'!G151","v":7.73},1]
[null,null,"Earnings Growth",null,{"$f":"'Equity Analysis'!C204","v":0},2,"Earnings Growth"]
[null,null,"Book Value Growth",null,{"$f":"'Equity Analysis'!C231","v":0},3,"Book Value Growth"]
[null,null,"Trailing P/E - Average Stock Price",null,null,4]
[null,null,"Forward P/E - Ending Stock Price",null,{"$f":"'Equity Analysis'!G34","v":0},5]
[null,null,"Forward P/E - Average Price",null,{"$f":"'Equity Analysis'!T34","v":0},6]
[null,null,"Average Stock Price",null,null,7]
[null,null,"Ending Stock Price",null,null,8]
[null,null,"Book Value per Share",null,{"$f":"'Data Extract Balance Sheet'!P232","v":17.033239622953531},9]
[null,null,"Price to Book Ratio",null,null,10]
[null,null,"Return on Ending Equity",null,null,11]
[]
[]
[null,null,{"$f":"INDEX(C51:C61,I46)","v":"Forward P/E - Ending Stock Price"}]

{"sheet":"EBITDA Trend Analysis","index":3,"n_rows":59,"n_cols":32,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"E35","v":20}]
[]
["EV/EBITDA Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B59","v":"EBITDA"}]
[null,null,null,null,{"$f":"B59","v":"EBITDA"},null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Counter",null,null,null,null,null,{"$f":"E7","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,"Raw Data Before Adjustments",null,null,{"$f":"'EBITDA Analysis'!C6","v":2011},{"$f":"'EBITDA Analysis'!D6","v":2012},{"$f":"'EBITDA Analysis'!E6","v":2013},{"$f":"'EBITDA Analysis'!F6","v":2014},{"$f":"'EBITDA Analysis'!G6","v":2015},{"$f":"'EBITDA Analysis'!H6","v":2016},{"$f":"'EBITDA Analysis'!I6","v":2017},{"$f":"'EBITDA Analysis'!J6","v":2018},{"$f":"'EBITDA Analysis'!K6","v":2019},{"$f":"'EBITDA Analysis'!L6","v":"Current"},"Include",0]
[null,null,{"$f":"'Data Current'!D11","v":"3M "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C462,'EBITDA Analysis'!P200,'EBITDA Analysis'!C7,'EBITDA Analysis'!C36,'EBITDA Analysis'!P333,'EBITDA Analysis'!P252,'EBITDA Analysis'!P306,'EBITDA Analysis'!P359,'EBITDA Analysis'!C146,'EBITDA Analysis'!P36,'EBITDA Analysis'!P7,'EBITDA Analysis'!P280,'EBITDA Analysis'!C280,'EBITDA Analysis'!C409,'EBITDA Analysis'!P462,'EBITDA Analysis'!P384,'EBITDA Analysis'!P434,'EBITDA Analysis'!P409,'EBITDA Analysis'!C434,'EBITDA Analysis'!C226)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D462,'EBITDA Analysis'!Q200,'EBITDA Analysis'!D7,'EBITDA Analysis'!D36,'EBITDA Analysis'!Q333,'EBITDA Analysis'!Q252,'EBITDA Analysis'!Q306,'EBITDA Analysis'!Q359,'EBITDA Analysis'!D146,'EBITDA Analysis'!Q36,'EBITDA Analysis'!Q7,'EBITDA Analysis'!Q280,'EBITDA Analysis'!D280,'EBITDA Analysis'!D409,'EBITDA Analysis'!Q462,'EBITDA Analysis'!Q384,'EBITDA Analysis'!Q434,'EBITDA Analysis'!Q409,'EBITDA Analysis'!D434,'EBITDA Analysis'!D226)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E462,'EBITDA Analysis'!R200,'EBITDA Analysis'!E7,'EBITDA Analysis'!E36,'EBITDA Analysis'!R333,'EBITDA Analysis'!R252,'EBITDA Analysis'!R306,'EBITDA Analysis'!R359,'EBITDA Analysis'!E146,'EBITDA Analysis'!R36,'EBITDA Analysis'!R7,'EBITDA Analysis'!R280,'EBITDA Analysis'!E280,'EBITDA Analysis'!E409,'EBITDA Analysis'!R462,'EBITDA Analysis'!R384,'EBITDA Analysis'!R434,'EBITDA Analysis'!R409,'EBITDA Analysis'!E434,'EBITDA Analysis'!E226)","v":8029999.5},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F462,'EBITDA Analysis'!S200,'EBITDA Analysis'!F7,'EBITDA Analysis'!F36,'EBITDA Analysis'!S333,'EBITDA Analysis'!S252,'EBITDA Analysis'!S306,'EBITDA Analysis'!S359,'EBITDA Analysis'!F146,'EBITDA Analysis'!S36,'EBITDA Analysis'!S7,'EBITDA Analysis'!S280,'EBITDA Analysis'!F280,'EBITDA Analysis'!F409,'EBITDA Analysis'!S462,'EBITDA Analysis'!S384,'EBITDA Analysis'!S434,'EBITDA Analysis'!S409,'EBITDA Analysis'!F434,'EBITDA Analysis'!F226)","v":8530000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G462,'EBITDA Analysis'!T200,'EBITDA Analysis'!G7,'EBITDA Analysis'!G36,'EBITDA Analysis'!T333,'EBITDA Analysis'!T252,'EBITDA Analysis'!T306,'EBITDA Analysis'!T359,'EBITDA Analysis'!G146,'EBITDA Analysis'!T36,'EBITDA Analysis'!T7,'EBITDA Analysis'!T280,'EBITDA Analysis'!G280,'EBITDA Analysis'!G409,'EBITDA Analysis'!T462,'EBITDA Analysis'!T384,'EBITDA Analysis'!T434,'EBITDA Analysis'!T409,'EBITDA Analysis'!G434,'EBITDA Analysis'!G226)","v":8310000.5},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H462,'EBITDA Analysis'!U200,'EBITDA Analysis'!H7,'EBITDA Analysis'!H36,'EBITDA Analysis'!U333,'EBITDA Analysis'!U252,'EBITDA Analysis'!U306,'EBITDA Analysis'!U359,'EBITDA Analysis'!H146,'EBITDA Analysis'!U36,'EBITDA Analysis'!U7,'EBITDA Analysis'!U280,'EBITDA Analysis'!H280,'EBITDA Analysis'!H409,'EBITDA Analysis'!U462,'EBITDA Analysis'!U384,'EBITDA Analysis'!U434,'EBITDA Analysis'!U409,'EBITDA Analysis'!H434,'EBITDA Analysis'!H226)","v":8490000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I462,'EBITDA Analysis'!V200,'EBITDA Analysis'!I7,'EBITDA Analysis'!I36,'EBITDA Analysis'!V333,'EBITDA Analysis'!V252,'EBITDA Analysis'!V306,'EBITDA Analysis'!V359,'EBITDA Analysis'!I146,'EBITDA Analysis'!V36,'EBITDA Analysis'!V7,'EBITDA Analysis'!V280,'EBITDA Analysis'!I280,'EBITDA Analysis'!I409,'EBITDA Analysis'!V462,'EBITDA Analysis'!V384,'EBITDA Analysis'!V434,'EBITDA Analysis'!V409,'EBITDA Analysis'!I434,'EBITDA Analysis'!I226)","v":8900000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J462,'EBITDA Analysis'!W200,'EBITDA Analysis'!J7,'EBITDA Analysis'!J36,'EBITDA Analysis'!W333,'EBITDA Analysis'!W252,'EBITDA Analysis'!W306,'EBITDA Analysis'!W359,'EBITDA Analysis'!J146,'EBITDA Analysis'!W36,'EBITDA Analysis'!W7,'EBITDA Analysis'!W280,'EBITDA Analysis'!J280,'EBITDA Analysis'!J409,'EBITDA Analysis'!W462,'EBITDA Analysis'!W384,'EBITDA Analysis'!W434,'EBITDA Analysis'!W409,'EBITDA Analysis'!J434,'EBITDA Analysis'!J226)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K462,'EBITDA Analysis'!X200,'EBITDA Analysis'!K7,'EBITDA Analysis'!K36,'EBITDA Analysis'!X333,'EBITDA Analysis'!X252,'EBITDA Analysis'!X306,'EBITDA Analysis'!X359,'EBITDA Analysis'!K146,'EBITDA Analysis'!X36,'EBITDA Analysis'!X7,'EBITDA Analysis'!X280,'EBITDA Analysis'!K280,'EBITDA Analysis'!K409,'EBITDA Analysis'!X462,'EBITDA Analysis'!X384,'EBITDA Analysis'!X434,'EBITDA Analysis'!X409,'EBITDA Analysis'!K434,'EBITDA Analysis'!K226)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L462,'EBITDA Analysis'!Y200,'EBITDA Analysis'!L7,'EBITDA Analysis'!L36,'EBITDA Analysis'!Y333,'EBITDA Analysis'!Y252,'EBITDA Analysis'!Y306,'EBITDA Analysis'!Y359,'EBITDA Analysis'!L146,'EBITDA Analysis'!Y36,'EBITDA Analysis'!Y7,'EBITDA Analysis'!Y280,'EBITDA Analysis'!L280,'EBITDA Analysis'!L409,'EBITDA Analysis'!Y462,'EBITDA Analysis'!Y384,'EBITDA Analysis'!Y434,'EBITDA Analysis'!Y409,'EBITDA Analysis'!L434,'EBITDA Analysis'!L226)","v":8530000},true,{"$f":"O8+P7","v":1},null,null,null,"Average",null,{"$f":"IFERROR(AVERAGE(V12:V34),\"\")","v":0},{"$f":"IFERROR(AVERAGE(W12:W34),\"\")","v":""},23759999.833333332,26076666.666666668,31733333.5,28310000,30403333.333333332,"","",{"$f":"IFERROR(AVERAGE(AE12:AE34),\"\")","v":33373333.333333332}]
[null,null,{"$f":"'Data Current'!D12","v":"Apple "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C463,'EBITDA Analysis'!P201,'EBITDA Analysis'!C8,'EBITDA Analysis'!C37,'EBITDA Analysis'!P334,'EBITDA Analysis'!P253,'EBITDA Analysis'!P307,'EBITDA Analysis'!P360,'EBITDA Analysis'!C147,'EBITDA Analysis'!P37,'EBITDA Analysis'!P8,'EBITDA Analysis'!P281,'EBITDA Analysis'!C281,'EBITDA Analysis'!C410,'EBITDA Analysis'!P463,'EBITDA Analysis'!P385,'EBITDA Analysis'!P435,'EBITDA Analysis'!P410,'EBITDA Analysis'!C435,'EBITDA Analysis'!C227)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D463,'EBITDA Analysis'!Q201,'EBITDA Analysis'!D8,'EBITDA Analysis'!D37,'EBITDA Analysis'!Q334,'EBITDA Analysis'!Q253,'EBITDA Analysis'!Q307,'EBITDA Analysis'!Q360,'EBITDA Analysis'!D147,'EBITDA Analysis'!Q37,'EBITDA Analysis'!Q8,'EBITDA Analysis'!Q281,'EBITDA Analysis'!D281,'EBITDA Analysis'!D410,'EBITDA Analysis'!Q463,'EBITDA Analysis'!Q385,'EBITDA Analysis'!Q435,'EBITDA Analysis'!Q410,'EBITDA Analysis'!D435,'EBITDA Analysis'!D227)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E463,'EBITDA Analysis'!R201,'EBITDA Analysis'!E8,'EBITDA Analysis'!E37,'EBITDA Analysis'!R334,'EBITDA Analysis'!R253,'EBITDA Analysis'!R307,'EBITDA Analysis'!R360,'EBITDA Analysis'!E147,'EBITDA Analysis'!R37,'EBITDA Analysis'!R8,'EBITDA Analysis'!R281,'EBITDA Analysis'!E281,'EBITDA Analysis'!E410,'EBITDA Analysis'!R463,'EBITDA Analysis'!R385,'EBITDA Analysis'!R435,'EBITDA Analysis'!R410,'EBITDA Analysis'!E435,'EBITDA Analysis'!E227)","v":55080000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F463,'EBITDA Analysis'!S201,'EBITDA Analysis'!F8,'EBITDA Analysis'!F37,'EBITDA Analysis'!S334,'EBITDA Analysis'!S253,'EBITDA Analysis'!S307,'EBITDA Analysis'!S360,'EBITDA Analysis'!F147,'EBITDA Analysis'!S37,'EBITDA Analysis'!S8,'EBITDA Analysis'!S281,'EBITDA Analysis'!F281,'EBITDA Analysis'!F410,'EBITDA Analysis'!S463,'EBITDA Analysis'!S385,'EBITDA Analysis'!S435,'EBITDA Analysis'!S410,'EBITDA Analysis'!F435,'EBITDA Analysis'!F227)","v":60600000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G463,'EBITDA Analysis'!T201,'EBITDA Analysis'!G8,'EBITDA Analysis'!G37,'EBITDA Analysis'!T334,'EBITDA Analysis'!T253,'EBITDA Analysis'!T307,'EBITDA Analysis'!T360,'EBITDA Analysis'!G147,'EBITDA Analysis'!T37,'EBITDA Analysis'!T8,'EBITDA Analysis'!T281,'EBITDA Analysis'!G281,'EBITDA Analysis'!G410,'EBITDA Analysis'!T463,'EBITDA Analysis'!T385,'EBITDA Analysis'!T435,'EBITDA Analysis'!T410,'EBITDA Analysis'!G435,'EBITDA Analysis'!G227)","v":77890000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H463,'EBITDA Analysis'!U201,'EBITDA Analysis'!H8,'EBITDA Analysis'!H37,'EBITDA Analysis'!U334,'EBITDA Analysis'!U253,'EBITDA Analysis'!U307,'EBITDA Analysis'!U360,'EBITDA Analysis'!H147,'EBITDA Analysis'!U37,'EBITDA Analysis'!U8,'EBITDA Analysis'!U281,'EBITDA Analysis'!H281,'EBITDA Analysis'!H410,'EBITDA Analysis'!U463,'EBITDA Analysis'!U385,'EBITDA Analysis'!U435,'EBITDA Analysis'!U410,'EBITDA Analysis'!H435,'EBITDA Analysis'!H227)","v":68990000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I463,'EBITDA Analysis'!V201,'EBITDA Analysis'!I8,'EBITDA Analysis'!I37,'EBITDA Analysis'!V334,'EBITDA Analysis'!V253,'EBITDA Analysis'!V307,'EBITDA Analysis'!V360,'EBITDA Analysis'!I147,'EBITDA Analysis'!V37,'EBITDA Analysis'!V8,'EBITDA Analysis'!V281,'EBITDA Analysis'!I281,'EBITDA Analysis'!I410,'EBITDA Analysis'!V463,'EBITDA Analysis'!V385,'EBITDA Analysis'!V435,'EBITDA Analysis'!V410,'EBITDA Analysis'!I435,'EBITDA Analysis'!I227)","v":70190000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J463,'EBITDA Analysis'!W201,'EBITDA Analysis'!J8,'EBITDA Analysis'!J37,'EBITDA Analysis'!W334,'EBITDA Analysis'!W253,'EBITDA Analysis'!W307,'EBITDA Analysis'!W360,'EBITDA Analysis'!J147,'EBITDA Analysis'!W37,'EBITDA Analysis'!W8,'EBITDA Analysis'!W281,'EBITDA Analysis'!J281,'EBITDA Analysis'!J410,'EBITDA Analysis'!W463,'EBITDA Analysis'!W385,'EBITDA Analysis'!W435,'EBITDA Analysis'!W410,'EBITDA Analysis'!J435,'EBITDA Analysis'!J227)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K463,'EBITDA Analysis'!X201,'EBITDA Analysis'!K8,'EBITDA Analysis'!K37,'EBITDA Analysis'!X334,'EBITDA Analysis'!X253,'EBITDA Analysis'!X307,'EBITDA Analysis'!X360,'EBITDA Analysis'!K147,'EBITDA Analysis'!X37,'EBITDA Analysis'!X8,'EBITDA Analysis'!X281,'EBITDA Analysis'!K281,'EBITDA Analysis'!K410,'EBITDA Analysis'!X463,'EBITDA Analysis'!X385,'EBITDA Analysis'!X435,'EBITDA Analysis'!X410,'EBITDA Analysis'!K435,'EBITDA Analysis'!K227)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L463,'EBITDA Analysis'!Y201,'EBITDA Analysis'!L8,'EBITDA Analysis'!L37,'EBITDA Analysis'!Y334,'EBITDA Analysis'!Y253,'EBITDA Analysis'!Y307,'EBITDA Analysis'!Y360,'EBITDA Analysis'!L147,'EBITDA Analysis'!Y37,'EBITDA Analysis'!Y8,'EBITDA Analysis'!Y281,'EBITDA Analysis'!L281,'EBITDA Analysis'!L410,'EBITDA Analysis'!Y463,'EBITDA Analysis'!Y385,'EBITDA Analysis'!Y435,'EBITDA Analysis'!Y410,'EBITDA Analysis'!L435,'EBITDA Analysis'!L227)","v":78530000},true,{"$f":"O9+P8","v":2},null,null,null,"Median",null,{"$f":"IFERROR(MEDIAN(V12:V34),\"\")","v":0},{"$f":"IFERROR(MEDIAN(W12:W34),\"\")","v":""},8170000,9100000,9000000,8490000,12120000,"","",{"$f":"IFERROR(MEDIAN(AE12:AE33),\"\")","v":13060000}]
[null,null,{"$f":"'Data Current'!D13","v":"Boeing "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C464,'EBITDA Analysis'!P202,'EBITDA Analysis'!C9,'EBITDA Analysis'!C38,'EBITDA Analysis'!P335,'EBITDA Analysis'!P254,'EBITDA Analysis'!P308,'EBITDA Analysis'!P361,'EBITDA Analysis'!C148,'EBITDA Analysis'!P38,'EBITDA Analysis'!P9,'EBITDA Analysis'!P282,'EBITDA Analysis'!C282,'EBITDA Analysis'!C411,'EBITDA Analysis'!P464,'EBITDA Analysis'!P386,'EBITDA Analysis'!P436,'EBITDA Analysis'!P411,'EBITDA Analysis'!C436,'EBITDA Analysis'!C228)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D464,'EBITDA Analysis'!Q202,'EBITDA Analysis'!D9,'EBITDA Analysis'!D38,'EBITDA Analysis'!Q335,'EBITDA Analysis'!Q254,'EBITDA Analysis'!Q308,'EBITDA Analysis'!Q361,'EBITDA Analysis'!D148,'EBITDA Analysis'!Q38,'EBITDA Analysis'!Q9,'EBITDA Analysis'!Q282,'EBITDA Analysis'!D282,'EBITDA Analysis'!D411,'EBITDA Analysis'!Q464,'EBITDA Analysis'!Q386,'EBITDA Analysis'!Q436,'EBITDA Analysis'!Q411,'EBITDA Analysis'!D436,'EBITDA Analysis'!D228)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E464,'EBITDA Analysis'!R202,'EBITDA Analysis'!E9,'EBITDA Analysis'!E38,'EBITDA Analysis'!R335,'EBITDA Analysis'!R254,'EBITDA Analysis'!R308,'EBITDA Analysis'!R361,'EBITDA Analysis'!E148,'EBITDA Analysis'!R38,'EBITDA Analysis'!R9,'EBITDA Analysis'!R282,'EBITDA Analysis'!E282,'EBITDA Analysis'!E411,'EBITDA Analysis'!R464,'EBITDA Analysis'!R386,'EBITDA Analysis'!R436,'EBITDA Analysis'!R411,'EBITDA Analysis'!E436,'EBITDA Analysis'!E228)","v":8170000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F464,'EBITDA Analysis'!S202,'EBITDA Analysis'!F9,'EBITDA Analysis'!F38,'EBITDA Analysis'!S335,'EBITDA Analysis'!S254,'EBITDA Analysis'!S308,'EBITDA Analysis'!S361,'EBITDA Analysis'!F148,'EBITDA Analysis'!S38,'EBITDA Analysis'!S9,'EBITDA Analysis'!S282,'EBITDA Analysis'!F282,'EBITDA Analysis'!F411,'EBITDA Analysis'!S464,'EBITDA Analysis'!S386,'EBITDA Analysis'!S436,'EBITDA Analysis'!S411,'EBITDA Analysis'!F436,'EBITDA Analysis'!F228)","v":9100000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G464,'EBITDA Analysis'!T202,'EBITDA Analysis'!G9,'EBITDA Analysis'!G38,'EBITDA Analysis'!T335,'EBITDA Analysis'!T254,'EBITDA Analysis'!T308,'EBITDA Analysis'!T361,'EBITDA Analysis'!G148,'EBITDA Analysis'!T38,'EBITDA Analysis'!T9,'EBITDA Analysis'!T282,'EBITDA Analysis'!G282,'EBITDA Analysis'!G411,'EBITDA Analysis'!T464,'EBITDA Analysis'!T386,'EBITDA Analysis'!T436,'EBITDA Analysis'!T411,'EBITDA Analysis'!G436,'EBITDA Analysis'!G228)","v":9000000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H464,'EBITDA Analysis'!U202,'EBITDA Analysis'!H9,'EBITDA Analysis'!H38,'EBITDA Analysis'!U335,'EBITDA Analysis'!U254,'EBITDA Analysis'!U308,'EBITDA Analysis'!U361,'EBITDA Analysis'!H148,'EBITDA Analysis'!U38,'EBITDA Analysis'!U9,'EBITDA Analysis'!U282,'EBITDA Analysis'!H282,'EBITDA Analysis'!H411,'EBITDA Analysis'!U464,'EBITDA Analysis'!U386,'EBITDA Analysis'!U436,'EBITDA Analysis'!U411,'EBITDA Analysis'!H436,'EBITDA Analysis'!H228)","v":7450000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I464,'EBITDA Analysis'!V202,'EBITDA Analysis'!I9,'EBITDA Analysis'!I38,'EBITDA Analysis'!V335,'EBITDA Analysis'!V254,'EBITDA Analysis'!V308,'EBITDA Analysis'!V361,'EBITDA Analysis'!I148,'EBITDA Analysis'!V38,'EBITDA Analysis'!V9,'EBITDA Analysis'!V282,'EBITDA Analysis'!I282,'EBITDA Analysis'!I411,'EBITDA Analysis'!V464,'EBITDA Analysis'!V386,'EBITDA Analysis'!V436,'EBITDA Analysis'!V411,'EBITDA Analysis'!I436,'EBITDA Analysis'!I228)","v":12120000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J464,'EBITDA Analysis'!W202,'EBITDA Analysis'!J9,'EBITDA Analysis'!J38,'EBITDA Analysis'!W335,'EBITDA Analysis'!W254,'EBITDA Analysis'!W308,'EBITDA Analysis'!W361,'EBITDA Analysis'!J148,'EBITDA Analysis'!W38,'EBITDA Analysis'!W9,'EBITDA Analysis'!W282,'EBITDA Analysis'!J282,'EBITDA Analysis'!J411,'EBITDA Analysis'!W464,'EBITDA Analysis'!W386,'EBITDA Analysis'!W436,'EBITDA Analysis'!W411,'EBITDA Analysis'!J436,'EBITDA Analysis'!J228)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K464,'EBITDA Analysis'!X202,'EBITDA Analysis'!K9,'EBITDA Analysis'!K38,'EBITDA Analysis'!X335,'EBITDA Analysis'!X254,'EBITDA Analysis'!X308,'EBITDA Analysis'!X361,'EBITDA Analysis'!K148,'EBITDA Analysis'!X38,'EBITDA Analysis'!X9,'EBITDA Analysis'!X282,'EBITDA Analysis'!K282,'EBITDA Analysis'!K411,'EBITDA Analysis'!X464,'EBITDA Analysis'!X386,'EBITDA Analysis'!X436,'EBITDA Analysis'!X411,'EBITDA Analysis'!K436,'EBITDA Analysis'!K228)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L464,'EBITDA Analysis'!Y202,'EBITDA Analysis'!L9,'EBITDA Analysis'!L38,'EBITDA Analysis'!Y335,'EBITDA Analysis'!Y254,'EBITDA Analysis'!Y308,'EBITDA Analysis'!Y361,'EBITDA Analysis'!L148,'EBITDA Analysis'!Y38,'EBITDA Analysis'!Y9,'EBITDA Analysis'!Y282,'EBITDA Analysis'!L282,'EBITDA Analysis'!L411,'EBITDA Analysis'!Y464,'EBITDA Analysis'!Y386,'EBITDA Analysis'!Y436,'EBITDA Analysis'!Y411,'EBITDA Analysis'!L436,'EBITDA Analysis'!L228)","v":13060000},true,3]
[null,null,{"$f":"'Data Current'!D14","v":"Caterpillar "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C465,'EBITDA Analysis'!P203,'EBITDA Analysis'!C10,'EBITDA Analysis'!C39,'EBITDA Analysis'!P336,'EBITDA Analysis'!P255,'EBITDA Analysis'!P309,'EBITDA Analysis'!P362,'EBITDA Analysis'!C149,'EBITDA Analysis'!P39,'EBITDA Analysis'!P10,'EBITDA Analysis'!P283,'EBITDA Analysis'!C283,'EBITDA Analysis'!C412,'EBITDA Analysis'!P465,'EBITDA Analysis'!P387,'EBITDA Analysis'!P437,'EBITDA Analysis'!P412,'EBITDA Analysis'!C437,'EBITDA Analysis'!C229)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D465,'EBITDA Analysis'!Q203,'EBITDA Analysis'!D10,'EBITDA Analysis'!D39,'EBITDA Analysis'!Q336,'EBITDA Analysis'!Q255,'EBITDA Analysis'!Q309,'EBITDA Analysis'!Q362,'EBITDA Analysis'!D149,'EBITDA Analysis'!Q39,'EBITDA Analysis'!Q10,'EBITDA Analysis'!Q283,'EBITDA Analysis'!D283,'EBITDA Analysis'!D412,'EBITDA Analysis'!Q465,'EBITDA Analysis'!Q387,'EBITDA Analysis'!Q437,'EBITDA Analysis'!Q412,'EBITDA Analysis'!D437,'EBITDA Analysis'!D229)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E465,'EBITDA Analysis'!R203,'EBITDA Analysis'!E10,'EBITDA Analysis'!E39,'EBITDA Analysis'!R336,'EBITDA Analysis'!R255,'EBITDA Analysis'!R309,'EBITDA Analysis'!R362,'EBITDA Analysis'!E149,'EBITDA Analysis'!R39,'EBITDA Analysis'!R10,'EBITDA Analysis'!R283,'EBITDA Analysis'!E283,'EBITDA Analysis'!E412,'EBITDA Analysis'!R465,'EBITDA Analysis'!R387,'EBITDA Analysis'!R437,'EBITDA Analysis'!R412,'EBITDA Analysis'!E437,'EBITDA Analysis'!E229)","v":8970000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F465,'EBITDA Analysis'!S203,'EBITDA Analysis'!F10,'EBITDA Analysis'!F39,'EBITDA Analysis'!S336,'EBITDA Analysis'!S255,'EBITDA Analysis'!S309,'EBITDA Analysis'!S362,'EBITDA Analysis'!F149,'EBITDA Analysis'!S39,'EBITDA Analysis'!S10,'EBITDA Analysis'!S283,'EBITDA Analysis'!F283,'EBITDA Analysis'!F412,'EBITDA Analysis'!S465,'EBITDA Analysis'!S387,'EBITDA Analysis'!S437,'EBITDA Analysis'!S412,'EBITDA Analysis'!F437,'EBITDA Analysis'!F229)","v":8950000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G465,'EBITDA Analysis'!T203,'EBITDA Analysis'!G10,'EBITDA Analysis'!G39,'EBITDA Analysis'!T336,'EBITDA Analysis'!T255,'EBITDA Analysis'!T309,'EBITDA Analysis'!T362,'EBITDA Analysis'!G149,'EBITDA Analysis'!T39,'EBITDA Analysis'!T10,'EBITDA Analysis'!T283,'EBITDA Analysis'!G283,'EBITDA Analysis'!G412,'EBITDA Analysis'!T465,'EBITDA Analysis'!T387,'EBITDA Analysis'!T437,'EBITDA Analysis'!T412,'EBITDA Analysis'!G437,'EBITDA Analysis'!G229)","v":7730000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H465,'EBITDA Analysis'!U203,'EBITDA Analysis'!H10,'EBITDA Analysis'!H39,'EBITDA Analysis'!U336,'EBITDA Analysis'!U255,'EBITDA Analysis'!U309,'EBITDA Analysis'!U362,'EBITDA Analysis'!H149,'EBITDA Analysis'!U39,'EBITDA Analysis'!U10,'EBITDA Analysis'!U283,'EBITDA Analysis'!H283,'EBITDA Analysis'!H412,'EBITDA Analysis'!U465,'EBITDA Analysis'!U387,'EBITDA Analysis'!U437,'EBITDA Analysis'!U412,'EBITDA Analysis'!H437,'EBITDA Analysis'!H229)","v":5150000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I465,'EBITDA Analysis'!V203,'EBITDA Analysis'!I10,'EBITDA Analysis'!I39,'EBITDA Analysis'!V336,'EBITDA Analysis'!V255,'EBITDA Analysis'!V309,'EBITDA Analysis'!V362,'EBITDA Analysis'!I149,'EBITDA Analysis'!V39,'EBITDA Analysis'!V10,'EBITDA Analysis'!V283,'EBITDA Analysis'!I283,'EBITDA Analysis'!I412,'EBITDA Analysis'!V465,'EBITDA Analysis'!V387,'EBITDA Analysis'!V437,'EBITDA Analysis'!V412,'EBITDA Analysis'!I437,'EBITDA Analysis'!I229)","v":8530000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J465,'EBITDA Analysis'!W203,'EBITDA Analysis'!J10,'EBITDA Analysis'!J39,'EBITDA Analysis'!W336,'EBITDA Analysis'!W255,'EBITDA Analysis'!W309,'EBITDA Analysis'!W362,'EBITDA Analysis'!J149,'EBITDA Analysis'!W39,'EBITDA Analysis'!W10,'EBITDA Analysis'!W283,'EBITDA Analysis'!J283,'EBITDA Analysis'!J412,'EBITDA Analysis'!W465,'EBITDA Analysis'!W387,'EBITDA Analysis'!W437,'EBITDA Analysis'!W412,'EBITDA Analysis'!J437,'EBITDA Analysis'!J229)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K465,'EBITDA Analysis'!X203,'EBITDA Analysis'!K10,'EBITDA Analysis'!K39,'EBITDA Analysis'!X336,'EBITDA Analysis'!X255,'EBITDA Analysis'!X309,'EBITDA Analysis'!X362,'EBITDA Analysis'!K149,'EBITDA Analysis'!X39,'EBITDA Analysis'!X10,'EBITDA Analysis'!X283,'EBITDA Analysis'!K283,'EBITDA Analysis'!K412,'EBITDA Analysis'!X465,'EBITDA Analysis'!X387,'EBITDA Analysis'!X437,'EBITDA Analysis'!X412,'EBITDA Analysis'!K437,'EBITDA Analysis'!K229)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L465,'EBITDA Analysis'!Y203,'EBITDA Analysis'!L10,'EBITDA Analysis'!L39,'EBITDA Analysis'!Y336,'EBITDA Analysis'!Y255,'EBITDA Analysis'!Y309,'EBITDA Analysis'!Y362,'EBITDA Analysis'!L149,'EBITDA Analysis'!Y39,'EBITDA Analysis'!Y10,'EBITDA Analysis'!Y283,'EBITDA Analysis'!L283,'EBITDA Analysis'!L412,'EBITDA Analysis'!Y465,'EBITDA Analysis'!Y387,'EBITDA Analysis'!Y437,'EBITDA Analysis'!Y412,'EBITDA Analysis'!L437,'EBITDA Analysis'!L229)","v":10410000},false,3]
[null,null,{"$f":"'Data Current'!D15","v":"Chevron "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C466,'EBITDA Analysis'!P204,'EBITDA Analysis'!C11,'EBITDA Analysis'!C40,'EBITDA Analysis'!P337,'EBITDA Analysis'!P256,'EBITDA Analysis'!P310,'EBITDA Analysis'!P363,'EBITDA Analysis'!C150,'EBITDA Analysis'!P40,'EBITDA Analysis'!P11,'EBITDA Analysis'!P284,'EBITDA Analysis'!C284,'EBITDA Analysis'!C413,'EBITDA Analysis'!P466,'EBITDA Analysis'!P388,'EBITDA Analysis'!P438,'EBITDA Analysis'!P413,'EBITDA Analysis'!C438,'EBITDA Analysis'!C230)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D466,'EBITDA Analysis'!Q204,'EBITDA Analysis'!D11,'EBITDA Analysis'!D40,'EBITDA Analysis'!Q337,'EBITDA Analysis'!Q256,'EBITDA Analysis'!Q310,'EBITDA Analysis'!Q363,'EBITDA Analysis'!D150,'EBITDA Analysis'!Q40,'EBITDA Analysis'!Q11,'EBITDA Analysis'!Q284,'EBITDA Analysis'!D284,'EBITDA Analysis'!D413,'EBITDA Analysis'!Q466,'EBITDA Analysis'!Q388,'EBITDA Analysis'!Q438,'EBITDA Analysis'!Q413,'EBITDA Analysis'!D438,'EBITDA Analysis'!D230)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E466,'EBITDA Analysis'!R204,'EBITDA Analysis'!E11,'EBITDA Analysis'!E40,'EBITDA Analysis'!R337,'EBITDA Analysis'!R256,'EBITDA Analysis'!R310,'EBITDA Analysis'!R363,'EBITDA Analysis'!E150,'EBITDA Analysis'!R40,'EBITDA Analysis'!R11,'EBITDA Analysis'!R284,'EBITDA Analysis'!E284,'EBITDA Analysis'!E413,'EBITDA Analysis'!R466,'EBITDA Analysis'!R388,'EBITDA Analysis'!R438,'EBITDA Analysis'!R413,'EBITDA Analysis'!E438,'EBITDA Analysis'!E230)","v":42270000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F466,'EBITDA Analysis'!S204,'EBITDA Analysis'!F11,'EBITDA Analysis'!F40,'EBITDA Analysis'!S337,'EBITDA Analysis'!S256,'EBITDA Analysis'!S310,'EBITDA Analysis'!S363,'EBITDA Analysis'!F150,'EBITDA Analysis'!S40,'EBITDA Analysis'!S11,'EBITDA Analysis'!S284,'EBITDA Analysis'!F284,'EBITDA Analysis'!F413,'EBITDA Analysis'!S466,'EBITDA Analysis'!S388,'EBITDA Analysis'!S438,'EBITDA Analysis'!S413,'EBITDA Analysis'!F438,'EBITDA Analysis'!F230)","v":36860000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G466,'EBITDA Analysis'!T204,'EBITDA Analysis'!G11,'EBITDA Analysis'!G40,'EBITDA Analysis'!T337,'EBITDA Analysis'!T256,'EBITDA Analysis'!T310,'EBITDA Analysis'!T363,'EBITDA Analysis'!G150,'EBITDA Analysis'!T40,'EBITDA Analysis'!T11,'EBITDA Analysis'!T284,'EBITDA Analysis'!G284,'EBITDA Analysis'!G413,'EBITDA Analysis'!T466,'EBITDA Analysis'!T388,'EBITDA Analysis'!T438,'EBITDA Analysis'!T413,'EBITDA Analysis'!G438,'EBITDA Analysis'!G230)","v":19330000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H466,'EBITDA Analysis'!U204,'EBITDA Analysis'!H11,'EBITDA Analysis'!H40,'EBITDA Analysis'!U337,'EBITDA Analysis'!U256,'EBITDA Analysis'!U310,'EBITDA Analysis'!U363,'EBITDA Analysis'!H150,'EBITDA Analysis'!U40,'EBITDA Analysis'!U11,'EBITDA Analysis'!U284,'EBITDA Analysis'!H284,'EBITDA Analysis'!H413,'EBITDA Analysis'!U466,'EBITDA Analysis'!U388,'EBITDA Analysis'!U438,'EBITDA Analysis'!U413,'EBITDA Analysis'!H438,'EBITDA Analysis'!H230)","v":14110000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I466,'EBITDA Analysis'!V204,'EBITDA Analysis'!I11,'EBITDA Analysis'!I40,'EBITDA Analysis'!V337,'EBITDA Analysis'!V256,'EBITDA Analysis'!V310,'EBITDA Analysis'!V363,'EBITDA Analysis'!I150,'EBITDA Analysis'!V40,'EBITDA Analysis'!V11,'EBITDA Analysis'!V284,'EBITDA Analysis'!I284,'EBITDA Analysis'!I413,'EBITDA Analysis'!V466,'EBITDA Analysis'!V388,'EBITDA Analysis'!V438,'EBITDA Analysis'!V413,'EBITDA Analysis'!I438,'EBITDA Analysis'!I230)","v":22140000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J466,'EBITDA Analysis'!W204,'EBITDA Analysis'!J11,'EBITDA Analysis'!J40,'EBITDA Analysis'!W337,'EBITDA Analysis'!W256,'EBITDA Analysis'!W310,'EBITDA Analysis'!W363,'EBITDA Analysis'!J150,'EBITDA Analysis'!W40,'EBITDA Analysis'!W11,'EBITDA Analysis'!W284,'EBITDA Analysis'!J284,'EBITDA Analysis'!J413,'EBITDA Analysis'!W466,'EBITDA Analysis'!W388,'EBITDA Analysis'!W438,'EBITDA Analysis'!W413,'EBITDA Analysis'!J438,'EBITDA Analysis'!J230)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K466,'EBITDA Analysis'!X204,'EBITDA Analysis'!K11,'EBITDA Analysis'!K40,'EBITDA Analysis'!X337,'EBITDA Analysis'!X256,'EBITDA Analysis'!X310,'EBITDA Analysis'!X363,'EBITDA Analysis'!K150,'EBITDA Analysis'!X40,'EBITDA Analysis'!X11,'EBITDA Analysis'!X284,'EBITDA Analysis'!K284,'EBITDA Analysis'!K413,'EBITDA Analysis'!X466,'EBITDA Analysis'!X388,'EBITDA Analysis'!X438,'EBITDA Analysis'!X413,'EBITDA Analysis'!K438,'EBITDA Analysis'!K230)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L466,'EBITDA Analysis'!Y204,'EBITDA Analysis'!L11,'EBITDA Analysis'!L40,'EBITDA Analysis'!Y337,'EBITDA Analysis'!Y256,'EBITDA Analysis'!Y310,'EBITDA Analysis'!Y363,'EBITDA Analysis'!L150,'EBITDA Analysis'!Y40,'EBITDA Analysis'!Y11,'EBITDA Analysis'!Y284,'EBITDA Analysis'!L284,'EBITDA Analysis'!L413,'EBITDA Analysis'!Y466,'EBITDA Analysis'!Y388,'EBITDA Analysis'!Y438,'EBITDA Analysis'!Y413,'EBITDA Analysis'!L438,'EBITDA Analysis'!L230)","v":26280000},false,3,null,1,{"$f":"IFERROR(MATCH(R12,P:P,0),\"\")","v":8},{"$f":"IFERROR(INDEX(C:C,S12),\"\")","v":"3M "},null,{"$f":"IFERROR(INDEX(E:E,$S12),\"\")","v":0},{"$f":"IFERROR(INDEX(F:F,$S12),\"\")","v":false},{"$f":"IFERROR(INDEX(G:G,$S12),\"\")","v":8029999.5},{"$f":"IFERROR(INDEX(H:H,$S12),\"\")","v":8530000},{"$f":"IFERROR(INDEX(I:I,$S12),\"\")","v":8310000.5},{"$f":"IFERROR(INDEX(J:J,$S12),\"\")","v":8490000},{"$f":"IFERROR(INDEX(K:K,$S12),\"\")","v":8900000},{"$f":"IFERROR(INDEX(L:L,$S12),\"\")","v":false},{"$f":"IFERROR(INDEX(M:M,$S12),\"\")","v":false},{"$f":"IFERROR(INDEX(N:N,$S12),\"\")","v":8530000},{"$f":"IFERROR(IRR(AH12:BG12),\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D16","v":"Cisco "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C467,'EBITDA Analysis'!P205,'EBITDA Analysis'!C12,'EBITDA Analysis'!C41,'EBITDA Analysis'!P338,'EBITDA Analysis'!P257,'EBITDA Analysis'!P311,'EBITDA Analysis'!P364,'EBITDA Analysis'!C151,'EBITDA Analysis'!P41,'EBITDA Analysis'!P12,'EBITDA Analysis'!P285,'EBITDA Analysis'!C285,'EBITDA Analysis'!C414,'EBITDA Analysis'!P467,'EBITDA Analysis'!P389,'EBITDA Analysis'!P439,'EBITDA Analysis'!P414,'EBITDA Analysis'!C439,'EBITDA Analysis'!C231)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D467,'EBITDA Analysis'!Q205,'EBITDA Analysis'!D12,'EBITDA Analysis'!D41,'EBITDA Analysis'!Q338,'EBITDA Analysis'!Q257,'EBITDA Analysis'!Q311,'EBITDA Analysis'!Q364,'EBITDA Analysis'!D151,'EBITDA Analysis'!Q41,'EBITDA Analysis'!Q12,'EBITDA Analysis'!Q285,'EBITDA Analysis'!D285,'EBITDA Analysis'!D414,'EBITDA Analysis'!Q467,'EBITDA Analysis'!Q389,'EBITDA Analysis'!Q439,'EBITDA Analysis'!Q414,'EBITDA Analysis'!D439,'EBITDA Analysis'!D231)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E467,'EBITDA Analysis'!R205,'EBITDA Analysis'!E12,'EBITDA Analysis'!E41,'EBITDA Analysis'!R338,'EBITDA Analysis'!R257,'EBITDA Analysis'!R311,'EBITDA Analysis'!R364,'EBITDA Analysis'!E151,'EBITDA Analysis'!R41,'EBITDA Analysis'!R12,'EBITDA Analysis'!R285,'EBITDA Analysis'!E285,'EBITDA Analysis'!E414,'EBITDA Analysis'!R467,'EBITDA Analysis'!R389,'EBITDA Analysis'!R439,'EBITDA Analysis'!R414,'EBITDA Analysis'!E439,'EBITDA Analysis'!E231)","v":12090000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F467,'EBITDA Analysis'!S205,'EBITDA Analysis'!F12,'EBITDA Analysis'!F41,'EBITDA Analysis'!S338,'EBITDA Analysis'!S257,'EBITDA Analysis'!S311,'EBITDA Analysis'!S364,'EBITDA Analysis'!F151,'EBITDA Analysis'!S41,'EBITDA Analysis'!S12,'EBITDA Analysis'!S285,'EBITDA Analysis'!F285,'EBITDA Analysis'!F414,'EBITDA Analysis'!S467,'EBITDA Analysis'!S389,'EBITDA Analysis'!S439,'EBITDA Analysis'!S414,'EBITDA Analysis'!F439,'EBITDA Analysis'!F231)","v":14030000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G467,'EBITDA Analysis'!T205,'EBITDA Analysis'!G12,'EBITDA Analysis'!G41,'EBITDA Analysis'!T338,'EBITDA Analysis'!T257,'EBITDA Analysis'!T311,'EBITDA Analysis'!T364,'EBITDA Analysis'!G151,'EBITDA Analysis'!T41,'EBITDA Analysis'!T12,'EBITDA Analysis'!T285,'EBITDA Analysis'!G285,'EBITDA Analysis'!G414,'EBITDA Analysis'!T467,'EBITDA Analysis'!T389,'EBITDA Analysis'!T439,'EBITDA Analysis'!T414,'EBITDA Analysis'!G439,'EBITDA Analysis'!G231)","v":15120000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H467,'EBITDA Analysis'!U205,'EBITDA Analysis'!H12,'EBITDA Analysis'!H41,'EBITDA Analysis'!U338,'EBITDA Analysis'!U257,'EBITDA Analysis'!U311,'EBITDA Analysis'!U364,'EBITDA Analysis'!H151,'EBITDA Analysis'!U41,'EBITDA Analysis'!U12,'EBITDA Analysis'!U285,'EBITDA Analysis'!H285,'EBITDA Analysis'!H414,'EBITDA Analysis'!U467,'EBITDA Analysis'!U389,'EBITDA Analysis'!U439,'EBITDA Analysis'!U414,'EBITDA Analysis'!H439,'EBITDA Analysis'!H231)","v":15050000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I467,'EBITDA Analysis'!V205,'EBITDA Analysis'!I12,'EBITDA Analysis'!I41,'EBITDA Analysis'!V338,'EBITDA Analysis'!V257,'EBITDA Analysis'!V311,'EBITDA Analysis'!V364,'EBITDA Analysis'!I151,'EBITDA Analysis'!V41,'EBITDA Analysis'!V12,'EBITDA Analysis'!V285,'EBITDA Analysis'!I285,'EBITDA Analysis'!I414,'EBITDA Analysis'!V467,'EBITDA Analysis'!V389,'EBITDA Analysis'!V439,'EBITDA Analysis'!V414,'EBITDA Analysis'!I439,'EBITDA Analysis'!I231)","v":14860000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J467,'EBITDA Analysis'!W205,'EBITDA Analysis'!J12,'EBITDA Analysis'!J41,'EBITDA Analysis'!W338,'EBITDA Analysis'!W257,'EBITDA Analysis'!W311,'EBITDA Analysis'!W364,'EBITDA Analysis'!J151,'EBITDA Analysis'!W41,'EBITDA Analysis'!W12,'EBITDA Analysis'!W285,'EBITDA Analysis'!J285,'EBITDA Analysis'!J414,'EBITDA Analysis'!W467,'EBITDA Analysis'!W389,'EBITDA Analysis'!W439,'EBITDA Analysis'!W414,'EBITDA Analysis'!J439,'EBITDA Analysis'!J231)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K467,'EBITDA Analysis'!X205,'EBITDA Analysis'!K12,'EBITDA Analysis'!K41,'EBITDA Analysis'!X338,'EBITDA Analysis'!X257,'EBITDA Analysis'!X311,'EBITDA Analysis'!X364,'EBITDA Analysis'!K151,'EBITDA Analysis'!X41,'EBITDA Analysis'!X12,'EBITDA Analysis'!X285,'EBITDA Analysis'!K285,'EBITDA Analysis'!K414,'EBITDA Analysis'!X467,'EBITDA Analysis'!X389,'EBITDA Analysis'!X439,'EBITDA Analysis'!X414,'EBITDA Analysis'!K439,'EBITDA Analysis'!K231)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L467,'EBITDA Analysis'!Y205,'EBITDA Analysis'!L12,'EBITDA Analysis'!L41,'EBITDA Analysis'!Y338,'EBITDA Analysis'!Y257,'EBITDA Analysis'!Y311,'EBITDA Analysis'!Y364,'EBITDA Analysis'!L151,'EBITDA Analysis'!Y41,'EBITDA Analysis'!Y12,'EBITDA Analysis'!Y285,'EBITDA Analysis'!L285,'EBITDA Analysis'!L414,'EBITDA Analysis'!Y467,'EBITDA Analysis'!Y389,'EBITDA Analysis'!Y439,'EBITDA Analysis'!Y414,'EBITDA Analysis'!L439,'EBITDA Analysis'!L231)","v":14790000},false,3,null,{"$f":"R12+1","v":2},9,"Apple ",null,0,false,55080000,60600000,77890000,68990000,70190000,false,false,78530000,{"$f":"IFERROR(IRR(AH13:BG13),\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D17","v":"Coca-Cola "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C468,'EBITDA Analysis'!P206,'EBITDA Analysis'!C13,'EBITDA Analysis'!C42,'EBITDA Analysis'!P339,'EBITDA Analysis'!P258,'EBITDA Analysis'!P312,'EBITDA Analysis'!P365,'EBITDA Analysis'!C152,'EBITDA Analysis'!P42,'EBITDA Analysis'!P13,'EBITDA Analysis'!P286,'EBITDA Analysis'!C286,'EBITDA Analysis'!C415,'EBITDA Analysis'!P468,'EBITDA Analysis'!P390,'EBITDA Analysis'!P440,'EBITDA Analysis'!P415,'EBITDA Analysis'!C440,'EBITDA Analysis'!C232)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D468,'EBITDA Analysis'!Q206,'EBITDA Analysis'!D13,'EBITDA Analysis'!D42,'EBITDA Analysis'!Q339,'EBITDA Analysis'!Q258,'EBITDA Analysis'!Q312,'EBITDA Analysis'!Q365,'EBITDA Analysis'!D152,'EBITDA Analysis'!Q42,'EBITDA Analysis'!Q13,'EBITDA Analysis'!Q286,'EBITDA Analysis'!D286,'EBITDA Analysis'!D415,'EBITDA Analysis'!Q468,'EBITDA Analysis'!Q390,'EBITDA Analysis'!Q440,'EBITDA Analysis'!Q415,'EBITDA Analysis'!D440,'EBITDA Analysis'!D232)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E468,'EBITDA Analysis'!R206,'EBITDA Analysis'!E13,'EBITDA Analysis'!E42,'EBITDA Analysis'!R339,'EBITDA Analysis'!R258,'EBITDA Analysis'!R312,'EBITDA Analysis'!R365,'EBITDA Analysis'!E152,'EBITDA Analysis'!R42,'EBITDA Analysis'!R13,'EBITDA Analysis'!R286,'EBITDA Analysis'!E286,'EBITDA Analysis'!E415,'EBITDA Analysis'!R468,'EBITDA Analysis'!R390,'EBITDA Analysis'!R440,'EBITDA Analysis'!R415,'EBITDA Analysis'!E440,'EBITDA Analysis'!E232)","v":12970000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F468,'EBITDA Analysis'!S206,'EBITDA Analysis'!F13,'EBITDA Analysis'!F42,'EBITDA Analysis'!S339,'EBITDA Analysis'!S258,'EBITDA Analysis'!S312,'EBITDA Analysis'!S365,'EBITDA Analysis'!F152,'EBITDA Analysis'!S42,'EBITDA Analysis'!S13,'EBITDA Analysis'!S286,'EBITDA Analysis'!F286,'EBITDA Analysis'!F415,'EBITDA Analysis'!S468,'EBITDA Analysis'!S390,'EBITDA Analysis'!S440,'EBITDA Analysis'!S415,'EBITDA Analysis'!F440,'EBITDA Analysis'!F232)","v":12520000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G468,'EBITDA Analysis'!T206,'EBITDA Analysis'!G13,'EBITDA Analysis'!G42,'EBITDA Analysis'!T339,'EBITDA Analysis'!T258,'EBITDA Analysis'!T312,'EBITDA Analysis'!T365,'EBITDA Analysis'!G152,'EBITDA Analysis'!T42,'EBITDA Analysis'!T13,'EBITDA Analysis'!T286,'EBITDA Analysis'!G286,'EBITDA Analysis'!G415,'EBITDA Analysis'!T468,'EBITDA Analysis'!T390,'EBITDA Analysis'!T440,'EBITDA Analysis'!T415,'EBITDA Analysis'!G440,'EBITDA Analysis'!G232)","v":11770000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H468,'EBITDA Analysis'!U206,'EBITDA Analysis'!H13,'EBITDA Analysis'!H42,'EBITDA Analysis'!U339,'EBITDA Analysis'!U258,'EBITDA Analysis'!U312,'EBITDA Analysis'!U365,'EBITDA Analysis'!H152,'EBITDA Analysis'!U42,'EBITDA Analysis'!U13,'EBITDA Analysis'!U286,'EBITDA Analysis'!H286,'EBITDA Analysis'!H415,'EBITDA Analysis'!U468,'EBITDA Analysis'!U390,'EBITDA Analysis'!U440,'EBITDA Analysis'!U415,'EBITDA Analysis'!H440,'EBITDA Analysis'!H232)","v":11150000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I468,'EBITDA Analysis'!V206,'EBITDA Analysis'!I13,'EBITDA Analysis'!I42,'EBITDA Analysis'!V339,'EBITDA Analysis'!V258,'EBITDA Analysis'!V312,'EBITDA Analysis'!V365,'EBITDA Analysis'!I152,'EBITDA Analysis'!V42,'EBITDA Analysis'!V13,'EBITDA Analysis'!V286,'EBITDA Analysis'!I286,'EBITDA Analysis'!I415,'EBITDA Analysis'!V468,'EBITDA Analysis'!V390,'EBITDA Analysis'!V440,'EBITDA Analysis'!V415,'EBITDA Analysis'!I440,'EBITDA Analysis'!I232)","v":10420000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J468,'EBITDA Analysis'!W206,'EBITDA Analysis'!J13,'EBITDA Analysis'!J42,'EBITDA Analysis'!W339,'EBITDA Analysis'!W258,'EBITDA Analysis'!W312,'EBITDA Analysis'!W365,'EBITDA Analysis'!J152,'EBITDA Analysis'!W42,'EBITDA Analysis'!W13,'EBITDA Analysis'!W286,'EBITDA Analysis'!J286,'EBITDA Analysis'!J415,'EBITDA Analysis'!W468,'EBITDA Analysis'!W390,'EBITDA Analysis'!W440,'EBITDA Analysis'!W415,'EBITDA Analysis'!J440,'EBITDA Analysis'!J232)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K468,'EBITDA Analysis'!X206,'EBITDA Analysis'!K13,'EBITDA Analysis'!K42,'EBITDA Analysis'!X339,'EBITDA Analysis'!X258,'EBITDA Analysis'!X312,'EBITDA Analysis'!X365,'EBITDA Analysis'!K152,'EBITDA Analysis'!X42,'EBITDA Analysis'!X13,'EBITDA Analysis'!X286,'EBITDA Analysis'!K286,'EBITDA Analysis'!K415,'EBITDA Analysis'!X468,'EBITDA Analysis'!X390,'EBITDA Analysis'!X440,'EBITDA Analysis'!X415,'EBITDA Analysis'!K440,'EBITDA Analysis'!K232)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L468,'EBITDA Analysis'!Y206,'EBITDA Analysis'!L13,'EBITDA Analysis'!L42,'EBITDA Analysis'!Y339,'EBITDA Analysis'!Y258,'EBITDA Analysis'!Y312,'EBITDA Analysis'!Y365,'EBITDA Analysis'!L152,'EBITDA Analysis'!Y42,'EBITDA Analysis'!Y13,'EBITDA Analysis'!Y286,'EBITDA Analysis'!L286,'EBITDA Analysis'!L415,'EBITDA Analysis'!Y468,'EBITDA Analysis'!Y390,'EBITDA Analysis'!Y440,'EBITDA Analysis'!Y415,'EBITDA Analysis'!L440,'EBITDA Analysis'!L232)","v":10990000},false,3,null,{"$f":"R13+1","v":3},10,"Boeing ",null,0,false,8170000,9100000,9000000,7450000,12120000,false,false,13060000,""]
[null,null,{"$f":"'Data Current'!D18","v":"Disney "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C469,'EBITDA Analysis'!P207,'EBITDA Analysis'!C14,'EBITDA Analysis'!C43,'EBITDA Analysis'!P340,'EBITDA Analysis'!P259,'EBITDA Analysis'!P313,'EBITDA Analysis'!P366,'EBITDA Analysis'!C153,'EBITDA Analysis'!P43,'EBITDA Analysis'!P14,'EBITDA Analysis'!P287,'EBITDA Analysis'!C287,'EBITDA Analysis'!C416,'EBITDA Analysis'!P469,'EBITDA Analysis'!P391,'EBITDA Analysis'!P441,'EBITDA Analysis'!P416,'EBITDA Analysis'!C441,'EBITDA Analysis'!C233)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D469,'EBITDA Analysis'!Q207,'EBITDA Analysis'!D14,'EBITDA Analysis'!D43,'EBITDA Analysis'!Q340,'EBITDA Analysis'!Q259,'EBITDA Analysis'!Q313,'EBITDA Analysis'!Q366,'EBITDA Analysis'!D153,'EBITDA Analysis'!Q43,'EBITDA Analysis'!Q14,'EBITDA Analysis'!Q287,'EBITDA Analysis'!D287,'EBITDA Analysis'!D416,'EBITDA Analysis'!Q469,'EBITDA Analysis'!Q391,'EBITDA Analysis'!Q441,'EBITDA Analysis'!Q416,'EBITDA Analysis'!D441,'EBITDA Analysis'!D233)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E469,'EBITDA Analysis'!R207,'EBITDA Analysis'!E14,'EBITDA Analysis'!E43,'EBITDA Analysis'!R340,'EBITDA Analysis'!R259,'EBITDA Analysis'!R313,'EBITDA Analysis'!R366,'EBITDA Analysis'!E153,'EBITDA Analysis'!R43,'EBITDA Analysis'!R14,'EBITDA Analysis'!R287,'EBITDA Analysis'!E287,'EBITDA Analysis'!E416,'EBITDA Analysis'!R469,'EBITDA Analysis'!R391,'EBITDA Analysis'!R441,'EBITDA Analysis'!R416,'EBITDA Analysis'!E441,'EBITDA Analysis'!E233)","v":11570000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F469,'EBITDA Analysis'!S207,'EBITDA Analysis'!F14,'EBITDA Analysis'!F43,'EBITDA Analysis'!S340,'EBITDA Analysis'!S259,'EBITDA Analysis'!S313,'EBITDA Analysis'!S366,'EBITDA Analysis'!F153,'EBITDA Analysis'!S43,'EBITDA Analysis'!S14,'EBITDA Analysis'!S287,'EBITDA Analysis'!F287,'EBITDA Analysis'!F416,'EBITDA Analysis'!S469,'EBITDA Analysis'!S391,'EBITDA Analysis'!S441,'EBITDA Analysis'!S416,'EBITDA Analysis'!F441,'EBITDA Analysis'!F233)","v":13810000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G469,'EBITDA Analysis'!T207,'EBITDA Analysis'!G14,'EBITDA Analysis'!G43,'EBITDA Analysis'!T340,'EBITDA Analysis'!T259,'EBITDA Analysis'!T313,'EBITDA Analysis'!T366,'EBITDA Analysis'!G153,'EBITDA Analysis'!T43,'EBITDA Analysis'!T14,'EBITDA Analysis'!T287,'EBITDA Analysis'!G287,'EBITDA Analysis'!G416,'EBITDA Analysis'!T469,'EBITDA Analysis'!T391,'EBITDA Analysis'!T441,'EBITDA Analysis'!T416,'EBITDA Analysis'!G441,'EBITDA Analysis'!G233)","v":15200000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H469,'EBITDA Analysis'!U207,'EBITDA Analysis'!H14,'EBITDA Analysis'!H43,'EBITDA Analysis'!U340,'EBITDA Analysis'!U259,'EBITDA Analysis'!U313,'EBITDA Analysis'!U366,'EBITDA Analysis'!H153,'EBITDA Analysis'!U43,'EBITDA Analysis'!U14,'EBITDA Analysis'!U287,'EBITDA Analysis'!H287,'EBITDA Analysis'!H416,'EBITDA Analysis'!U469,'EBITDA Analysis'!U391,'EBITDA Analysis'!U441,'EBITDA Analysis'!U416,'EBITDA Analysis'!H441,'EBITDA Analysis'!H233)","v":16680000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I469,'EBITDA Analysis'!V207,'EBITDA Analysis'!I14,'EBITDA Analysis'!I43,'EBITDA Analysis'!V340,'EBITDA Analysis'!V259,'EBITDA Analysis'!V313,'EBITDA Analysis'!V366,'EBITDA Analysis'!I153,'EBITDA Analysis'!V43,'EBITDA Analysis'!V14,'EBITDA Analysis'!V287,'EBITDA Analysis'!I287,'EBITDA Analysis'!I416,'EBITDA Analysis'!V469,'EBITDA Analysis'!V391,'EBITDA Analysis'!V441,'EBITDA Analysis'!V416,'EBITDA Analysis'!I441,'EBITDA Analysis'!I233)","v":16590000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J469,'EBITDA Analysis'!W207,'EBITDA Analysis'!J14,'EBITDA Analysis'!J43,'EBITDA Analysis'!W340,'EBITDA Analysis'!W259,'EBITDA Analysis'!W313,'EBITDA Analysis'!W366,'EBITDA Analysis'!J153,'EBITDA Analysis'!W43,'EBITDA Analysis'!W14,'EBITDA Analysis'!W287,'EBITDA Analysis'!J287,'EBITDA Analysis'!J416,'EBITDA Analysis'!W469,'EBITDA Analysis'!W391,'EBITDA Analysis'!W441,'EBITDA Analysis'!W416,'EBITDA Analysis'!J441,'EBITDA Analysis'!J233)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K469,'EBITDA Analysis'!X207,'EBITDA Analysis'!K14,'EBITDA Analysis'!K43,'EBITDA Analysis'!X340,'EBITDA Analysis'!X259,'EBITDA Analysis'!X313,'EBITDA Analysis'!X366,'EBITDA Analysis'!K153,'EBITDA Analysis'!X43,'EBITDA Analysis'!X14,'EBITDA Analysis'!X287,'EBITDA Analysis'!K287,'EBITDA Analysis'!K416,'EBITDA Analysis'!X469,'EBITDA Analysis'!X391,'EBITDA Analysis'!X441,'EBITDA Analysis'!X416,'EBITDA Analysis'!K441,'EBITDA Analysis'!K233)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L469,'EBITDA Analysis'!Y207,'EBITDA Analysis'!L14,'EBITDA Analysis'!L43,'EBITDA Analysis'!Y340,'EBITDA Analysis'!Y259,'EBITDA Analysis'!Y313,'EBITDA Analysis'!Y366,'EBITDA Analysis'!L153,'EBITDA Analysis'!Y43,'EBITDA Analysis'!Y14,'EBITDA Analysis'!Y287,'EBITDA Analysis'!L287,'EBITDA Analysis'!L416,'EBITDA Analysis'!Y469,'EBITDA Analysis'!Y391,'EBITDA Analysis'!Y441,'EBITDA Analysis'!Y416,'EBITDA Analysis'!L441,'EBITDA Analysis'!L233)","v":17420000},false,3,null,4,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D19","v":"E I du Pont de Nemours and Co "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C470,'EBITDA Analysis'!P208,'EBITDA Analysis'!C15,'EBITDA Analysis'!C44,'EBITDA Analysis'!P341,'EBITDA Analysis'!P260,'EBITDA Analysis'!P314,'EBITDA Analysis'!P367,'EBITDA Analysis'!C154,'EBITDA Analysis'!P44,'EBITDA Analysis'!P15,'EBITDA Analysis'!P288,'EBITDA Analysis'!C288,'EBITDA Analysis'!C417,'EBITDA Analysis'!P470,'EBITDA Analysis'!P392,'EBITDA Analysis'!P442,'EBITDA Analysis'!P417,'EBITDA Analysis'!C442,'EBITDA Analysis'!C234)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D470,'EBITDA Analysis'!Q208,'EBITDA Analysis'!D15,'EBITDA Analysis'!D44,'EBITDA Analysis'!Q341,'EBITDA Analysis'!Q260,'EBITDA Analysis'!Q314,'EBITDA Analysis'!Q367,'EBITDA Analysis'!D154,'EBITDA Analysis'!Q44,'EBITDA Analysis'!Q15,'EBITDA Analysis'!Q288,'EBITDA Analysis'!D288,'EBITDA Analysis'!D417,'EBITDA Analysis'!Q470,'EBITDA Analysis'!Q392,'EBITDA Analysis'!Q442,'EBITDA Analysis'!Q417,'EBITDA Analysis'!D442,'EBITDA Analysis'!D234)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E470,'EBITDA Analysis'!R208,'EBITDA Analysis'!E15,'EBITDA Analysis'!E44,'EBITDA Analysis'!R341,'EBITDA Analysis'!R260,'EBITDA Analysis'!R314,'EBITDA Analysis'!R367,'EBITDA Analysis'!E154,'EBITDA Analysis'!R44,'EBITDA Analysis'!R15,'EBITDA Analysis'!R288,'EBITDA Analysis'!E288,'EBITDA Analysis'!E417,'EBITDA Analysis'!R470,'EBITDA Analysis'!R392,'EBITDA Analysis'!R442,'EBITDA Analysis'!R417,'EBITDA Analysis'!E442,'EBITDA Analysis'!E234)","v":7170000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F470,'EBITDA Analysis'!S208,'EBITDA Analysis'!F15,'EBITDA Analysis'!F44,'EBITDA Analysis'!S341,'EBITDA Analysis'!S260,'EBITDA Analysis'!S314,'EBITDA Analysis'!S367,'EBITDA Analysis'!F154,'EBITDA Analysis'!S44,'EBITDA Analysis'!S15,'EBITDA Analysis'!S288,'EBITDA Analysis'!F288,'EBITDA Analysis'!F417,'EBITDA Analysis'!S470,'EBITDA Analysis'!S392,'EBITDA Analysis'!S442,'EBITDA Analysis'!S417,'EBITDA Analysis'!F442,'EBITDA Analysis'!F234)","v":8340000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G470,'EBITDA Analysis'!T208,'EBITDA Analysis'!G15,'EBITDA Analysis'!G44,'EBITDA Analysis'!T341,'EBITDA Analysis'!T260,'EBITDA Analysis'!T314,'EBITDA Analysis'!T367,'EBITDA Analysis'!G154,'EBITDA Analysis'!T44,'EBITDA Analysis'!T15,'EBITDA Analysis'!T288,'EBITDA Analysis'!G288,'EBITDA Analysis'!G417,'EBITDA Analysis'!T470,'EBITDA Analysis'!T392,'EBITDA Analysis'!T442,'EBITDA Analysis'!T417,'EBITDA Analysis'!G442,'EBITDA Analysis'!G234)","v":8620000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H470,'EBITDA Analysis'!U208,'EBITDA Analysis'!H15,'EBITDA Analysis'!H44,'EBITDA Analysis'!U341,'EBITDA Analysis'!U260,'EBITDA Analysis'!U314,'EBITDA Analysis'!U367,'EBITDA Analysis'!H154,'EBITDA Analysis'!U44,'EBITDA Analysis'!U15,'EBITDA Analysis'!U288,'EBITDA Analysis'!H288,'EBITDA Analysis'!H417,'EBITDA Analysis'!U470,'EBITDA Analysis'!U392,'EBITDA Analysis'!U442,'EBITDA Analysis'!U417,'EBITDA Analysis'!H442,'EBITDA Analysis'!H234)","v":8760000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I470,'EBITDA Analysis'!V208,'EBITDA Analysis'!I15,'EBITDA Analysis'!I44,'EBITDA Analysis'!V341,'EBITDA Analysis'!V260,'EBITDA Analysis'!V314,'EBITDA Analysis'!V367,'EBITDA Analysis'!I154,'EBITDA Analysis'!V44,'EBITDA Analysis'!V15,'EBITDA Analysis'!V288,'EBITDA Analysis'!I288,'EBITDA Analysis'!I417,'EBITDA Analysis'!V470,'EBITDA Analysis'!V392,'EBITDA Analysis'!V442,'EBITDA Analysis'!V417,'EBITDA Analysis'!I442,'EBITDA Analysis'!I234)","v":10300000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J470,'EBITDA Analysis'!W208,'EBITDA Analysis'!J15,'EBITDA Analysis'!J44,'EBITDA Analysis'!W341,'EBITDA Analysis'!W260,'EBITDA Analysis'!W314,'EBITDA Analysis'!W367,'EBITDA Analysis'!J154,'EBITDA Analysis'!W44,'EBITDA Analysis'!W15,'EBITDA Analysis'!W288,'EBITDA Analysis'!J288,'EBITDA Analysis'!J417,'EBITDA Analysis'!W470,'EBITDA Analysis'!W392,'EBITDA Analysis'!W442,'EBITDA Analysis'!W417,'EBITDA Analysis'!J442,'EBITDA Analysis'!J234)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K470,'EBITDA Analysis'!X208,'EBITDA Analysis'!K15,'EBITDA Analysis'!K44,'EBITDA Analysis'!X341,'EBITDA Analysis'!X260,'EBITDA Analysis'!X314,'EBITDA Analysis'!X367,'EBITDA Analysis'!K154,'EBITDA Analysis'!X44,'EBITDA Analysis'!X15,'EBITDA Analysis'!X288,'EBITDA Analysis'!K288,'EBITDA Analysis'!K417,'EBITDA Analysis'!X470,'EBITDA Analysis'!X392,'EBITDA Analysis'!X442,'EBITDA Analysis'!X417,'EBITDA Analysis'!K442,'EBITDA Analysis'!K234)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L470,'EBITDA Analysis'!Y208,'EBITDA Analysis'!L15,'EBITDA Analysis'!L44,'EBITDA Analysis'!Y341,'EBITDA Analysis'!Y260,'EBITDA Analysis'!Y314,'EBITDA Analysis'!Y367,'EBITDA Analysis'!L154,'EBITDA Analysis'!Y44,'EBITDA Analysis'!Y15,'EBITDA Analysis'!Y288,'EBITDA Analysis'!L288,'EBITDA Analysis'!L417,'EBITDA Analysis'!Y470,'EBITDA Analysis'!Y392,'EBITDA Analysis'!Y442,'EBITDA Analysis'!Y417,'EBITDA Analysis'!L442,'EBITDA Analysis'!L234)","v":15850000},false,3,null,5,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D20","v":"Exxon Mobil "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C471,'EBITDA Analysis'!P209,'EBITDA Analysis'!C16,'EBITDA Analysis'!C45,'EBITDA Analysis'!P342,'EBITDA Analysis'!P261,'EBITDA Analysis'!P315,'EBITDA Analysis'!P368,'EBITDA Analysis'!C155,'EBITDA Analysis'!P45,'EBITDA Analysis'!P16,'EBITDA Analysis'!P289,'EBITDA Analysis'!C289,'EBITDA Analysis'!C418,'EBITDA Analysis'!P471,'EBITDA Analysis'!P393,'EBITDA Analysis'!P443,'EBITDA Analysis'!P418,'EBITDA Analysis'!C443,'EBITDA Analysis'!C235)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D471,'EBITDA Analysis'!Q209,'EBITDA Analysis'!D16,'EBITDA Analysis'!D45,'EBITDA Analysis'!Q342,'EBITDA Analysis'!Q261,'EBITDA Analysis'!Q315,'EBITDA Analysis'!Q368,'EBITDA Analysis'!D155,'EBITDA Analysis'!Q45,'EBITDA Analysis'!Q16,'EBITDA Analysis'!Q289,'EBITDA Analysis'!D289,'EBITDA Analysis'!D418,'EBITDA Analysis'!Q471,'EBITDA Analysis'!Q393,'EBITDA Analysis'!Q443,'EBITDA Analysis'!Q418,'EBITDA Analysis'!D443,'EBITDA Analysis'!D235)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E471,'EBITDA Analysis'!R209,'EBITDA Analysis'!E16,'EBITDA Analysis'!E45,'EBITDA Analysis'!R342,'EBITDA Analysis'!R261,'EBITDA Analysis'!R315,'EBITDA Analysis'!R368,'EBITDA Analysis'!E155,'EBITDA Analysis'!R45,'EBITDA Analysis'!R16,'EBITDA Analysis'!R289,'EBITDA Analysis'!E289,'EBITDA Analysis'!E418,'EBITDA Analysis'!R471,'EBITDA Analysis'!R393,'EBITDA Analysis'!R443,'EBITDA Analysis'!R418,'EBITDA Analysis'!E443,'EBITDA Analysis'!E235)","v":57480000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F471,'EBITDA Analysis'!S209,'EBITDA Analysis'!F16,'EBITDA Analysis'!F45,'EBITDA Analysis'!S342,'EBITDA Analysis'!S261,'EBITDA Analysis'!S315,'EBITDA Analysis'!S368,'EBITDA Analysis'!F155,'EBITDA Analysis'!S45,'EBITDA Analysis'!S16,'EBITDA Analysis'!S289,'EBITDA Analysis'!F289,'EBITDA Analysis'!F418,'EBITDA Analysis'!S471,'EBITDA Analysis'!S393,'EBITDA Analysis'!S443,'EBITDA Analysis'!S418,'EBITDA Analysis'!F443,'EBITDA Analysis'!F235)","v":51380000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G471,'EBITDA Analysis'!T209,'EBITDA Analysis'!G16,'EBITDA Analysis'!G45,'EBITDA Analysis'!T342,'EBITDA Analysis'!T261,'EBITDA Analysis'!T315,'EBITDA Analysis'!T368,'EBITDA Analysis'!G155,'EBITDA Analysis'!T45,'EBITDA Analysis'!T16,'EBITDA Analysis'!T289,'EBITDA Analysis'!G289,'EBITDA Analysis'!G418,'EBITDA Analysis'!T471,'EBITDA Analysis'!T393,'EBITDA Analysis'!T443,'EBITDA Analysis'!T418,'EBITDA Analysis'!G443,'EBITDA Analysis'!G235)","v":30930000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H471,'EBITDA Analysis'!U209,'EBITDA Analysis'!H16,'EBITDA Analysis'!H45,'EBITDA Analysis'!U342,'EBITDA Analysis'!U261,'EBITDA Analysis'!U315,'EBITDA Analysis'!U368,'EBITDA Analysis'!H155,'EBITDA Analysis'!U45,'EBITDA Analysis'!U16,'EBITDA Analysis'!U289,'EBITDA Analysis'!H289,'EBITDA Analysis'!H418,'EBITDA Analysis'!U471,'EBITDA Analysis'!U393,'EBITDA Analysis'!U443,'EBITDA Analysis'!U418,'EBITDA Analysis'!H443,'EBITDA Analysis'!H235)","v":23240000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I471,'EBITDA Analysis'!V209,'EBITDA Analysis'!I16,'EBITDA Analysis'!I45,'EBITDA Analysis'!V342,'EBITDA Analysis'!V261,'EBITDA Analysis'!V315,'EBITDA Analysis'!V368,'EBITDA Analysis'!I155,'EBITDA Analysis'!V45,'EBITDA Analysis'!V16,'EBITDA Analysis'!V289,'EBITDA Analysis'!I289,'EBITDA Analysis'!I418,'EBITDA Analysis'!V471,'EBITDA Analysis'!V393,'EBITDA Analysis'!V443,'EBITDA Analysis'!V418,'EBITDA Analysis'!I443,'EBITDA Analysis'!I235)","v":31970000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J471,'EBITDA Analysis'!W209,'EBITDA Analysis'!J16,'EBITDA Analysis'!J45,'EBITDA Analysis'!W342,'EBITDA Analysis'!W261,'EBITDA Analysis'!W315,'EBITDA Analysis'!W368,'EBITDA Analysis'!J155,'EBITDA Analysis'!W45,'EBITDA Analysis'!W16,'EBITDA Analysis'!W289,'EBITDA Analysis'!J289,'EBITDA Analysis'!J418,'EBITDA Analysis'!W471,'EBITDA Analysis'!W393,'EBITDA Analysis'!W443,'EBITDA Analysis'!W418,'EBITDA Analysis'!J443,'EBITDA Analysis'!J235)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K471,'EBITDA Analysis'!X209,'EBITDA Analysis'!K16,'EBITDA Analysis'!K45,'EBITDA Analysis'!X342,'EBITDA Analysis'!X261,'EBITDA Analysis'!X315,'EBITDA Analysis'!X368,'EBITDA Analysis'!K155,'EBITDA Analysis'!X45,'EBITDA Analysis'!X16,'EBITDA Analysis'!X289,'EBITDA Analysis'!K289,'EBITDA Analysis'!K418,'EBITDA Analysis'!X471,'EBITDA Analysis'!X393,'EBITDA Analysis'!X443,'EBITDA Analysis'!X418,'EBITDA Analysis'!K443,'EBITDA Analysis'!K235)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L471,'EBITDA Analysis'!Y209,'EBITDA Analysis'!L16,'EBITDA Analysis'!L45,'EBITDA Analysis'!Y342,'EBITDA Analysis'!Y261,'EBITDA Analysis'!Y315,'EBITDA Analysis'!Y368,'EBITDA Analysis'!L155,'EBITDA Analysis'!Y45,'EBITDA Analysis'!Y16,'EBITDA Analysis'!Y289,'EBITDA Analysis'!L289,'EBITDA Analysis'!L418,'EBITDA Analysis'!Y471,'EBITDA Analysis'!Y393,'EBITDA Analysis'!Y443,'EBITDA Analysis'!Y418,'EBITDA Analysis'!L443,'EBITDA Analysis'!L235)","v":36850000},false,3,null,6,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D21","v":"General Electric "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C472,'EBITDA Analysis'!P210,'EBITDA Analysis'!C17,'EBITDA Analysis'!C46,'EBITDA Analysis'!P343,'EBITDA Analysis'!P262,'EBITDA Analysis'!P316,'EBITDA Analysis'!P369,'EBITDA Analysis'!C156,'EBITDA Analysis'!P46,'EBITDA Analysis'!P17,'EBITDA Analysis'!P290,'EBITDA Analysis'!C290,'EBITDA Analysis'!C419,'EBITDA Analysis'!P472,'EBITDA Analysis'!P394,'EBITDA Analysis'!P444,'EBITDA Analysis'!P419,'EBITDA Analysis'!C444,'EBITDA Analysis'!C236)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D472,'EBITDA Analysis'!Q210,'EBITDA Analysis'!D17,'EBITDA Analysis'!D46,'EBITDA Analysis'!Q343,'EBITDA Analysis'!Q262,'EBITDA Analysis'!Q316,'EBITDA Analysis'!Q369,'EBITDA Analysis'!D156,'EBITDA Analysis'!Q46,'EBITDA Analysis'!Q17,'EBITDA Analysis'!Q290,'EBITDA Analysis'!D290,'EBITDA Analysis'!D419,'EBITDA Analysis'!Q472,'EBITDA Analysis'!Q394,'EBITDA Analysis'!Q444,'EBITDA Analysis'!Q419,'EBITDA Analysis'!D444,'EBITDA Analysis'!D236)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E472,'EBITDA Analysis'!R210,'EBITDA Analysis'!E17,'EBITDA Analysis'!E46,'EBITDA Analysis'!R343,'EBITDA Analysis'!R262,'EBITDA Analysis'!R316,'EBITDA Analysis'!R369,'EBITDA Analysis'!E156,'EBITDA Analysis'!R46,'EBITDA Analysis'!R17,'EBITDA Analysis'!R290,'EBITDA Analysis'!E290,'EBITDA Analysis'!E419,'EBITDA Analysis'!R472,'EBITDA Analysis'!R394,'EBITDA Analysis'!R444,'EBITDA Analysis'!R419,'EBITDA Analysis'!E444,'EBITDA Analysis'!E236)","v":36810000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F472,'EBITDA Analysis'!S210,'EBITDA Analysis'!F17,'EBITDA Analysis'!F46,'EBITDA Analysis'!S343,'EBITDA Analysis'!S262,'EBITDA Analysis'!S316,'EBITDA Analysis'!S369,'EBITDA Analysis'!F156,'EBITDA Analysis'!S46,'EBITDA Analysis'!S17,'EBITDA Analysis'!S290,'EBITDA Analysis'!F290,'EBITDA Analysis'!F419,'EBITDA Analysis'!S472,'EBITDA Analysis'!S394,'EBITDA Analysis'!S444,'EBITDA Analysis'!S419,'EBITDA Analysis'!F444,'EBITDA Analysis'!F236)","v":19910000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G472,'EBITDA Analysis'!T210,'EBITDA Analysis'!G17,'EBITDA Analysis'!G46,'EBITDA Analysis'!T343,'EBITDA Analysis'!T262,'EBITDA Analysis'!T316,'EBITDA Analysis'!T369,'EBITDA Analysis'!G156,'EBITDA Analysis'!T46,'EBITDA Analysis'!T17,'EBITDA Analysis'!T290,'EBITDA Analysis'!G290,'EBITDA Analysis'!G419,'EBITDA Analysis'!T472,'EBITDA Analysis'!T394,'EBITDA Analysis'!T444,'EBITDA Analysis'!T419,'EBITDA Analysis'!G444,'EBITDA Analysis'!G236)","v":18640000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H472,'EBITDA Analysis'!U210,'EBITDA Analysis'!H17,'EBITDA Analysis'!H46,'EBITDA Analysis'!U343,'EBITDA Analysis'!U262,'EBITDA Analysis'!U316,'EBITDA Analysis'!U369,'EBITDA Analysis'!H156,'EBITDA Analysis'!U46,'EBITDA Analysis'!U17,'EBITDA Analysis'!U290,'EBITDA Analysis'!H290,'EBITDA Analysis'!H419,'EBITDA Analysis'!U472,'EBITDA Analysis'!U394,'EBITDA Analysis'!U444,'EBITDA Analysis'!U419,'EBITDA Analysis'!H444,'EBITDA Analysis'!H236)","v":20780000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I472,'EBITDA Analysis'!V210,'EBITDA Analysis'!I17,'EBITDA Analysis'!I46,'EBITDA Analysis'!V343,'EBITDA Analysis'!V262,'EBITDA Analysis'!V316,'EBITDA Analysis'!V369,'EBITDA Analysis'!I156,'EBITDA Analysis'!V46,'EBITDA Analysis'!V17,'EBITDA Analysis'!V290,'EBITDA Analysis'!I290,'EBITDA Analysis'!I419,'EBITDA Analysis'!V472,'EBITDA Analysis'!V394,'EBITDA Analysis'!V444,'EBITDA Analysis'!V419,'EBITDA Analysis'!I444,'EBITDA Analysis'!I236)","v":7160000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J472,'EBITDA Analysis'!W210,'EBITDA Analysis'!J17,'EBITDA Analysis'!J46,'EBITDA Analysis'!W343,'EBITDA Analysis'!W262,'EBITDA Analysis'!W316,'EBITDA Analysis'!W369,'EBITDA Analysis'!J156,'EBITDA Analysis'!W46,'EBITDA Analysis'!W17,'EBITDA Analysis'!W290,'EBITDA Analysis'!J290,'EBITDA Analysis'!J419,'EBITDA Analysis'!W472,'EBITDA Analysis'!W394,'EBITDA Analysis'!W444,'EBITDA Analysis'!W419,'EBITDA Analysis'!J444,'EBITDA Analysis'!J236)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K472,'EBITDA Analysis'!X210,'EBITDA Analysis'!K17,'EBITDA Analysis'!K46,'EBITDA Analysis'!X343,'EBITDA Analysis'!X262,'EBITDA Analysis'!X316,'EBITDA Analysis'!X369,'EBITDA Analysis'!K156,'EBITDA Analysis'!X46,'EBITDA Analysis'!X17,'EBITDA Analysis'!X290,'EBITDA Analysis'!K290,'EBITDA Analysis'!K419,'EBITDA Analysis'!X472,'EBITDA Analysis'!X394,'EBITDA Analysis'!X444,'EBITDA Analysis'!X419,'EBITDA Analysis'!K444,'EBITDA Analysis'!K236)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L472,'EBITDA Analysis'!Y210,'EBITDA Analysis'!L17,'EBITDA Analysis'!L46,'EBITDA Analysis'!Y343,'EBITDA Analysis'!Y262,'EBITDA Analysis'!Y316,'EBITDA Analysis'!Y369,'EBITDA Analysis'!L156,'EBITDA Analysis'!Y46,'EBITDA Analysis'!Y17,'EBITDA Analysis'!Y290,'EBITDA Analysis'!L290,'EBITDA Analysis'!L419,'EBITDA Analysis'!Y472,'EBITDA Analysis'!Y394,'EBITDA Analysis'!Y444,'EBITDA Analysis'!Y419,'EBITDA Analysis'!L444,'EBITDA Analysis'!L236)","v":5700000},false,3,null,7,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D22","v":"Home Depot "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C473,'EBITDA Analysis'!P211,'EBITDA Analysis'!C18,'EBITDA Analysis'!C47,'EBITDA Analysis'!P344,'EBITDA Analysis'!P263,'EBITDA Analysis'!P317,'EBITDA Analysis'!P370,'EBITDA Analysis'!C157,'EBITDA Analysis'!P47,'EBITDA Analysis'!P18,'EBITDA Analysis'!P291,'EBITDA Analysis'!C291,'EBITDA Analysis'!C420,'EBITDA Analysis'!P473,'EBITDA Analysis'!P395,'EBITDA Analysis'!P445,'EBITDA Analysis'!P420,'EBITDA Analysis'!C445,'EBITDA Analysis'!C237)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D473,'EBITDA Analysis'!Q211,'EBITDA Analysis'!D18,'EBITDA Analysis'!D47,'EBITDA Analysis'!Q344,'EBITDA Analysis'!Q263,'EBITDA Analysis'!Q317,'EBITDA Analysis'!Q370,'EBITDA Analysis'!D157,'EBITDA Analysis'!Q47,'EBITDA Analysis'!Q18,'EBITDA Analysis'!Q291,'EBITDA Analysis'!D291,'EBITDA Analysis'!D420,'EBITDA Analysis'!Q473,'EBITDA Analysis'!Q395,'EBITDA Analysis'!Q445,'EBITDA Analysis'!Q420,'EBITDA Analysis'!D445,'EBITDA Analysis'!D237)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E473,'EBITDA Analysis'!R211,'EBITDA Analysis'!E18,'EBITDA Analysis'!E47,'EBITDA Analysis'!R344,'EBITDA Analysis'!R263,'EBITDA Analysis'!R317,'EBITDA Analysis'!R370,'EBITDA Analysis'!E157,'EBITDA Analysis'!R47,'EBITDA Analysis'!R18,'EBITDA Analysis'!R291,'EBITDA Analysis'!E291,'EBITDA Analysis'!E420,'EBITDA Analysis'!R473,'EBITDA Analysis'!R395,'EBITDA Analysis'!R445,'EBITDA Analysis'!R420,'EBITDA Analysis'!E445,'EBITDA Analysis'!E237)","v":10920000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F473,'EBITDA Analysis'!S211,'EBITDA Analysis'!F18,'EBITDA Analysis'!F47,'EBITDA Analysis'!S344,'EBITDA Analysis'!S263,'EBITDA Analysis'!S317,'EBITDA Analysis'!S370,'EBITDA Analysis'!F157,'EBITDA Analysis'!S47,'EBITDA Analysis'!S18,'EBITDA Analysis'!S291,'EBITDA Analysis'!F291,'EBITDA Analysis'!F420,'EBITDA Analysis'!S473,'EBITDA Analysis'!S395,'EBITDA Analysis'!S445,'EBITDA Analysis'!S420,'EBITDA Analysis'!F445,'EBITDA Analysis'!F237)","v":12290000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G473,'EBITDA Analysis'!T211,'EBITDA Analysis'!G18,'EBITDA Analysis'!G47,'EBITDA Analysis'!T344,'EBITDA Analysis'!T263,'EBITDA Analysis'!T317,'EBITDA Analysis'!T370,'EBITDA Analysis'!G157,'EBITDA Analysis'!T47,'EBITDA Analysis'!T18,'EBITDA Analysis'!T291,'EBITDA Analysis'!G291,'EBITDA Analysis'!G420,'EBITDA Analysis'!T473,'EBITDA Analysis'!T395,'EBITDA Analysis'!T445,'EBITDA Analysis'!T420,'EBITDA Analysis'!G445,'EBITDA Analysis'!G237)","v":13770000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H473,'EBITDA Analysis'!U211,'EBITDA Analysis'!H18,'EBITDA Analysis'!H47,'EBITDA Analysis'!U344,'EBITDA Analysis'!U263,'EBITDA Analysis'!U317,'EBITDA Analysis'!U370,'EBITDA Analysis'!H157,'EBITDA Analysis'!U47,'EBITDA Analysis'!U18,'EBITDA Analysis'!U291,'EBITDA Analysis'!H291,'EBITDA Analysis'!H420,'EBITDA Analysis'!U473,'EBITDA Analysis'!U395,'EBITDA Analysis'!U445,'EBITDA Analysis'!U420,'EBITDA Analysis'!H445,'EBITDA Analysis'!H237)","v":15440000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I473,'EBITDA Analysis'!V211,'EBITDA Analysis'!I18,'EBITDA Analysis'!I47,'EBITDA Analysis'!V344,'EBITDA Analysis'!V263,'EBITDA Analysis'!V317,'EBITDA Analysis'!V370,'EBITDA Analysis'!I157,'EBITDA Analysis'!V47,'EBITDA Analysis'!V18,'EBITDA Analysis'!V291,'EBITDA Analysis'!I291,'EBITDA Analysis'!I420,'EBITDA Analysis'!V473,'EBITDA Analysis'!V395,'EBITDA Analysis'!V445,'EBITDA Analysis'!V420,'EBITDA Analysis'!I445,'EBITDA Analysis'!I237)","v":16910000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J473,'EBITDA Analysis'!W211,'EBITDA Analysis'!J18,'EBITDA Analysis'!J47,'EBITDA Analysis'!W344,'EBITDA Analysis'!W263,'EBITDA Analysis'!W317,'EBITDA Analysis'!W370,'EBITDA Analysis'!J157,'EBITDA Analysis'!W47,'EBITDA Analysis'!W18,'EBITDA Analysis'!W291,'EBITDA Analysis'!J291,'EBITDA Analysis'!J420,'EBITDA Analysis'!W473,'EBITDA Analysis'!W395,'EBITDA Analysis'!W445,'EBITDA Analysis'!W420,'EBITDA Analysis'!J445,'EBITDA Analysis'!J237)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K473,'EBITDA Analysis'!X211,'EBITDA Analysis'!K18,'EBITDA Analysis'!K47,'EBITDA Analysis'!X344,'EBITDA Analysis'!X263,'EBITDA Analysis'!X317,'EBITDA Analysis'!X370,'EBITDA Analysis'!K157,'EBITDA Analysis'!X47,'EBITDA Analysis'!X18,'EBITDA Analysis'!X291,'EBITDA Analysis'!K291,'EBITDA Analysis'!K420,'EBITDA Analysis'!X473,'EBITDA Analysis'!X395,'EBITDA Analysis'!X445,'EBITDA Analysis'!X420,'EBITDA Analysis'!K445,'EBITDA Analysis'!K237)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L473,'EBITDA Analysis'!Y211,'EBITDA Analysis'!L18,'EBITDA Analysis'!L47,'EBITDA Analysis'!Y344,'EBITDA Analysis'!Y263,'EBITDA Analysis'!Y317,'EBITDA Analysis'!Y370,'EBITDA Analysis'!L157,'EBITDA Analysis'!Y47,'EBITDA Analysis'!Y18,'EBITDA Analysis'!Y291,'EBITDA Analysis'!L291,'EBITDA Analysis'!L420,'EBITDA Analysis'!Y473,'EBITDA Analysis'!Y395,'EBITDA Analysis'!Y445,'EBITDA Analysis'!Y420,'EBITDA Analysis'!L445,'EBITDA Analysis'!L237)","v":17260000},false,3,null,8,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D23","v":"IBM "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C474,'EBITDA Analysis'!P212,'EBITDA Analysis'!C19,'EBITDA Analysis'!C48,'EBITDA Analysis'!P345,'EBITDA Analysis'!P264,'EBITDA Analysis'!P318,'EBITDA Analysis'!P371,'EBITDA Analysis'!C158,'EBITDA Analysis'!P48,'EBITDA Analysis'!P19,'EBITDA Analysis'!P292,'EBITDA Analysis'!C292,'EBITDA Analysis'!C421,'EBITDA Analysis'!P474,'EBITDA Analysis'!P396,'EBITDA Analysis'!P446,'EBITDA Analysis'!P421,'EBITDA Analysis'!C446,'EBITDA Analysis'!C238)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D474,'EBITDA Analysis'!Q212,'EBITDA Analysis'!D19,'EBITDA Analysis'!D48,'EBITDA Analysis'!Q345,'EBITDA Analysis'!Q264,'EBITDA Analysis'!Q318,'EBITDA Analysis'!Q371,'EBITDA Analysis'!D158,'EBITDA Analysis'!Q48,'EBITDA Analysis'!Q19,'EBITDA Analysis'!Q292,'EBITDA Analysis'!D292,'EBITDA Analysis'!D421,'EBITDA Analysis'!Q474,'EBITDA Analysis'!Q396,'EBITDA Analysis'!Q446,'EBITDA Analysis'!Q421,'EBITDA Analysis'!D446,'EBITDA Analysis'!D238)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E474,'EBITDA Analysis'!R212,'EBITDA Analysis'!E19,'EBITDA Analysis'!E48,'EBITDA Analysis'!R345,'EBITDA Analysis'!R264,'EBITDA Analysis'!R318,'EBITDA Analysis'!R371,'EBITDA Analysis'!E158,'EBITDA Analysis'!R48,'EBITDA Analysis'!R19,'EBITDA Analysis'!R292,'EBITDA Analysis'!E292,'EBITDA Analysis'!E421,'EBITDA Analysis'!R474,'EBITDA Analysis'!R396,'EBITDA Analysis'!R446,'EBITDA Analysis'!R421,'EBITDA Analysis'!E446,'EBITDA Analysis'!E238)","v":24870000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F474,'EBITDA Analysis'!S212,'EBITDA Analysis'!F19,'EBITDA Analysis'!F48,'EBITDA Analysis'!S345,'EBITDA Analysis'!S264,'EBITDA Analysis'!S318,'EBITDA Analysis'!S371,'EBITDA Analysis'!F158,'EBITDA Analysis'!S48,'EBITDA Analysis'!S19,'EBITDA Analysis'!S292,'EBITDA Analysis'!F292,'EBITDA Analysis'!F421,'EBITDA Analysis'!S474,'EBITDA Analysis'!S396,'EBITDA Analysis'!S446,'EBITDA Analysis'!S421,'EBITDA Analysis'!F446,'EBITDA Analysis'!F238)","v":23600000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G474,'EBITDA Analysis'!T212,'EBITDA Analysis'!G19,'EBITDA Analysis'!G48,'EBITDA Analysis'!T345,'EBITDA Analysis'!T264,'EBITDA Analysis'!T318,'EBITDA Analysis'!T371,'EBITDA Analysis'!G158,'EBITDA Analysis'!T48,'EBITDA Analysis'!T19,'EBITDA Analysis'!T292,'EBITDA Analysis'!G292,'EBITDA Analysis'!G421,'EBITDA Analysis'!T474,'EBITDA Analysis'!T396,'EBITDA Analysis'!T446,'EBITDA Analysis'!T421,'EBITDA Analysis'!G446,'EBITDA Analysis'!G238)","v":19030000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H474,'EBITDA Analysis'!U212,'EBITDA Analysis'!H19,'EBITDA Analysis'!H48,'EBITDA Analysis'!U345,'EBITDA Analysis'!U264,'EBITDA Analysis'!U318,'EBITDA Analysis'!U371,'EBITDA Analysis'!H158,'EBITDA Analysis'!U48,'EBITDA Analysis'!U19,'EBITDA Analysis'!U292,'EBITDA Analysis'!H292,'EBITDA Analysis'!H421,'EBITDA Analysis'!U474,'EBITDA Analysis'!U396,'EBITDA Analysis'!U446,'EBITDA Analysis'!U421,'EBITDA Analysis'!H446,'EBITDA Analysis'!H238)","v":16700001},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I474,'EBITDA Analysis'!V212,'EBITDA Analysis'!I19,'EBITDA Analysis'!I48,'EBITDA Analysis'!V345,'EBITDA Analysis'!V264,'EBITDA Analysis'!V318,'EBITDA Analysis'!V371,'EBITDA Analysis'!I158,'EBITDA Analysis'!V48,'EBITDA Analysis'!V19,'EBITDA Analysis'!V292,'EBITDA Analysis'!I292,'EBITDA Analysis'!I421,'EBITDA Analysis'!V474,'EBITDA Analysis'!V396,'EBITDA Analysis'!V446,'EBITDA Analysis'!V421,'EBITDA Analysis'!I446,'EBITDA Analysis'!I238)","v":14770000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J474,'EBITDA Analysis'!W212,'EBITDA Analysis'!J19,'EBITDA Analysis'!J48,'EBITDA Analysis'!W345,'EBITDA Analysis'!W264,'EBITDA Analysis'!W318,'EBITDA Analysis'!W371,'EBITDA Analysis'!J158,'EBITDA Analysis'!W48,'EBITDA Analysis'!W19,'EBITDA Analysis'!W292,'EBITDA Analysis'!J292,'EBITDA Analysis'!J421,'EBITDA Analysis'!W474,'EBITDA Analysis'!W396,'EBITDA Analysis'!W446,'EBITDA Analysis'!W421,'EBITDA Analysis'!J446,'EBITDA Analysis'!J238)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K474,'EBITDA Analysis'!X212,'EBITDA Analysis'!K19,'EBITDA Analysis'!K48,'EBITDA Analysis'!X345,'EBITDA Analysis'!X264,'EBITDA Analysis'!X318,'EBITDA Analysis'!X371,'EBITDA Analysis'!K158,'EBITDA Analysis'!X48,'EBITDA Analysis'!X19,'EBITDA Analysis'!X292,'EBITDA Analysis'!K292,'EBITDA Analysis'!K421,'EBITDA Analysis'!X474,'EBITDA Analysis'!X396,'EBITDA Analysis'!X446,'EBITDA Analysis'!X421,'EBITDA Analysis'!K446,'EBITDA Analysis'!K238)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L474,'EBITDA Analysis'!Y212,'EBITDA Analysis'!L19,'EBITDA Analysis'!L48,'EBITDA Analysis'!Y345,'EBITDA Analysis'!Y264,'EBITDA Analysis'!Y318,'EBITDA Analysis'!Y371,'EBITDA Analysis'!L158,'EBITDA Analysis'!Y48,'EBITDA Analysis'!Y19,'EBITDA Analysis'!Y292,'EBITDA Analysis'!L292,'EBITDA Analysis'!L421,'EBITDA Analysis'!Y474,'EBITDA Analysis'!Y396,'EBITDA Analysis'!Y446,'EBITDA Analysis'!Y421,'EBITDA Analysis'!L446,'EBITDA Analysis'!L238)","v":17030000},false,3,null,9,"","",null,"","","","","","","","","","",{"$f":"IFERROR(IRR(AH20:BG20),\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D24","v":"Intel "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C475,'EBITDA Analysis'!P213,'EBITDA Analysis'!C20,'EBITDA Analysis'!C49,'EBITDA Analysis'!P346,'EBITDA Analysis'!P265,'EBITDA Analysis'!P319,'EBITDA Analysis'!P372,'EBITDA Analysis'!C159,'EBITDA Analysis'!P49,'EBITDA Analysis'!P20,'EBITDA Analysis'!P293,'EBITDA Analysis'!C293,'EBITDA Analysis'!C422,'EBITDA Analysis'!P475,'EBITDA Analysis'!P397,'EBITDA Analysis'!P447,'EBITDA Analysis'!P422,'EBITDA Analysis'!C447,'EBITDA Analysis'!C239)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D475,'EBITDA Analysis'!Q213,'EBITDA Analysis'!D20,'EBITDA Analysis'!D49,'EBITDA Analysis'!Q346,'EBITDA Analysis'!Q265,'EBITDA Analysis'!Q319,'EBITDA Analysis'!Q372,'EBITDA Analysis'!D159,'EBITDA Analysis'!Q49,'EBITDA Analysis'!Q20,'EBITDA Analysis'!Q293,'EBITDA Analysis'!D293,'EBITDA Analysis'!D422,'EBITDA Analysis'!Q475,'EBITDA Analysis'!Q397,'EBITDA Analysis'!Q447,'EBITDA Analysis'!Q422,'EBITDA Analysis'!D447,'EBITDA Analysis'!D239)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E475,'EBITDA Analysis'!R213,'EBITDA Analysis'!E20,'EBITDA Analysis'!E49,'EBITDA Analysis'!R346,'EBITDA Analysis'!R265,'EBITDA Analysis'!R319,'EBITDA Analysis'!R372,'EBITDA Analysis'!E159,'EBITDA Analysis'!R49,'EBITDA Analysis'!R20,'EBITDA Analysis'!R293,'EBITDA Analysis'!E293,'EBITDA Analysis'!E422,'EBITDA Analysis'!R475,'EBITDA Analysis'!R397,'EBITDA Analysis'!R447,'EBITDA Analysis'!R422,'EBITDA Analysis'!E447,'EBITDA Analysis'!E239)","v":20590000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F475,'EBITDA Analysis'!S213,'EBITDA Analysis'!F20,'EBITDA Analysis'!F49,'EBITDA Analysis'!S346,'EBITDA Analysis'!S265,'EBITDA Analysis'!S319,'EBITDA Analysis'!S372,'EBITDA Analysis'!F159,'EBITDA Analysis'!S49,'EBITDA Analysis'!S20,'EBITDA Analysis'!S293,'EBITDA Analysis'!F293,'EBITDA Analysis'!F422,'EBITDA Analysis'!S475,'EBITDA Analysis'!S397,'EBITDA Analysis'!S447,'EBITDA Analysis'!S422,'EBITDA Analysis'!F447,'EBITDA Analysis'!F239)","v":24200000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G475,'EBITDA Analysis'!T213,'EBITDA Analysis'!G20,'EBITDA Analysis'!G49,'EBITDA Analysis'!T346,'EBITDA Analysis'!T265,'EBITDA Analysis'!T319,'EBITDA Analysis'!T372,'EBITDA Analysis'!G159,'EBITDA Analysis'!T49,'EBITDA Analysis'!T20,'EBITDA Analysis'!T293,'EBITDA Analysis'!G293,'EBITDA Analysis'!G422,'EBITDA Analysis'!T475,'EBITDA Analysis'!T397,'EBITDA Analysis'!T447,'EBITDA Analysis'!T422,'EBITDA Analysis'!G447,'EBITDA Analysis'!G239)","v":23580000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H475,'EBITDA Analysis'!U213,'EBITDA Analysis'!H20,'EBITDA Analysis'!H49,'EBITDA Analysis'!U346,'EBITDA Analysis'!U265,'EBITDA Analysis'!U319,'EBITDA Analysis'!U372,'EBITDA Analysis'!H159,'EBITDA Analysis'!U49,'EBITDA Analysis'!U20,'EBITDA Analysis'!U293,'EBITDA Analysis'!H293,'EBITDA Analysis'!H422,'EBITDA Analysis'!U475,'EBITDA Analysis'!U397,'EBITDA Analysis'!U447,'EBITDA Analysis'!U422,'EBITDA Analysis'!H447,'EBITDA Analysis'!H239)","v":22600000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I475,'EBITDA Analysis'!V213,'EBITDA Analysis'!I20,'EBITDA Analysis'!I49,'EBITDA Analysis'!V346,'EBITDA Analysis'!V265,'EBITDA Analysis'!V319,'EBITDA Analysis'!V372,'EBITDA Analysis'!I159,'EBITDA Analysis'!V49,'EBITDA Analysis'!V20,'EBITDA Analysis'!V293,'EBITDA Analysis'!I293,'EBITDA Analysis'!I422,'EBITDA Analysis'!V475,'EBITDA Analysis'!V397,'EBITDA Analysis'!V447,'EBITDA Analysis'!V422,'EBITDA Analysis'!I447,'EBITDA Analysis'!I239)","v":26460000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J475,'EBITDA Analysis'!W213,'EBITDA Analysis'!J20,'EBITDA Analysis'!J49,'EBITDA Analysis'!W346,'EBITDA Analysis'!W265,'EBITDA Analysis'!W319,'EBITDA Analysis'!W372,'EBITDA Analysis'!J159,'EBITDA Analysis'!W49,'EBITDA Analysis'!W20,'EBITDA Analysis'!W293,'EBITDA Analysis'!J293,'EBITDA Analysis'!J422,'EBITDA Analysis'!W475,'EBITDA Analysis'!W397,'EBITDA Analysis'!W447,'EBITDA Analysis'!W422,'EBITDA Analysis'!J447,'EBITDA Analysis'!J239)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K475,'EBITDA Analysis'!X213,'EBITDA Analysis'!K20,'EBITDA Analysis'!K49,'EBITDA Analysis'!X346,'EBITDA Analysis'!X265,'EBITDA Analysis'!X319,'EBITDA Analysis'!X372,'EBITDA Analysis'!K159,'EBITDA Analysis'!X49,'EBITDA Analysis'!X20,'EBITDA Analysis'!X293,'EBITDA Analysis'!K293,'EBITDA Analysis'!K422,'EBITDA Analysis'!X475,'EBITDA Analysis'!X397,'EBITDA Analysis'!X447,'EBITDA Analysis'!X422,'EBITDA Analysis'!K447,'EBITDA Analysis'!K239)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L475,'EBITDA Analysis'!Y213,'EBITDA Analysis'!L20,'EBITDA Analysis'!L49,'EBITDA Analysis'!Y346,'EBITDA Analysis'!Y265,'EBITDA Analysis'!Y319,'EBITDA Analysis'!Y372,'EBITDA Analysis'!L159,'EBITDA Analysis'!Y49,'EBITDA Analysis'!Y20,'EBITDA Analysis'!Y293,'EBITDA Analysis'!L293,'EBITDA Analysis'!L422,'EBITDA Analysis'!Y475,'EBITDA Analysis'!Y397,'EBITDA Analysis'!Y447,'EBITDA Analysis'!Y422,'EBITDA Analysis'!L447,'EBITDA Analysis'!L239)","v":28970000},false,3,null,10,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D25","v":"Johnson & Johnson "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C476,'EBITDA Analysis'!P214,'EBITDA Analysis'!C21,'EBITDA Analysis'!C50,'EBITDA Analysis'!P347,'EBITDA Analysis'!P266,'EBITDA Analysis'!P320,'EBITDA Analysis'!P373,'EBITDA Analysis'!C160,'EBITDA Analysis'!P50,'EBITDA Analysis'!P21,'EBITDA Analysis'!P294,'EBITDA Analysis'!C294,'EBITDA Analysis'!C423,'EBITDA Analysis'!P476,'EBITDA Analysis'!P398,'EBITDA Analysis'!P448,'EBITDA Analysis'!P423,'EBITDA Analysis'!C448,'EBITDA Analysis'!C240)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D476,'EBITDA Analysis'!Q214,'EBITDA Analysis'!D21,'EBITDA Analysis'!D50,'EBITDA Analysis'!Q347,'EBITDA Analysis'!Q266,'EBITDA Analysis'!Q320,'EBITDA Analysis'!Q373,'EBITDA Analysis'!D160,'EBITDA Analysis'!Q50,'EBITDA Analysis'!Q21,'EBITDA Analysis'!Q294,'EBITDA Analysis'!D294,'EBITDA Analysis'!D423,'EBITDA Analysis'!Q476,'EBITDA Analysis'!Q398,'EBITDA Analysis'!Q448,'EBITDA Analysis'!Q423,'EBITDA Analysis'!D448,'EBITDA Analysis'!D240)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E476,'EBITDA Analysis'!R214,'EBITDA Analysis'!E21,'EBITDA Analysis'!E50,'EBITDA Analysis'!R347,'EBITDA Analysis'!R266,'EBITDA Analysis'!R320,'EBITDA Analysis'!R373,'EBITDA Analysis'!E160,'EBITDA Analysis'!R50,'EBITDA Analysis'!R21,'EBITDA Analysis'!R294,'EBITDA Analysis'!E294,'EBITDA Analysis'!E423,'EBITDA Analysis'!R476,'EBITDA Analysis'!R398,'EBITDA Analysis'!R448,'EBITDA Analysis'!R423,'EBITDA Analysis'!E448,'EBITDA Analysis'!E240)","v":22930000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F476,'EBITDA Analysis'!S214,'EBITDA Analysis'!F21,'EBITDA Analysis'!F50,'EBITDA Analysis'!S347,'EBITDA Analysis'!S266,'EBITDA Analysis'!S320,'EBITDA Analysis'!S373,'EBITDA Analysis'!F160,'EBITDA Analysis'!S50,'EBITDA Analysis'!S21,'EBITDA Analysis'!S294,'EBITDA Analysis'!F294,'EBITDA Analysis'!F423,'EBITDA Analysis'!S476,'EBITDA Analysis'!S398,'EBITDA Analysis'!S448,'EBITDA Analysis'!S423,'EBITDA Analysis'!F448,'EBITDA Analysis'!F240)","v":24820000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G476,'EBITDA Analysis'!T214,'EBITDA Analysis'!G21,'EBITDA Analysis'!G50,'EBITDA Analysis'!T347,'EBITDA Analysis'!T266,'EBITDA Analysis'!T320,'EBITDA Analysis'!T373,'EBITDA Analysis'!G160,'EBITDA Analysis'!T50,'EBITDA Analysis'!T21,'EBITDA Analysis'!T294,'EBITDA Analysis'!G294,'EBITDA Analysis'!G423,'EBITDA Analysis'!T476,'EBITDA Analysis'!T398,'EBITDA Analysis'!T448,'EBITDA Analysis'!T423,'EBITDA Analysis'!G448,'EBITDA Analysis'!G240)","v":22110000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H476,'EBITDA Analysis'!U214,'EBITDA Analysis'!H21,'EBITDA Analysis'!H50,'EBITDA Analysis'!U347,'EBITDA Analysis'!U266,'EBITDA Analysis'!U320,'EBITDA Analysis'!U373,'EBITDA Analysis'!H160,'EBITDA Analysis'!U50,'EBITDA Analysis'!U21,'EBITDA Analysis'!U294,'EBITDA Analysis'!H294,'EBITDA Analysis'!H423,'EBITDA Analysis'!U476,'EBITDA Analysis'!U398,'EBITDA Analysis'!U448,'EBITDA Analysis'!U423,'EBITDA Analysis'!H448,'EBITDA Analysis'!H240)","v":25100000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I476,'EBITDA Analysis'!V214,'EBITDA Analysis'!I21,'EBITDA Analysis'!I50,'EBITDA Analysis'!V347,'EBITDA Analysis'!V266,'EBITDA Analysis'!V320,'EBITDA Analysis'!V373,'EBITDA Analysis'!I160,'EBITDA Analysis'!V50,'EBITDA Analysis'!V21,'EBITDA Analysis'!V294,'EBITDA Analysis'!I294,'EBITDA Analysis'!I423,'EBITDA Analysis'!V476,'EBITDA Analysis'!V398,'EBITDA Analysis'!V448,'EBITDA Analysis'!V423,'EBITDA Analysis'!I448,'EBITDA Analysis'!I240)","v":25210000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J476,'EBITDA Analysis'!W214,'EBITDA Analysis'!J21,'EBITDA Analysis'!J50,'EBITDA Analysis'!W347,'EBITDA Analysis'!W266,'EBITDA Analysis'!W320,'EBITDA Analysis'!W373,'EBITDA Analysis'!J160,'EBITDA Analysis'!W50,'EBITDA Analysis'!W21,'EBITDA Analysis'!W294,'EBITDA Analysis'!J294,'EBITDA Analysis'!J423,'EBITDA Analysis'!W476,'EBITDA Analysis'!W398,'EBITDA Analysis'!W448,'EBITDA Analysis'!W423,'EBITDA Analysis'!J448,'EBITDA Analysis'!J240)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K476,'EBITDA Analysis'!X214,'EBITDA Analysis'!K21,'EBITDA Analysis'!K50,'EBITDA Analysis'!X347,'EBITDA Analysis'!X266,'EBITDA Analysis'!X320,'EBITDA Analysis'!X373,'EBITDA Analysis'!K160,'EBITDA Analysis'!X50,'EBITDA Analysis'!X21,'EBITDA Analysis'!X294,'EBITDA Analysis'!K294,'EBITDA Analysis'!K423,'EBITDA Analysis'!X476,'EBITDA Analysis'!X398,'EBITDA Analysis'!X448,'EBITDA Analysis'!X423,'EBITDA Analysis'!K448,'EBITDA Analysis'!K240)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L476,'EBITDA Analysis'!Y214,'EBITDA Analysis'!L21,'EBITDA Analysis'!L50,'EBITDA Analysis'!Y347,'EBITDA Analysis'!Y266,'EBITDA Analysis'!Y320,'EBITDA Analysis'!Y373,'EBITDA Analysis'!L160,'EBITDA Analysis'!Y50,'EBITDA Analysis'!Y21,'EBITDA Analysis'!Y294,'EBITDA Analysis'!L294,'EBITDA Analysis'!L423,'EBITDA Analysis'!Y476,'EBITDA Analysis'!Y398,'EBITDA Analysis'!Y448,'EBITDA Analysis'!Y423,'EBITDA Analysis'!L448,'EBITDA Analysis'!L240)","v":26760000},false,3,null,11,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D26","v":"McDonald's "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C477,'EBITDA Analysis'!P215,'EBITDA Analysis'!C22,'EBITDA Analysis'!C51,'EBITDA Analysis'!P348,'EBITDA Analysis'!P267,'EBITDA Analysis'!P321,'EBITDA Analysis'!P374,'EBITDA Analysis'!C161,'EBITDA Analysis'!P51,'EBITDA Analysis'!P22,'EBITDA Analysis'!P295,'EBITDA Analysis'!C295,'EBITDA Analysis'!C424,'EBITDA Analysis'!P477,'EBITDA Analysis'!P399,'EBITDA Analysis'!P449,'EBITDA Analysis'!P424,'EBITDA Analysis'!C449,'EBITDA Analysis'!C241)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D477,'EBITDA Analysis'!Q215,'EBITDA Analysis'!D22,'EBITDA Analysis'!D51,'EBITDA Analysis'!Q348,'EBITDA Analysis'!Q267,'EBITDA Analysis'!Q321,'EBITDA Analysis'!Q374,'EBITDA Analysis'!D161,'EBITDA Analysis'!Q51,'EBITDA Analysis'!Q22,'EBITDA Analysis'!Q295,'EBITDA Analysis'!D295,'EBITDA Analysis'!D424,'EBITDA Analysis'!Q477,'EBITDA Analysis'!Q399,'EBITDA Analysis'!Q449,'EBITDA Analysis'!Q424,'EBITDA Analysis'!D449,'EBITDA Analysis'!D241)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E477,'EBITDA Analysis'!R215,'EBITDA Analysis'!E22,'EBITDA Analysis'!E51,'EBITDA Analysis'!R348,'EBITDA Analysis'!R267,'EBITDA Analysis'!R321,'EBITDA Analysis'!R374,'EBITDA Analysis'!E161,'EBITDA Analysis'!R51,'EBITDA Analysis'!R22,'EBITDA Analysis'!R295,'EBITDA Analysis'!E295,'EBITDA Analysis'!E424,'EBITDA Analysis'!R477,'EBITDA Analysis'!R399,'EBITDA Analysis'!R449,'EBITDA Analysis'!R424,'EBITDA Analysis'!E449,'EBITDA Analysis'!E241)","v":10080000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F477,'EBITDA Analysis'!S215,'EBITDA Analysis'!F22,'EBITDA Analysis'!F51,'EBITDA Analysis'!S348,'EBITDA Analysis'!S267,'EBITDA Analysis'!S321,'EBITDA Analysis'!S374,'EBITDA Analysis'!F161,'EBITDA Analysis'!S51,'EBITDA Analysis'!S22,'EBITDA Analysis'!S295,'EBITDA Analysis'!F295,'EBITDA Analysis'!F424,'EBITDA Analysis'!S477,'EBITDA Analysis'!S399,'EBITDA Analysis'!S449,'EBITDA Analysis'!S424,'EBITDA Analysis'!F449,'EBITDA Analysis'!F241)","v":9590000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G477,'EBITDA Analysis'!T215,'EBITDA Analysis'!G22,'EBITDA Analysis'!G51,'EBITDA Analysis'!T348,'EBITDA Analysis'!T267,'EBITDA Analysis'!T321,'EBITDA Analysis'!T374,'EBITDA Analysis'!G161,'EBITDA Analysis'!T51,'EBITDA Analysis'!T22,'EBITDA Analysis'!T295,'EBITDA Analysis'!G295,'EBITDA Analysis'!G424,'EBITDA Analysis'!T477,'EBITDA Analysis'!T399,'EBITDA Analysis'!T449,'EBITDA Analysis'!T424,'EBITDA Analysis'!G449,'EBITDA Analysis'!G241)","v":8910000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H477,'EBITDA Analysis'!U215,'EBITDA Analysis'!H22,'EBITDA Analysis'!H51,'EBITDA Analysis'!U348,'EBITDA Analysis'!U267,'EBITDA Analysis'!U321,'EBITDA Analysis'!U374,'EBITDA Analysis'!H161,'EBITDA Analysis'!U51,'EBITDA Analysis'!U22,'EBITDA Analysis'!U295,'EBITDA Analysis'!H295,'EBITDA Analysis'!H424,'EBITDA Analysis'!U477,'EBITDA Analysis'!U399,'EBITDA Analysis'!U449,'EBITDA Analysis'!U424,'EBITDA Analysis'!H449,'EBITDA Analysis'!H241)","v":9340000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I477,'EBITDA Analysis'!V215,'EBITDA Analysis'!I22,'EBITDA Analysis'!I51,'EBITDA Analysis'!V348,'EBITDA Analysis'!V267,'EBITDA Analysis'!V321,'EBITDA Analysis'!V374,'EBITDA Analysis'!I161,'EBITDA Analysis'!V51,'EBITDA Analysis'!V22,'EBITDA Analysis'!V295,'EBITDA Analysis'!I295,'EBITDA Analysis'!I424,'EBITDA Analysis'!V477,'EBITDA Analysis'!V399,'EBITDA Analysis'!V449,'EBITDA Analysis'!V424,'EBITDA Analysis'!I449,'EBITDA Analysis'!I241)","v":9750000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J477,'EBITDA Analysis'!W215,'EBITDA Analysis'!J22,'EBITDA Analysis'!J51,'EBITDA Analysis'!W348,'EBITDA Analysis'!W267,'EBITDA Analysis'!W321,'EBITDA Analysis'!W374,'EBITDA Analysis'!J161,'EBITDA Analysis'!W51,'EBITDA Analysis'!W22,'EBITDA Analysis'!W295,'EBITDA Analysis'!J295,'EBITDA Analysis'!J424,'EBITDA Analysis'!W477,'EBITDA Analysis'!W399,'EBITDA Analysis'!W449,'EBITDA Analysis'!W424,'EBITDA Analysis'!J449,'EBITDA Analysis'!J241)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K477,'EBITDA Analysis'!X215,'EBITDA Analysis'!K22,'EBITDA Analysis'!K51,'EBITDA Analysis'!X348,'EBITDA Analysis'!X267,'EBITDA Analysis'!X321,'EBITDA Analysis'!X374,'EBITDA Analysis'!K161,'EBITDA Analysis'!X51,'EBITDA Analysis'!X22,'EBITDA Analysis'!X295,'EBITDA Analysis'!K295,'EBITDA Analysis'!K424,'EBITDA Analysis'!X477,'EBITDA Analysis'!X399,'EBITDA Analysis'!X449,'EBITDA Analysis'!X424,'EBITDA Analysis'!K449,'EBITDA Analysis'!K241)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L477,'EBITDA Analysis'!Y215,'EBITDA Analysis'!L22,'EBITDA Analysis'!L51,'EBITDA Analysis'!Y348,'EBITDA Analysis'!Y267,'EBITDA Analysis'!Y321,'EBITDA Analysis'!Y374,'EBITDA Analysis'!L161,'EBITDA Analysis'!Y51,'EBITDA Analysis'!Y22,'EBITDA Analysis'!Y295,'EBITDA Analysis'!L295,'EBITDA Analysis'!L424,'EBITDA Analysis'!Y477,'EBITDA Analysis'!Y399,'EBITDA Analysis'!Y449,'EBITDA Analysis'!Y424,'EBITDA Analysis'!L449,'EBITDA Analysis'!L241)","v":9880000},false,3,null,12,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D27","v":"Merck "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C478,'EBITDA Analysis'!P216,'EBITDA Analysis'!C23,'EBITDA Analysis'!C52,'EBITDA Analysis'!P349,'EBITDA Analysis'!P268,'EBITDA Analysis'!P322,'EBITDA Analysis'!P375,'EBITDA Analysis'!C162,'EBITDA Analysis'!P52,'EBITDA Analysis'!P23,'EBITDA Analysis'!P296,'EBITDA Analysis'!C296,'EBITDA Analysis'!C425,'EBITDA Analysis'!P478,'EBITDA Analysis'!P400,'EBITDA Analysis'!P450,'EBITDA Analysis'!P425,'EBITDA Analysis'!C450,'EBITDA Analysis'!C242)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D478,'EBITDA Analysis'!Q216,'EBITDA Analysis'!D23,'EBITDA Analysis'!D52,'EBITDA Analysis'!Q349,'EBITDA Analysis'!Q268,'EBITDA Analysis'!Q322,'EBITDA Analysis'!Q375,'EBITDA Analysis'!D162,'EBITDA Analysis'!Q52,'EBITDA Analysis'!Q23,'EBITDA Analysis'!Q296,'EBITDA Analysis'!D296,'EBITDA Analysis'!D425,'EBITDA Analysis'!Q478,'EBITDA Analysis'!Q400,'EBITDA Analysis'!Q450,'EBITDA Analysis'!Q425,'EBITDA Analysis'!D450,'EBITDA Analysis'!D242)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E478,'EBITDA Analysis'!R216,'EBITDA Analysis'!E23,'EBITDA Analysis'!E52,'EBITDA Analysis'!R349,'EBITDA Analysis'!R268,'EBITDA Analysis'!R322,'EBITDA Analysis'!R375,'EBITDA Analysis'!E162,'EBITDA Analysis'!R52,'EBITDA Analysis'!R23,'EBITDA Analysis'!R296,'EBITDA Analysis'!E296,'EBITDA Analysis'!E425,'EBITDA Analysis'!R478,'EBITDA Analysis'!R400,'EBITDA Analysis'!R450,'EBITDA Analysis'!R425,'EBITDA Analysis'!E450,'EBITDA Analysis'!E242)","v":16299999},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F478,'EBITDA Analysis'!S216,'EBITDA Analysis'!F23,'EBITDA Analysis'!F52,'EBITDA Analysis'!S349,'EBITDA Analysis'!S268,'EBITDA Analysis'!S322,'EBITDA Analysis'!S375,'EBITDA Analysis'!F162,'EBITDA Analysis'!S52,'EBITDA Analysis'!S23,'EBITDA Analysis'!S296,'EBITDA Analysis'!F296,'EBITDA Analysis'!F425,'EBITDA Analysis'!S478,'EBITDA Analysis'!S400,'EBITDA Analysis'!S450,'EBITDA Analysis'!S425,'EBITDA Analysis'!F450,'EBITDA Analysis'!F242)","v":15880000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G478,'EBITDA Analysis'!T216,'EBITDA Analysis'!G23,'EBITDA Analysis'!G52,'EBITDA Analysis'!T349,'EBITDA Analysis'!T268,'EBITDA Analysis'!T322,'EBITDA Analysis'!T375,'EBITDA Analysis'!G162,'EBITDA Analysis'!T52,'EBITDA Analysis'!T23,'EBITDA Analysis'!T296,'EBITDA Analysis'!G296,'EBITDA Analysis'!G425,'EBITDA Analysis'!T478,'EBITDA Analysis'!T400,'EBITDA Analysis'!T450,'EBITDA Analysis'!T425,'EBITDA Analysis'!G450,'EBITDA Analysis'!G242)","v":13810000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H478,'EBITDA Analysis'!U216,'EBITDA Analysis'!H23,'EBITDA Analysis'!H52,'EBITDA Analysis'!U349,'EBITDA Analysis'!U268,'EBITDA Analysis'!U322,'EBITDA Analysis'!U375,'EBITDA Analysis'!H162,'EBITDA Analysis'!U52,'EBITDA Analysis'!U23,'EBITDA Analysis'!U296,'EBITDA Analysis'!H296,'EBITDA Analysis'!H425,'EBITDA Analysis'!U478,'EBITDA Analysis'!U400,'EBITDA Analysis'!U450,'EBITDA Analysis'!U425,'EBITDA Analysis'!H450,'EBITDA Analysis'!H242)","v":15930000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I478,'EBITDA Analysis'!V216,'EBITDA Analysis'!I23,'EBITDA Analysis'!I52,'EBITDA Analysis'!V349,'EBITDA Analysis'!V268,'EBITDA Analysis'!V322,'EBITDA Analysis'!V375,'EBITDA Analysis'!I162,'EBITDA Analysis'!V52,'EBITDA Analysis'!V23,'EBITDA Analysis'!V296,'EBITDA Analysis'!I296,'EBITDA Analysis'!I425,'EBITDA Analysis'!V478,'EBITDA Analysis'!V400,'EBITDA Analysis'!V450,'EBITDA Analysis'!V425,'EBITDA Analysis'!I450,'EBITDA Analysis'!I242)","v":12640000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J478,'EBITDA Analysis'!W216,'EBITDA Analysis'!J23,'EBITDA Analysis'!J52,'EBITDA Analysis'!W349,'EBITDA Analysis'!W268,'EBITDA Analysis'!W322,'EBITDA Analysis'!W375,'EBITDA Analysis'!J162,'EBITDA Analysis'!W52,'EBITDA Analysis'!W23,'EBITDA Analysis'!W296,'EBITDA Analysis'!J296,'EBITDA Analysis'!J425,'EBITDA Analysis'!W478,'EBITDA Analysis'!W400,'EBITDA Analysis'!W450,'EBITDA Analysis'!W425,'EBITDA Analysis'!J450,'EBITDA Analysis'!J242)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K478,'EBITDA Analysis'!X216,'EBITDA Analysis'!K23,'EBITDA Analysis'!K52,'EBITDA Analysis'!X349,'EBITDA Analysis'!X268,'EBITDA Analysis'!X322,'EBITDA Analysis'!X375,'EBITDA Analysis'!K162,'EBITDA Analysis'!X52,'EBITDA Analysis'!X23,'EBITDA Analysis'!X296,'EBITDA Analysis'!K296,'EBITDA Analysis'!K425,'EBITDA Analysis'!X478,'EBITDA Analysis'!X400,'EBITDA Analysis'!X450,'EBITDA Analysis'!X425,'EBITDA Analysis'!K450,'EBITDA Analysis'!K242)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L478,'EBITDA Analysis'!Y216,'EBITDA Analysis'!L23,'EBITDA Analysis'!L52,'EBITDA Analysis'!Y349,'EBITDA Analysis'!Y268,'EBITDA Analysis'!Y322,'EBITDA Analysis'!Y375,'EBITDA Analysis'!L162,'EBITDA Analysis'!Y52,'EBITDA Analysis'!Y23,'EBITDA Analysis'!Y296,'EBITDA Analysis'!L296,'EBITDA Analysis'!L425,'EBITDA Analysis'!Y478,'EBITDA Analysis'!Y400,'EBITDA Analysis'!Y450,'EBITDA Analysis'!Y425,'EBITDA Analysis'!L450,'EBITDA Analysis'!L242)","v":11870000},false,3,null,13,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D28","v":"Microsoft "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C479,'EBITDA Analysis'!P217,'EBITDA Analysis'!C24,'EBITDA Analysis'!C53,'EBITDA Analysis'!P350,'EBITDA Analysis'!P269,'EBITDA Analysis'!P323,'EBITDA Analysis'!P376,'EBITDA Analysis'!C163,'EBITDA Analysis'!P53,'EBITDA Analysis'!P24,'EBITDA Analysis'!P297,'EBITDA Analysis'!C297,'EBITDA Analysis'!C426,'EBITDA Analysis'!P479,'EBITDA Analysis'!P401,'EBITDA Analysis'!P451,'EBITDA Analysis'!P426,'EBITDA Analysis'!C451,'EBITDA Analysis'!C243)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D479,'EBITDA Analysis'!Q217,'EBITDA Analysis'!D24,'EBITDA Analysis'!D53,'EBITDA Analysis'!Q350,'EBITDA Analysis'!Q269,'EBITDA Analysis'!Q323,'EBITDA Analysis'!Q376,'EBITDA Analysis'!D163,'EBITDA Analysis'!Q53,'EBITDA Analysis'!Q24,'EBITDA Analysis'!Q297,'EBITDA Analysis'!D297,'EBITDA Analysis'!D426,'EBITDA Analysis'!Q479,'EBITDA Analysis'!Q401,'EBITDA Analysis'!Q451,'EBITDA Analysis'!Q426,'EBITDA Analysis'!D451,'EBITDA Analysis'!D243)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E479,'EBITDA Analysis'!R217,'EBITDA Analysis'!E24,'EBITDA Analysis'!E53,'EBITDA Analysis'!R350,'EBITDA Analysis'!R269,'EBITDA Analysis'!R323,'EBITDA Analysis'!R376,'EBITDA Analysis'!E163,'EBITDA Analysis'!R53,'EBITDA Analysis'!R24,'EBITDA Analysis'!R297,'EBITDA Analysis'!E297,'EBITDA Analysis'!E426,'EBITDA Analysis'!R479,'EBITDA Analysis'!R401,'EBITDA Analysis'!R451,'EBITDA Analysis'!R426,'EBITDA Analysis'!E451,'EBITDA Analysis'!E243)","v":32230000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F479,'EBITDA Analysis'!S217,'EBITDA Analysis'!F24,'EBITDA Analysis'!F53,'EBITDA Analysis'!S350,'EBITDA Analysis'!S269,'EBITDA Analysis'!S323,'EBITDA Analysis'!S376,'EBITDA Analysis'!F163,'EBITDA Analysis'!S53,'EBITDA Analysis'!S24,'EBITDA Analysis'!S297,'EBITDA Analysis'!F297,'EBITDA Analysis'!F426,'EBITDA Analysis'!S479,'EBITDA Analysis'!S401,'EBITDA Analysis'!S451,'EBITDA Analysis'!S426,'EBITDA Analysis'!F451,'EBITDA Analysis'!F243)","v":33040000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G479,'EBITDA Analysis'!T217,'EBITDA Analysis'!G24,'EBITDA Analysis'!G53,'EBITDA Analysis'!T350,'EBITDA Analysis'!T269,'EBITDA Analysis'!T323,'EBITDA Analysis'!T376,'EBITDA Analysis'!G163,'EBITDA Analysis'!T53,'EBITDA Analysis'!T24,'EBITDA Analysis'!T297,'EBITDA Analysis'!G297,'EBITDA Analysis'!G426,'EBITDA Analysis'!T479,'EBITDA Analysis'!T401,'EBITDA Analysis'!T451,'EBITDA Analysis'!T426,'EBITDA Analysis'!G451,'EBITDA Analysis'!G243)","v":26610000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H479,'EBITDA Analysis'!U217,'EBITDA Analysis'!H24,'EBITDA Analysis'!H53,'EBITDA Analysis'!U350,'EBITDA Analysis'!U269,'EBITDA Analysis'!U323,'EBITDA Analysis'!U376,'EBITDA Analysis'!H163,'EBITDA Analysis'!U53,'EBITDA Analysis'!U24,'EBITDA Analysis'!U297,'EBITDA Analysis'!H297,'EBITDA Analysis'!H426,'EBITDA Analysis'!U479,'EBITDA Analysis'!U401,'EBITDA Analysis'!U451,'EBITDA Analysis'!U426,'EBITDA Analysis'!H451,'EBITDA Analysis'!H243)","v":36630000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I479,'EBITDA Analysis'!V217,'EBITDA Analysis'!I24,'EBITDA Analysis'!I53,'EBITDA Analysis'!V350,'EBITDA Analysis'!V269,'EBITDA Analysis'!V323,'EBITDA Analysis'!V376,'EBITDA Analysis'!I163,'EBITDA Analysis'!V53,'EBITDA Analysis'!V24,'EBITDA Analysis'!V297,'EBITDA Analysis'!I297,'EBITDA Analysis'!I426,'EBITDA Analysis'!V479,'EBITDA Analysis'!V401,'EBITDA Analysis'!V451,'EBITDA Analysis'!V426,'EBITDA Analysis'!I451,'EBITDA Analysis'!I243)","v":44830000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J479,'EBITDA Analysis'!W217,'EBITDA Analysis'!J24,'EBITDA Analysis'!J53,'EBITDA Analysis'!W350,'EBITDA Analysis'!W269,'EBITDA Analysis'!W323,'EBITDA Analysis'!W376,'EBITDA Analysis'!J163,'EBITDA Analysis'!W53,'EBITDA Analysis'!W24,'EBITDA Analysis'!W297,'EBITDA Analysis'!J297,'EBITDA Analysis'!J426,'EBITDA Analysis'!W479,'EBITDA Analysis'!W401,'EBITDA Analysis'!W451,'EBITDA Analysis'!W426,'EBITDA Analysis'!J451,'EBITDA Analysis'!J243)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K479,'EBITDA Analysis'!X217,'EBITDA Analysis'!K24,'EBITDA Analysis'!K53,'EBITDA Analysis'!X350,'EBITDA Analysis'!X269,'EBITDA Analysis'!X323,'EBITDA Analysis'!X376,'EBITDA Analysis'!K163,'EBITDA Analysis'!X53,'EBITDA Analysis'!X24,'EBITDA Analysis'!X297,'EBITDA Analysis'!K297,'EBITDA Analysis'!K426,'EBITDA Analysis'!X479,'EBITDA Analysis'!X401,'EBITDA Analysis'!X451,'EBITDA Analysis'!X426,'EBITDA Analysis'!K451,'EBITDA Analysis'!K243)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L479,'EBITDA Analysis'!Y217,'EBITDA Analysis'!L24,'EBITDA Analysis'!L53,'EBITDA Analysis'!Y350,'EBITDA Analysis'!Y269,'EBITDA Analysis'!Y323,'EBITDA Analysis'!Y376,'EBITDA Analysis'!L163,'EBITDA Analysis'!Y53,'EBITDA Analysis'!Y24,'EBITDA Analysis'!Y297,'EBITDA Analysis'!L297,'EBITDA Analysis'!L426,'EBITDA Analysis'!Y479,'EBITDA Analysis'!Y401,'EBITDA Analysis'!Y451,'EBITDA Analysis'!Y426,'EBITDA Analysis'!L451,'EBITDA Analysis'!L243)","v":44960000},false,3,null,14,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D29","v":"Nike "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C480,'EBITDA Analysis'!P218,'EBITDA Analysis'!C25,'EBITDA Analysis'!C54,'EBITDA Analysis'!P351,'EBITDA Analysis'!P270,'EBITDA Analysis'!P324,'EBITDA Analysis'!P377,'EBITDA Analysis'!C164,'EBITDA Analysis'!P54,'EBITDA Analysis'!P25,'EBITDA Analysis'!P298,'EBITDA Analysis'!C298,'EBITDA Analysis'!C427,'EBITDA Analysis'!P480,'EBITDA Analysis'!P402,'EBITDA Analysis'!P452,'EBITDA Analysis'!P427,'EBITDA Analysis'!C452,'EBITDA Analysis'!C244)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D480,'EBITDA Analysis'!Q218,'EBITDA Analysis'!D25,'EBITDA Analysis'!D54,'EBITDA Analysis'!Q351,'EBITDA Analysis'!Q270,'EBITDA Analysis'!Q324,'EBITDA Analysis'!Q377,'EBITDA Analysis'!D164,'EBITDA Analysis'!Q54,'EBITDA Analysis'!Q25,'EBITDA Analysis'!Q298,'EBITDA Analysis'!D298,'EBITDA Analysis'!D427,'EBITDA Analysis'!Q480,'EBITDA Analysis'!Q402,'EBITDA Analysis'!Q452,'EBITDA Analysis'!Q427,'EBITDA Analysis'!D452,'EBITDA Analysis'!D244)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E480,'EBITDA Analysis'!R218,'EBITDA Analysis'!E25,'EBITDA Analysis'!E54,'EBITDA Analysis'!R351,'EBITDA Analysis'!R270,'EBITDA Analysis'!R324,'EBITDA Analysis'!R377,'EBITDA Analysis'!E164,'EBITDA Analysis'!R54,'EBITDA Analysis'!R25,'EBITDA Analysis'!R298,'EBITDA Analysis'!E298,'EBITDA Analysis'!E427,'EBITDA Analysis'!R480,'EBITDA Analysis'!R402,'EBITDA Analysis'!R452,'EBITDA Analysis'!R427,'EBITDA Analysis'!E452,'EBITDA Analysis'!E244)","v":4200000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F480,'EBITDA Analysis'!S218,'EBITDA Analysis'!F25,'EBITDA Analysis'!F54,'EBITDA Analysis'!S351,'EBITDA Analysis'!S270,'EBITDA Analysis'!S324,'EBITDA Analysis'!S377,'EBITDA Analysis'!F164,'EBITDA Analysis'!S54,'EBITDA Analysis'!S25,'EBITDA Analysis'!S298,'EBITDA Analysis'!F298,'EBITDA Analysis'!F427,'EBITDA Analysis'!S480,'EBITDA Analysis'!S402,'EBITDA Analysis'!S452,'EBITDA Analysis'!S427,'EBITDA Analysis'!F452,'EBITDA Analysis'!F244)","v":4660000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G480,'EBITDA Analysis'!T218,'EBITDA Analysis'!G25,'EBITDA Analysis'!G54,'EBITDA Analysis'!T351,'EBITDA Analysis'!T270,'EBITDA Analysis'!T324,'EBITDA Analysis'!T377,'EBITDA Analysis'!G164,'EBITDA Analysis'!T54,'EBITDA Analysis'!T25,'EBITDA Analysis'!T298,'EBITDA Analysis'!G298,'EBITDA Analysis'!G427,'EBITDA Analysis'!T480,'EBITDA Analysis'!T402,'EBITDA Analysis'!T452,'EBITDA Analysis'!T427,'EBITDA Analysis'!G452,'EBITDA Analysis'!G244)","v":4650000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H480,'EBITDA Analysis'!U218,'EBITDA Analysis'!H25,'EBITDA Analysis'!H54,'EBITDA Analysis'!U351,'EBITDA Analysis'!U270,'EBITDA Analysis'!U324,'EBITDA Analysis'!U377,'EBITDA Analysis'!H164,'EBITDA Analysis'!U54,'EBITDA Analysis'!U25,'EBITDA Analysis'!U298,'EBITDA Analysis'!H298,'EBITDA Analysis'!H427,'EBITDA Analysis'!U480,'EBITDA Analysis'!U402,'EBITDA Analysis'!U452,'EBITDA Analysis'!U427,'EBITDA Analysis'!H452,'EBITDA Analysis'!H244)","v":5020000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I480,'EBITDA Analysis'!V218,'EBITDA Analysis'!I25,'EBITDA Analysis'!I54,'EBITDA Analysis'!V351,'EBITDA Analysis'!V270,'EBITDA Analysis'!V324,'EBITDA Analysis'!V377,'EBITDA Analysis'!I164,'EBITDA Analysis'!V54,'EBITDA Analysis'!V25,'EBITDA Analysis'!V298,'EBITDA Analysis'!I298,'EBITDA Analysis'!I427,'EBITDA Analysis'!V480,'EBITDA Analysis'!V402,'EBITDA Analysis'!V452,'EBITDA Analysis'!V427,'EBITDA Analysis'!I452,'EBITDA Analysis'!I244)","v":5250000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J480,'EBITDA Analysis'!W218,'EBITDA Analysis'!J25,'EBITDA Analysis'!J54,'EBITDA Analysis'!W351,'EBITDA Analysis'!W270,'EBITDA Analysis'!W324,'EBITDA Analysis'!W377,'EBITDA Analysis'!J164,'EBITDA Analysis'!W54,'EBITDA Analysis'!W25,'EBITDA Analysis'!W298,'EBITDA Analysis'!J298,'EBITDA Analysis'!J427,'EBITDA Analysis'!W480,'EBITDA Analysis'!W402,'EBITDA Analysis'!W452,'EBITDA Analysis'!W427,'EBITDA Analysis'!J452,'EBITDA Analysis'!J244)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K480,'EBITDA Analysis'!X218,'EBITDA Analysis'!K25,'EBITDA Analysis'!K54,'EBITDA Analysis'!X351,'EBITDA Analysis'!X270,'EBITDA Analysis'!X324,'EBITDA Analysis'!X377,'EBITDA Analysis'!K164,'EBITDA Analysis'!X54,'EBITDA Analysis'!X25,'EBITDA Analysis'!X298,'EBITDA Analysis'!K298,'EBITDA Analysis'!K427,'EBITDA Analysis'!X480,'EBITDA Analysis'!X402,'EBITDA Analysis'!X452,'EBITDA Analysis'!X427,'EBITDA Analysis'!K452,'EBITDA Analysis'!K244)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L480,'EBITDA Analysis'!Y218,'EBITDA Analysis'!L25,'EBITDA Analysis'!L54,'EBITDA Analysis'!Y351,'EBITDA Analysis'!Y270,'EBITDA Analysis'!Y324,'EBITDA Analysis'!Y377,'EBITDA Analysis'!L164,'EBITDA Analysis'!Y54,'EBITDA Analysis'!Y25,'EBITDA Analysis'!Y298,'EBITDA Analysis'!L298,'EBITDA Analysis'!L427,'EBITDA Analysis'!Y480,'EBITDA Analysis'!Y402,'EBITDA Analysis'!Y452,'EBITDA Analysis'!Y427,'EBITDA Analysis'!L452,'EBITDA Analysis'!L244)","v":5220000},false,3,null,15,"","",null,"","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D30","v":"Pfizer "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C481,'EBITDA Analysis'!P219,'EBITDA Analysis'!C26,'EBITDA Analysis'!C55,'EBITDA Analysis'!P352,'EBITDA Analysis'!P271,'EBITDA Analysis'!P325,'EBITDA Analysis'!P378,'EBITDA Analysis'!C165,'EBITDA Analysis'!P55,'EBITDA Analysis'!P26,'EBITDA Analysis'!P299,'EBITDA Analysis'!C299,'EBITDA Analysis'!C428,'EBITDA Analysis'!P481,'EBITDA Analysis'!P403,'EBITDA Analysis'!P453,'EBITDA Analysis'!P428,'EBITDA Analysis'!C453,'EBITDA Analysis'!C245)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D481,'EBITDA Analysis'!Q219,'EBITDA Analysis'!D26,'EBITDA Analysis'!D55,'EBITDA Analysis'!Q352,'EBITDA Analysis'!Q271,'EBITDA Analysis'!Q325,'EBITDA Analysis'!Q378,'EBITDA Analysis'!D165,'EBITDA Analysis'!Q55,'EBITDA Analysis'!Q26,'EBITDA Analysis'!Q299,'EBITDA Analysis'!D299,'EBITDA Analysis'!D428,'EBITDA Analysis'!Q481,'EBITDA Analysis'!Q403,'EBITDA Analysis'!Q453,'EBITDA Analysis'!Q428,'EBITDA Analysis'!D453,'EBITDA Analysis'!D245)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E481,'EBITDA Analysis'!R219,'EBITDA Analysis'!E26,'EBITDA Analysis'!E55,'EBITDA Analysis'!R352,'EBITDA Analysis'!R271,'EBITDA Analysis'!R325,'EBITDA Analysis'!R378,'EBITDA Analysis'!E165,'EBITDA Analysis'!R55,'EBITDA Analysis'!R26,'EBITDA Analysis'!R299,'EBITDA Analysis'!E299,'EBITDA Analysis'!E428,'EBITDA Analysis'!R481,'EBITDA Analysis'!R403,'EBITDA Analysis'!R453,'EBITDA Analysis'!R428,'EBITDA Analysis'!E453,'EBITDA Analysis'!E245)","v":23300000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F481,'EBITDA Analysis'!S219,'EBITDA Analysis'!F26,'EBITDA Analysis'!F55,'EBITDA Analysis'!S352,'EBITDA Analysis'!S271,'EBITDA Analysis'!S325,'EBITDA Analysis'!S378,'EBITDA Analysis'!F165,'EBITDA Analysis'!S55,'EBITDA Analysis'!S26,'EBITDA Analysis'!S299,'EBITDA Analysis'!F299,'EBITDA Analysis'!F428,'EBITDA Analysis'!S481,'EBITDA Analysis'!S403,'EBITDA Analysis'!S453,'EBITDA Analysis'!S428,'EBITDA Analysis'!F453,'EBITDA Analysis'!F245)","v":19570000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G481,'EBITDA Analysis'!T219,'EBITDA Analysis'!G26,'EBITDA Analysis'!G55,'EBITDA Analysis'!T352,'EBITDA Analysis'!T271,'EBITDA Analysis'!T325,'EBITDA Analysis'!T378,'EBITDA Analysis'!G165,'EBITDA Analysis'!T55,'EBITDA Analysis'!T26,'EBITDA Analysis'!T299,'EBITDA Analysis'!G299,'EBITDA Analysis'!G428,'EBITDA Analysis'!T481,'EBITDA Analysis'!T403,'EBITDA Analysis'!T453,'EBITDA Analysis'!T428,'EBITDA Analysis'!G453,'EBITDA Analysis'!G245)","v":18450000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H481,'EBITDA Analysis'!U219,'EBITDA Analysis'!H26,'EBITDA Analysis'!H55,'EBITDA Analysis'!U352,'EBITDA Analysis'!U271,'EBITDA Analysis'!U325,'EBITDA Analysis'!U378,'EBITDA Analysis'!H165,'EBITDA Analysis'!U55,'EBITDA Analysis'!U26,'EBITDA Analysis'!U299,'EBITDA Analysis'!H299,'EBITDA Analysis'!H428,'EBITDA Analysis'!U481,'EBITDA Analysis'!U403,'EBITDA Analysis'!U453,'EBITDA Analysis'!U428,'EBITDA Analysis'!H453,'EBITDA Analysis'!H245)","v":20030000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I481,'EBITDA Analysis'!V219,'EBITDA Analysis'!I26,'EBITDA Analysis'!I55,'EBITDA Analysis'!V352,'EBITDA Analysis'!V271,'EBITDA Analysis'!V325,'EBITDA Analysis'!V378,'EBITDA Analysis'!I165,'EBITDA Analysis'!V55,'EBITDA Analysis'!V26,'EBITDA Analysis'!V299,'EBITDA Analysis'!I299,'EBITDA Analysis'!I428,'EBITDA Analysis'!V481,'EBITDA Analysis'!V403,'EBITDA Analysis'!V453,'EBITDA Analysis'!V428,'EBITDA Analysis'!I453,'EBITDA Analysis'!I245)","v":20690000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J481,'EBITDA Analysis'!W219,'EBITDA Analysis'!J26,'EBITDA Analysis'!J55,'EBITDA Analysis'!W352,'EBITDA Analysis'!W271,'EBITDA Analysis'!W325,'EBITDA Analysis'!W378,'EBITDA Analysis'!J165,'EBITDA Analysis'!W55,'EBITDA Analysis'!W26,'EBITDA Analysis'!W299,'EBITDA Analysis'!J299,'EBITDA Analysis'!J428,'EBITDA Analysis'!W481,'EBITDA Analysis'!W403,'EBITDA Analysis'!W453,'EBITDA Analysis'!W428,'EBITDA Analysis'!J453,'EBITDA Analysis'!J245)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K481,'EBITDA Analysis'!X219,'EBITDA Analysis'!K26,'EBITDA Analysis'!K55,'EBITDA Analysis'!X352,'EBITDA Analysis'!X271,'EBITDA Analysis'!X325,'EBITDA Analysis'!X378,'EBITDA Analysis'!K165,'EBITDA Analysis'!X55,'EBITDA Analysis'!X26,'EBITDA Analysis'!X299,'EBITDA Analysis'!K299,'EBITDA Analysis'!K428,'EBITDA Analysis'!X481,'EBITDA Analysis'!X403,'EBITDA Analysis'!X453,'EBITDA Analysis'!X428,'EBITDA Analysis'!K453,'EBITDA Analysis'!K245)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L481,'EBITDA Analysis'!Y219,'EBITDA Analysis'!L26,'EBITDA Analysis'!L55,'EBITDA Analysis'!Y352,'EBITDA Analysis'!Y271,'EBITDA Analysis'!Y325,'EBITDA Analysis'!Y378,'EBITDA Analysis'!L165,'EBITDA Analysis'!Y55,'EBITDA Analysis'!Y26,'EBITDA Analysis'!Y299,'EBITDA Analysis'!L299,'EBITDA Analysis'!L428,'EBITDA Analysis'!Y481,'EBITDA Analysis'!Y403,'EBITDA Analysis'!Y453,'EBITDA Analysis'!Y428,'EBITDA Analysis'!L453,'EBITDA Analysis'!L245)","v":21470000},false,3,null,16,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D31","v":"Procter & Gamble "},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C482,'EBITDA Analysis'!P220,'EBITDA Analysis'!C27,'EBITDA Analysis'!C56,'EBITDA Analysis'!P353,'EBITDA Analysis'!P272,'EBITDA Analysis'!P326,'EBITDA Analysis'!P379,'EBITDA Analysis'!C166,'EBITDA Analysis'!P56,'EBITDA Analysis'!P27,'EBITDA Analysis'!P300,'EBITDA Analysis'!C300,'EBITDA Analysis'!C429,'EBITDA Analysis'!P482,'EBITDA Analysis'!P404,'EBITDA Analysis'!P454,'EBITDA Analysis'!P429,'EBITDA Analysis'!C454,'EBITDA Analysis'!C246)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D482,'EBITDA Analysis'!Q220,'EBITDA Analysis'!D27,'EBITDA Analysis'!D56,'EBITDA Analysis'!Q353,'EBITDA Analysis'!Q272,'EBITDA Analysis'!Q326,'EBITDA Analysis'!Q379,'EBITDA Analysis'!D166,'EBITDA Analysis'!Q56,'EBITDA Analysis'!Q27,'EBITDA Analysis'!Q300,'EBITDA Analysis'!D300,'EBITDA Analysis'!D429,'EBITDA Analysis'!Q482,'EBITDA Analysis'!Q404,'EBITDA Analysis'!Q454,'EBITDA Analysis'!Q429,'EBITDA Analysis'!D454,'EBITDA Analysis'!D246)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E482,'EBITDA Analysis'!R220,'EBITDA Analysis'!E27,'EBITDA Analysis'!E56,'EBITDA Analysis'!R353,'EBITDA Analysis'!R272,'EBITDA Analysis'!R326,'EBITDA Analysis'!R379,'EBITDA Analysis'!E166,'EBITDA Analysis'!R56,'EBITDA Analysis'!R27,'EBITDA Analysis'!R300,'EBITDA Analysis'!E300,'EBITDA Analysis'!E429,'EBITDA Analysis'!R482,'EBITDA Analysis'!R404,'EBITDA Analysis'!R454,'EBITDA Analysis'!R429,'EBITDA Analysis'!E454,'EBITDA Analysis'!E246)","v":18480000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F482,'EBITDA Analysis'!S220,'EBITDA Analysis'!F27,'EBITDA Analysis'!F56,'EBITDA Analysis'!S353,'EBITDA Analysis'!S272,'EBITDA Analysis'!S326,'EBITDA Analysis'!S379,'EBITDA Analysis'!F166,'EBITDA Analysis'!S56,'EBITDA Analysis'!S27,'EBITDA Analysis'!S300,'EBITDA Analysis'!F300,'EBITDA Analysis'!F429,'EBITDA Analysis'!S482,'EBITDA Analysis'!S404,'EBITDA Analysis'!S454,'EBITDA Analysis'!S429,'EBITDA Analysis'!F454,'EBITDA Analysis'!F246)","v":17870000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G482,'EBITDA Analysis'!T220,'EBITDA Analysis'!G27,'EBITDA Analysis'!G56,'EBITDA Analysis'!T353,'EBITDA Analysis'!T272,'EBITDA Analysis'!T326,'EBITDA Analysis'!T379,'EBITDA Analysis'!G166,'EBITDA Analysis'!T56,'EBITDA Analysis'!T27,'EBITDA Analysis'!T300,'EBITDA Analysis'!G300,'EBITDA Analysis'!G429,'EBITDA Analysis'!T482,'EBITDA Analysis'!T404,'EBITDA Analysis'!T454,'EBITDA Analysis'!T429,'EBITDA Analysis'!G454,'EBITDA Analysis'!G246)","v":17560000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H482,'EBITDA Analysis'!U220,'EBITDA Analysis'!H27,'EBITDA Analysis'!H56,'EBITDA Analysis'!U353,'EBITDA Analysis'!U272,'EBITDA Analysis'!U326,'EBITDA Analysis'!U379,'EBITDA Analysis'!H166,'EBITDA Analysis'!U56,'EBITDA Analysis'!U27,'EBITDA Analysis'!U300,'EBITDA Analysis'!H300,'EBITDA Analysis'!H429,'EBITDA Analysis'!U482,'EBITDA Analysis'!U404,'EBITDA Analysis'!U454,'EBITDA Analysis'!U429,'EBITDA Analysis'!H454,'EBITDA Analysis'!H246)","v":17350000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I482,'EBITDA Analysis'!V220,'EBITDA Analysis'!I27,'EBITDA Analysis'!I56,'EBITDA Analysis'!V353,'EBITDA Analysis'!V272,'EBITDA Analysis'!V326,'EBITDA Analysis'!V379,'EBITDA Analysis'!I166,'EBITDA Analysis'!V56,'EBITDA Analysis'!V27,'EBITDA Analysis'!V300,'EBITDA Analysis'!I300,'EBITDA Analysis'!I429,'EBITDA Analysis'!V482,'EBITDA Analysis'!V404,'EBITDA Analysis'!V454,'EBITDA Analysis'!V429,'EBITDA Analysis'!I454,'EBITDA Analysis'!I246)","v":17620000},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J482,'EBITDA Analysis'!W220,'EBITDA Analysis'!J27,'EBITDA Analysis'!J56,'EBITDA Analysis'!W353,'EBITDA Analysis'!W272,'EBITDA Analysis'!W326,'EBITDA Analysis'!W379,'EBITDA Analysis'!J166,'EBITDA Analysis'!W56,'EBITDA Analysis'!W27,'EBITDA Analysis'!W300,'EBITDA Analysis'!J300,'EBITDA Analysis'!J429,'EBITDA Analysis'!W482,'EBITDA Analysis'!W404,'EBITDA Analysis'!W454,'EBITDA Analysis'!W429,'EBITDA Analysis'!J454,'EBITDA Analysis'!J246)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K482,'EBITDA Analysis'!X220,'EBITDA Analysis'!K27,'EBITDA Analysis'!K56,'EBITDA Analysis'!X353,'EBITDA Analysis'!X272,'EBITDA Analysis'!X326,'EBITDA Analysis'!X379,'EBITDA Analysis'!K166,'EBITDA Analysis'!X56,'EBITDA Analysis'!X27,'EBITDA Analysis'!X300,'EBITDA Analysis'!K300,'EBITDA Analysis'!K429,'EBITDA Analysis'!X482,'EBITDA Analysis'!X404,'EBITDA Analysis'!X454,'EBITDA Analysis'!X429,'EBITDA Analysis'!K454,'EBITDA Analysis'!K246)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L482,'EBITDA Analysis'!Y220,'EBITDA Analysis'!L27,'EBITDA Analysis'!L56,'EBITDA Analysis'!Y353,'EBITDA Analysis'!Y272,'EBITDA Analysis'!Y326,'EBITDA Analysis'!Y379,'EBITDA Analysis'!L166,'EBITDA Analysis'!Y56,'EBITDA Analysis'!Y27,'EBITDA Analysis'!Y300,'EBITDA Analysis'!L300,'EBITDA Analysis'!L429,'EBITDA Analysis'!Y482,'EBITDA Analysis'!Y404,'EBITDA Analysis'!Y454,'EBITDA Analysis'!Y429,'EBITDA Analysis'!L454,'EBITDA Analysis'!L246)","v":17610000},false,3,null,17,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D32","v":0},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C483,'EBITDA Analysis'!P221,'EBITDA Analysis'!C28,'EBITDA Analysis'!C57,'EBITDA Analysis'!P354,'EBITDA Analysis'!P273,'EBITDA Analysis'!P327,'EBITDA Analysis'!P380,'EBITDA Analysis'!C167,'EBITDA Analysis'!P57,'EBITDA Analysis'!P28,'EBITDA Analysis'!P301,'EBITDA Analysis'!C301,'EBITDA Analysis'!C430,'EBITDA Analysis'!P483,'EBITDA Analysis'!P405,'EBITDA Analysis'!P455,'EBITDA Analysis'!P430,'EBITDA Analysis'!C455,'EBITDA Analysis'!C247)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D483,'EBITDA Analysis'!Q221,'EBITDA Analysis'!D28,'EBITDA Analysis'!D57,'EBITDA Analysis'!Q354,'EBITDA Analysis'!Q273,'EBITDA Analysis'!Q327,'EBITDA Analysis'!Q380,'EBITDA Analysis'!D167,'EBITDA Analysis'!Q57,'EBITDA Analysis'!Q28,'EBITDA Analysis'!Q301,'EBITDA Analysis'!D301,'EBITDA Analysis'!D430,'EBITDA Analysis'!Q483,'EBITDA Analysis'!Q405,'EBITDA Analysis'!Q455,'EBITDA Analysis'!Q430,'EBITDA Analysis'!D455,'EBITDA Analysis'!D247)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E483,'EBITDA Analysis'!R221,'EBITDA Analysis'!E28,'EBITDA Analysis'!E57,'EBITDA Analysis'!R354,'EBITDA Analysis'!R273,'EBITDA Analysis'!R327,'EBITDA Analysis'!R380,'EBITDA Analysis'!E167,'EBITDA Analysis'!R57,'EBITDA Analysis'!R28,'EBITDA Analysis'!R301,'EBITDA Analysis'!E301,'EBITDA Analysis'!E430,'EBITDA Analysis'!R483,'EBITDA Analysis'!R405,'EBITDA Analysis'!R455,'EBITDA Analysis'!R430,'EBITDA Analysis'!E455,'EBITDA Analysis'!E247)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F483,'EBITDA Analysis'!S221,'EBITDA Analysis'!F28,'EBITDA Analysis'!F57,'EBITDA Analysis'!S354,'EBITDA Analysis'!S273,'EBITDA Analysis'!S327,'EBITDA Analysis'!S380,'EBITDA Analysis'!F167,'EBITDA Analysis'!S57,'EBITDA Analysis'!S28,'EBITDA Analysis'!S301,'EBITDA Analysis'!F301,'EBITDA Analysis'!F430,'EBITDA Analysis'!S483,'EBITDA Analysis'!S405,'EBITDA Analysis'!S455,'EBITDA Analysis'!S430,'EBITDA Analysis'!F455,'EBITDA Analysis'!F247)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G483,'EBITDA Analysis'!T221,'EBITDA Analysis'!G28,'EBITDA Analysis'!G57,'EBITDA Analysis'!T354,'EBITDA Analysis'!T273,'EBITDA Analysis'!T327,'EBITDA Analysis'!T380,'EBITDA Analysis'!G167,'EBITDA Analysis'!T57,'EBITDA Analysis'!T28,'EBITDA Analysis'!T301,'EBITDA Analysis'!G301,'EBITDA Analysis'!G430,'EBITDA Analysis'!T483,'EBITDA Analysis'!T405,'EBITDA Analysis'!T455,'EBITDA Analysis'!T430,'EBITDA Analysis'!G455,'EBITDA Analysis'!G247)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H483,'EBITDA Analysis'!U221,'EBITDA Analysis'!H28,'EBITDA Analysis'!H57,'EBITDA Analysis'!U354,'EBITDA Analysis'!U273,'EBITDA Analysis'!U327,'EBITDA Analysis'!U380,'EBITDA Analysis'!H167,'EBITDA Analysis'!U57,'EBITDA Analysis'!U28,'EBITDA Analysis'!U301,'EBITDA Analysis'!H301,'EBITDA Analysis'!H430,'EBITDA Analysis'!U483,'EBITDA Analysis'!U405,'EBITDA Analysis'!U455,'EBITDA Analysis'!U430,'EBITDA Analysis'!H455,'EBITDA Analysis'!H247)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I483,'EBITDA Analysis'!V221,'EBITDA Analysis'!I28,'EBITDA Analysis'!I57,'EBITDA Analysis'!V354,'EBITDA Analysis'!V273,'EBITDA Analysis'!V327,'EBITDA Analysis'!V380,'EBITDA Analysis'!I167,'EBITDA Analysis'!V57,'EBITDA Analysis'!V28,'EBITDA Analysis'!V301,'EBITDA Analysis'!I301,'EBITDA Analysis'!I430,'EBITDA Analysis'!V483,'EBITDA Analysis'!V405,'EBITDA Analysis'!V455,'EBITDA Analysis'!V430,'EBITDA Analysis'!I455,'EBITDA Analysis'!I247)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J483,'EBITDA Analysis'!W221,'EBITDA Analysis'!J28,'EBITDA Analysis'!J57,'EBITDA Analysis'!W354,'EBITDA Analysis'!W273,'EBITDA Analysis'!W327,'EBITDA Analysis'!W380,'EBITDA Analysis'!J167,'EBITDA Analysis'!W57,'EBITDA Analysis'!W28,'EBITDA Analysis'!W301,'EBITDA Analysis'!J301,'EBITDA Analysis'!J430,'EBITDA Analysis'!W483,'EBITDA Analysis'!W405,'EBITDA Analysis'!W455,'EBITDA Analysis'!W430,'EBITDA Analysis'!J455,'EBITDA Analysis'!J247)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K483,'EBITDA Analysis'!X221,'EBITDA Analysis'!K28,'EBITDA Analysis'!K57,'EBITDA Analysis'!X354,'EBITDA Analysis'!X273,'EBITDA Analysis'!X327,'EBITDA Analysis'!X380,'EBITDA Analysis'!K167,'EBITDA Analysis'!X57,'EBITDA Analysis'!X28,'EBITDA Analysis'!X301,'EBITDA Analysis'!K301,'EBITDA Analysis'!K430,'EBITDA Analysis'!X483,'EBITDA Analysis'!X405,'EBITDA Analysis'!X455,'EBITDA Analysis'!X430,'EBITDA Analysis'!K455,'EBITDA Analysis'!K247)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L483,'EBITDA Analysis'!Y221,'EBITDA Analysis'!L28,'EBITDA Analysis'!L57,'EBITDA Analysis'!Y354,'EBITDA Analysis'!Y273,'EBITDA Analysis'!Y327,'EBITDA Analysis'!Y380,'EBITDA Analysis'!L167,'EBITDA Analysis'!Y57,'EBITDA Analysis'!Y28,'EBITDA Analysis'!Y301,'EBITDA Analysis'!L301,'EBITDA Analysis'!L430,'EBITDA Analysis'!Y483,'EBITDA Analysis'!Y405,'EBITDA Analysis'!Y455,'EBITDA Analysis'!Y430,'EBITDA Analysis'!L455,'EBITDA Analysis'!L247)","v":false},false,3,null,18,"","",null,"","","","","","","","","","",""]
[null,null,{"$f":"'Data Current'!D33","v":0},null,{"$f":"CHOOSE($E$35,'EBITDA Analysis'!C484,'EBITDA Analysis'!P222,'EBITDA Analysis'!C29,'EBITDA Analysis'!C58,'EBITDA Analysis'!P355,'EBITDA Analysis'!P274,'EBITDA Analysis'!P328,'EBITDA Analysis'!P381,'EBITDA Analysis'!C168,'EBITDA Analysis'!P58,'EBITDA Analysis'!P29,'EBITDA Analysis'!P302,'EBITDA Analysis'!C302,'EBITDA Analysis'!C431,'EBITDA Analysis'!P484,'EBITDA Analysis'!P406,'EBITDA Analysis'!P456,'EBITDA Analysis'!P431,'EBITDA Analysis'!C456,'EBITDA Analysis'!C248)","v":0},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!D484,'EBITDA Analysis'!Q222,'EBITDA Analysis'!D29,'EBITDA Analysis'!D58,'EBITDA Analysis'!Q355,'EBITDA Analysis'!Q274,'EBITDA Analysis'!Q328,'EBITDA Analysis'!Q381,'EBITDA Analysis'!D168,'EBITDA Analysis'!Q58,'EBITDA Analysis'!Q29,'EBITDA Analysis'!Q302,'EBITDA Analysis'!D302,'EBITDA Analysis'!D431,'EBITDA Analysis'!Q484,'EBITDA Analysis'!Q406,'EBITDA Analysis'!Q456,'EBITDA Analysis'!Q431,'EBITDA Analysis'!D456,'EBITDA Analysis'!D248)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!E484,'EBITDA Analysis'!R222,'EBITDA Analysis'!E29,'EBITDA Analysis'!E58,'EBITDA Analysis'!R355,'EBITDA Analysis'!R274,'EBITDA Analysis'!R328,'EBITDA Analysis'!R381,'EBITDA Analysis'!E168,'EBITDA Analysis'!R58,'EBITDA Analysis'!R29,'EBITDA Analysis'!R302,'EBITDA Analysis'!E302,'EBITDA Analysis'!E431,'EBITDA Analysis'!R484,'EBITDA Analysis'!R406,'EBITDA Analysis'!R456,'EBITDA Analysis'!R431,'EBITDA Analysis'!E456,'EBITDA Analysis'!E248)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!F484,'EBITDA Analysis'!S222,'EBITDA Analysis'!F29,'EBITDA Analysis'!F58,'EBITDA Analysis'!S355,'EBITDA Analysis'!S274,'EBITDA Analysis'!S328,'EBITDA Analysis'!S381,'EBITDA Analysis'!F168,'EBITDA Analysis'!S58,'EBITDA Analysis'!S29,'EBITDA Analysis'!S302,'EBITDA Analysis'!F302,'EBITDA Analysis'!F431,'EBITDA Analysis'!S484,'EBITDA Analysis'!S406,'EBITDA Analysis'!S456,'EBITDA Analysis'!S431,'EBITDA Analysis'!F456,'EBITDA Analysis'!F248)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!G484,'EBITDA Analysis'!T222,'EBITDA Analysis'!G29,'EBITDA Analysis'!G58,'EBITDA Analysis'!T355,'EBITDA Analysis'!T274,'EBITDA Analysis'!T328,'EBITDA Analysis'!T381,'EBITDA Analysis'!G168,'EBITDA Analysis'!T58,'EBITDA Analysis'!T29,'EBITDA Analysis'!T302,'EBITDA Analysis'!G302,'EBITDA Analysis'!G431,'EBITDA Analysis'!T484,'EBITDA Analysis'!T406,'EBITDA Analysis'!T456,'EBITDA Analysis'!T431,'EBITDA Analysis'!G456,'EBITDA Analysis'!G248)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!H484,'EBITDA Analysis'!U222,'EBITDA Analysis'!H29,'EBITDA Analysis'!H58,'EBITDA Analysis'!U355,'EBITDA Analysis'!U274,'EBITDA Analysis'!U328,'EBITDA Analysis'!U381,'EBITDA Analysis'!H168,'EBITDA Analysis'!U58,'EBITDA Analysis'!U29,'EBITDA Analysis'!U302,'EBITDA Analysis'!H302,'EBITDA Analysis'!H431,'EBITDA Analysis'!U484,'EBITDA Analysis'!U406,'EBITDA Analysis'!U456,'EBITDA Analysis'!U431,'EBITDA Analysis'!H456,'EBITDA Analysis'!H248)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!I484,'EBITDA Analysis'!V222,'EBITDA Analysis'!I29,'EBITDA Analysis'!I58,'EBITDA Analysis'!V355,'EBITDA Analysis'!V274,'EBITDA Analysis'!V328,'EBITDA Analysis'!V381,'EBITDA Analysis'!I168,'EBITDA Analysis'!V58,'EBITDA Analysis'!V29,'EBITDA Analysis'!V302,'EBITDA Analysis'!I302,'EBITDA Analysis'!I431,'EBITDA Analysis'!V484,'EBITDA Analysis'!V406,'EBITDA Analysis'!V456,'EBITDA Analysis'!V431,'EBITDA Analysis'!I456,'EBITDA Analysis'!I248)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!J484,'EBITDA Analysis'!W222,'EBITDA Analysis'!J29,'EBITDA Analysis'!J58,'EBITDA Analysis'!W355,'EBITDA Analysis'!W274,'EBITDA Analysis'!W328,'EBITDA Analysis'!W381,'EBITDA Analysis'!J168,'EBITDA Analysis'!W58,'EBITDA Analysis'!W29,'EBITDA Analysis'!W302,'EBITDA Analysis'!J302,'EBITDA Analysis'!J431,'EBITDA Analysis'!W484,'EBITDA Analysis'!W406,'EBITDA Analysis'!W456,'EBITDA Analysis'!W431,'EBITDA Analysis'!J456,'EBITDA Analysis'!J248)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!K484,'EBITDA Analysis'!X222,'EBITDA Analysis'!K29,'EBITDA Analysis'!K58,'EBITDA Analysis'!X355,'EBITDA Analysis'!X274,'EBITDA Analysis'!X328,'EBITDA Analysis'!X381,'EBITDA Analysis'!K168,'EBITDA Analysis'!X58,'EBITDA Analysis'!X29,'EBITDA Analysis'!X302,'EBITDA Analysis'!K302,'EBITDA Analysis'!K431,'EBITDA Analysis'!X484,'EBITDA Analysis'!X406,'EBITDA Analysis'!X456,'EBITDA Analysis'!X431,'EBITDA Analysis'!K456,'EBITDA Analysis'!K248)","v":false},{"$f":"CHOOSE($E$35,'EBITDA Analysis'!L484,'EBITDA Analysis'!Y222,'EBITDA Analysis'!L29,'EBITDA Analysis'!L58,'EBITDA Analysis'!Y355,'EBITDA Analysis'!Y274,'EBITDA Analysis'!Y328,'EBITDA Analysis'!Y381,'EBITDA Analysis'!L168,'EBITDA Analysis'!Y58,'EBITDA Analysis'!Y29,'EBITDA Analysis'!Y302,'EBITDA Analysis'!L302,'EBITDA Analysis'!L431,'EBITDA Analysis'!Y484,'EBITDA Analysis'!Y406,'EBITDA Analysis'!Y456,'EBITDA Analysis'!Y431,'EBITDA Analysis'!L456,'EBITDA Analysis'!L248)","v":false},false,3,null,19,"","",null,"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"","",null,"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"","",null,"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"","",null,"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"","",null,"","","","","","","","","","",""]
[null,null,null,null,20]
[]
[]
[null,"EBITDA Growth",null,null,1,"C456"]
[null,"Enterprise Value",null,null,2,"P196"]
[null,"EV/EBITDA",null,null,3,"C5"]
[null,"EV/EBIT ",null,null,4,"C32"]
[null,"Revenue Growth",null,null,5,"P327"]
[null,"Income Tax Rate",null,null,6,"P248"]
[null,"COGS to Revenues",null,null,7,"P300"]
[null,"R&D to Gross Margin",null,null,8,"P353"]
[null,"Cash and Investments",null,null,9,"C142"]
[null,"ROIC - Simple Invested Capital",null,null,10,"P32"]
[null,"EV/Invested Capital",null,null,11,"P5"]
[null,"ROIC - Detailed Invested Capital",null,null,12,"P274"]
[null,"Deprecition Rate",null,null,13,"C274"]
[null,"SG&A Expense to Revenues",null,null,14,"C403",null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Assumes 25 year continuing EBITDA without growth"]
[null,"A/R to Sales",null,null,15,"P456"]
[null,"EBITDA/Sales",null,null,16,"P378"]
[null,"Cap Exp/EBITDA",null,null,17,"P428"]
[null,"Cap Exp/Sales",null,null,18,"P403"]
[null,"Cap Exp/Depreciation",null,null,19,"C428"]
[null,"EBITDA",null,null,20,"C226"]
[]
[null,{"$f":"INDEX(B38:B57,G1)","v":"EBITDA"}]

{"sheet":"Single Company Graph","index":4,"n_rows":68,"n_cols":17,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,1,null,null,null,null,null,2013]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Equity Trend Analysis'!C8:C31,'Single Company Graph'!H1)","v":"3M "}]
[null,null,null,null,null,null,null,null,null,null,null,"1 Year","5 Year"]
[null,null,null,null,null,null,null,null,null,"Expected Growth",null,{"$f":"INDEX('Data Current'!AT11:AT33,'Single Company Graph'!H1)","v":8.5999999999999993E-2},{"$f":"INDEX('Data Current'!AU11:AU33,'Single Company Graph'!H1)","v":9.7000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,"Past Growth",null,null,{"$f":"INDEX('Data Current'!AV11:AV33,'Single Company Graph'!H1)","v":7.0099999999999996E-2},null,null,"Yahoo"]
[]
[null,null,null,null,null,null,null,null,null,"Dividend Yield",null,{"$f":"INDEX('Data Current'!BZ11:BZ33,'Single Company Graph'!H1)","v":2.5899999999999999E-2},null,null,null,"EPS"]
[null,null,null,null,null,null,null,null,null,"Dividend Payout",null,{"$f":"IFERROR(INDEX('Data Current'!CB11:CB33,'Single Company Graph'!H1),0)","v":0.52853826621490807},null,null,"Current Quarters Estimate:",{"$f":"INDEX('Data Current'!BD11:BD33,'Single Company Graph'!H1)","v":2.74}]
[null,null,null,null,null,null,null,null,null,"Historic ROE",null,{"$f":"INDEX('Data Current'!AK11:AK33,'Single Company Graph'!H1)","v":0.44439999999999996},null,null,"Current Year's Estimate:",{"$f":"INDEX('Data Current'!BK11:BK33,'Single Company Graph'!H1)","v":10.33}]
[null,null,null,null,null,null,null,null,null,"Forward ROE",null,{"$f":"INDEX('Data Current'!AO11:AO33,'Single Company Graph'!H1)","v":0.63554046406338427},null,null,"Next Fiscal Year Estimate:",{"$f":"INDEX('Data Current'!BO11:BO33,'Single Company Graph'!H1)","v":11.22}]
[null,null,null,null,null,null,null,null,null,"Stock Price",null,{"$f":"INDEX('Data Current'!M11:M33,'Single Company Graph'!H1)","v":210.89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Watch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Data Extract Income Stmt'!H556:H578,'Single Company Graph'!H1)","v":"Fiscal year is January-December. All values USD millions."}]
[null,null,null,null,null,null,null,null,null,"ROIC Reported",null,{"$f":"INDEX('Data Current'!DB11:DB33,H1)","v":0.21719999999999998}]
[null,null,null,null,null,null,null,null,null,"Depreciation Rate",null,{"$f":"INDEX('Data Current'!DD11:DD33,H1)","v":6.1822561220393417E-2},null,null,null,"Revenue","EPS"]
[null,null,null,null,null,null,null,null,null,"Tax Rate",null,{"$f":"INDEX('Data Current'!DG11:DG33,'Single Company Graph'!H1)","v":0.28622519495979742},null,{"$f":"INDEX('Data Current'!BC11:BC33,'Single Company Graph'!$H$1)","v":"Current Qtr. (Sep 2018)"},null,{"$f":"INDEX('Data Current'!BF11:BF33,'Single Company Graph'!H1)","v":8470000},{"$f":"INDEX('Data Current'!BE11:BE33,'Single Company Graph'!H1)","v":2.74}]
[null,null,null,null,null,null,null,null,null,"EBITDA",null,{"$f":"INDEX('Data Current'!CP11:CP33,'Single Company Graph'!H1)","v":8530000},null,{"$f":"INDEX('Data Current'!BG11:BG33,'Single Company Graph'!$H$1)","v":"Next Qtr. (Dec 2018)"},null,{"$f":"INDEX('Data Current'!BI11:BI33,'Single Company Graph'!H1)","v":8149999.5},{"$f":"INDEX('Data Current'!BH11:BH33,'Single Company Graph'!H1)","v":2.52}]
[null,null,null,null,null,null,null,null,null,"Enterprise Value",null,{"$f":"INDEX('Data Current'!CJ11:CJ33,'Single Company Graph'!H1)","v":134870000},null,{"$f":"INDEX('Data Current'!BJ11:BJ33,'Single Company Graph'!H1)","v":"Current Year (2018)"},null,{"$f":"INDEX('Data Current'!BM11:BM33,'Single Company Graph'!H1)","v":33310002},{"$f":"INDEX('Data Current'!BL11:BL33,'Single Company Graph'!H1)","v":10.34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Data Current'!BN11:BN33,'Single Company Graph'!H1)","v":"Next Year (2019)"},null,{"$f":"INDEX('Data Current'!BQ11:BQ33,'Single Company Graph'!H1)","v":34430000},{"$f":"INDEX('Data Current'!BP11:BP33,'Single Company Graph'!H1)","v":11.23}]
[null,null,null,null,null,null,null,null,null,"Net Debt",null,{"$f":"INDEX('Data Current'!CO11:CO33,'Single Company Graph'!H1)","v":11552845.799999997}]
[null,null,null,null,null,null,null,null,null,"Shares",null,{"$f":"INDEX('Data Current'!CD11:CD33,'Single Company Graph'!H1)","v":586610},null,"Growth Rate",null,{"$f":"IFERROR(P20/P19-1,FALSE)","v":3.362347441468172E-2},{"$f":"IFERROR(Q20/Q19-1,FALSE)","v":8.6073500967118077E-2}]
[null,null,null,null,null,null,null,null,null,"Net Debt to Mkt Cap",null,{"$f":"INDEX('Data Current'!DF11:DF33,'Single Company Graph'!H1)","v":9.2039100915288552E-2}]
[null,null,null,null,null,null,null,null,null,"Invested Capital",null,{"$f":"INDEX('Data Current'!CZ11:CZ33,'Single Company Graph'!H1)","v":21713707.620086305}]
[null,null,null,null,null,null,null,null,null,"Invested Capital/Share",null,{"$f":"L24/L22","v":37.015576993379426}]
[null,"Max","Min"]
[null,40,{"$f":"F27*-1","v":-5},null,null,5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Equity Trend Analysis'!E7","v":2011},{"$f":"G47+1","v":2012},{"$f":"H47+1","v":2013},2014,2015,2016,2017,2018,2019,{"$f":"E48+0.1","v":2019.1}]
[null,null,null,{"$f":"N1","v":2013},{"$f":"'Menu Sheet'!L3+2","v":2019},null,{"$f":"AND(G47>=$D$48,G47<=$E$48)","v":false},false,true,true,true,true,true,true,true,false]
[]
[null,null,null,null,null,null,{"$f":"IF(G48,G47,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},2013,2014,2015,2016,2017,2018,2019,{"$f":"P47","v":2019.1}]
[null,null,null,null,null,{"$f":"'Single Company Graph'!J3&\" \"&'Equity Trend Analysis'!$E$5&\" \"","v":"3M  Forward P/E - Ending Stock Price "},{"$f":"IF(G48,INDEX('Equity Trend Analysis'!E8:E31,'Single Company Graph'!$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(H48,INDEX('Equity Trend Analysis'!F8:F31,'Single Company Graph'!$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(I48,INDEX('Equity Trend Analysis'!G8:G31,'Single Company Graph'!$H$1),NA())","v":0},{"$f":"IF(J48,INDEX('Equity Trend Analysis'!H8:H31,'Single Company Graph'!$H$1),NA())","v":0},{"$f":"IF(K48,INDEX('Equity Trend Analysis'!I8:I31,'Single Company Graph'!$H$1),NA())","v":0},{"$f":"IF(L48,INDEX('Equity Trend Analysis'!J8:J31,'Single Company Graph'!$H$1),NA())","v":0},{"$f":"IF(M48,INDEX('Equity Trend Analysis'!K8:K31,'Single Company Graph'!$H$1),NA())","v":0},{"$f":"IF(N48,INDEX('Equity Trend Analysis'!L8:L31,'Single Company Graph'!$H$1),NA())","v":0},{"$f":"IF(O48,INDEX('Equity Trend Analysis'!M8:M31,'Single Company Graph'!$H$1),NA())","v":false},{"$f":"IF(P48,INDEX('Equity Trend Analysis'!N8:N31,'Single Company Graph'!$H$1),NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Historic Switch",null,{"$f":"'Menu Sheet'!L3","v":2017},{"$f":"G47<=$F$53","v":true},{"$f":"H47<=$F$53","v":true},true,true,true,true,true,false,false,false]
[null,null,null,null,null,null,{"$f":"G50","v":{"$error":"#N/A"}},{"$f":"H50","v":{"$error":"#N/A"}},2013,2014,2015,2016,2017,2018,2019,2019.1]
[null,null,null,null,"History",null,{"$f":"IF(G53,G51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(H53,H51,NA())","v":{"$error":"#N/A"}},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Forecast",null,{"$f":"IF(NOT(G53),G51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(H53),H51,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,false,{"$error":"#N/A"}]
[]
[]
[null,null,null,null,null,null,{"$f":"'EBITDA Trend Analysis'!E7","v":2011},{"$f":"G59+1","v":2012},2013,2014,2015,2016,2017,2018,{"$f":"'EBITDA Trend Analysis'!N7","v":"Current"},{"$f":"E60+1","v":2019}]
[null,null,null,{"$f":"D48","v":2013},{"$f":"'Menu Sheet'!$L$3+1","v":2018},null,{"$f":"AND(G59>=$D$60,G59<=$E$60)","v":false},false,true,true,true,true,true,true,false,true]
[]
[null,null,null,null,null,null,{"$f":"IF(G60,G59,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},2013,2014,2015,2016,2017,2018,{"$error":"#N/A"},2019]
[null,null,null,null,null,{"$f":"J3&\" \"&INDEX('EBITDA Trend Analysis'!$B$38:$B$49,'EBITDA Trend Analysis'!$E$35)","v":{"$error":"#REF!"}},{"$f":"IF(G60,INDEX('EBITDA Trend Analysis'!E8:E30,$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(H60,INDEX('EBITDA Trend Analysis'!F8:F30,$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(I60,INDEX('EBITDA Trend Analysis'!G8:G30,$H$1),NA())","v":8029999.5},{"$f":"IF(J60,INDEX('EBITDA Trend Analysis'!H8:H30,$H$1),NA())","v":8530000},{"$f":"IF(K60,INDEX('EBITDA Trend Analysis'!I8:I30,$H$1),NA())","v":8310000.5},{"$f":"IF(L60,INDEX('EBITDA Trend Analysis'!J8:J30,$H$1),NA())","v":8490000},{"$f":"IF(M60,INDEX('EBITDA Trend Analysis'!K8:K30,$H$1),NA())","v":8900000},{"$f":"IF(N60,INDEX('EBITDA Trend Analysis'!L8:L30,$H$1),NA())","v":false},{"$f":"IF(O60,INDEX('EBITDA Trend Analysis'!M8:M30,$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(P60,INDEX('EBITDA Trend Analysis'!N8:N30,$H$1),NA())","v":8530000}]
[]
[]
[null,null,null,null,null,null,{"$f":"G54","v":{"$error":"#N/A"}},{"$f":"H54","v":{"$error":"#N/A"}},2013,2014,2015,2016,2017,2018,2019,{"$f":"P47","v":2019.1}]
[null,null,null,null,"History",null,{"$f":"IF(G53,G63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(H53,H63,NA())","v":{"$error":"#N/A"}},8029999.5,8530000,8310000.5,8490000,8900000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Forecast",null,{"$f":"IF(NOT(G53),IF(G63,G63,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(H53),IF(H63,H63,NA()),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8530000]

{"sheet":"Historic for Model","index":5,"n_rows":191,"n_cols":25,"rows_kept":191,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Single Company Graph'!$H$1","v":1},null,"Jan Start",{"$f":"G2=1","v":true},"   Annual Analysis for Financial Model -------------------------------------------------------------------------------->",null,null,null,null,null,null,"   Quarterly ---------------------------------------------------------------------------------->",null,null,null,null,"   Annualisation  ---------------------------------------------------------------------->"]
[null,{"$f":"INDEX(INDIRECT(D183&\"A:A\"),MATCH(E8,INDIRECT(D183&\"A:A\"),0)+1)","v":"Fiscal year is January-December. All values USD millions."},null,null,null,"First Month",{"$f":"IF(SUM(188:188)>0,SUM(188:188),1)","v":1},{"$f":"DATE(G3,$G$2,1)","v":"2013-01-01"},{"$f":"H3+1","v":"2014-01-01"},{"$f":"I3+1","v":"2015-01-01"},{"$f":"J3+1","v":"2016-01-01"},{"$f":"K3+1","v":"2017-01-01"},{"$f":"L3+1","v":"2018-01-01"},null,false,null,null,"Periods Not Inc",{"$f":"COUNTIF(10:10,TRUE)","v":2}]
[null,"Last Annual Date",null,null,null,"First Year",{"$f":"IF(G1,H9,H9-1)","v":2013},{"$f":"EOMONTH(H2,11)","v":"2013-12-31"},"2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31"]
[null,null,"Histoic Year",null,null,"Last Year",{"$f":"IF(G1,L9,L9-1)","v":2017},{"$f":"H3<=$G$5","v":true},true,true,true,true,false]
[null,null,"Partial Historic Year",null,null,null,{"$f":"IFERROR(DATE(G4+1,G2,1)-1,DATE(2000,1,1))","v":"2017-12-31"},{"$f":"YEAR(H3)=$G$6","v":false},false,false,false,false,true]
[null,null,"Assumption Year",null,null,"Annual Row",{"$f":"G4+1","v":2018},{"$f":"OR(H4:H5)","v":true},true,true,true,true,true,null,{"$f":"O9","v":"2017-06-30"},{"$f":"P9","v":"2017-09-30"},"2017-12-31","2018-03-31","2018-06-30","Not In Annual","YTD","Growth","Growth Amount","Ratio"]
["Profit and Loss",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O12/O11,FALSE)","v":0.45582586427656852},{"$f":"IFERROR(P12/P11,FALSE)","v":0.44920440636474906},{"$f":"Q12/Q11","v":0.46558197747183983},{"$f":"R12/R11","v":0.46014495532276301},{"$f":"S12/S11","v":0.45530393325387364}]
[null,null,"All values USD millions.",null,"View Ratios",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O15/O11,FALSE)","v":0.20486555697823303},{"$f":"IFERROR(P15/P11,FALSE)","v":0.19828641370869032},{"$f":"Q15/Q11","v":0.21526908635794745},{"$f":"R15/R11","v":0.20048310389390725},{"$f":"S15/S11","v":0.21215733015494637},null,null,null,{"$f":"W15/W11","v":0.20580721763874663}]
[null,null,"Fiscal Year",null,{"$f":"IFERROR(match_partial_sheet($C$9,\"A\",10,D182,200),FALSE)","v":107},{"$f":"IFERROR(match_partial_sheet($C$8,\"A\",10,H182,200),FALSE)","v":94},null,{"$f":"INDEX(INDIRECT($D$183&V$191),$E9)","v":2013},{"$f":"INDEX(INDIRECT($D$183&H$191),$E9)","v":2014},{"$f":"INDEX(INDIRECT($D$183&I$191),$E9)","v":2015},{"$f":"INDEX(INDIRECT($D$183&J$191),$E9)","v":2016},{"$f":"INDEX(INDIRECT($D$183&K$191),$E9)","v":2017},{"$f":"YEAR(M3)","v":2018},null,{"$f":"INDEX(INDIRECT($H$183&O$191),$F$9)","v":42916},{"$f":"INDEX(INDIRECT($H$183&P$191),$F$9)","v":43008},{"$f":"INDEX(INDIRECT($H$183&Q$191),$F$9)","v":"2017-12-31"},{"$f":"INDEX(INDIRECT($H$183&R$191),$F$9)","v":"2018-03-31"},{"$f":"INDEX(INDIRECT($H$183&S$191),$F$9)","v":"2018-06-30"},"Not In Annual","YTD","Growth","Growth Amount","Ratio"]
[null,null,"Income Statement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O9>$G$5","v":false},{"$f":"P9>$G$5","v":false},{"$f":"Q9>$G$5","v":false},{"$f":"R9>$G$5","v":true},{"$f":"S9>$G$5","v":true}]
[null,null,null,"Sales/Revenue",{"$f":"IFERROR(MATCH($D11,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":108},{"$f":"IFERROR(MATCH($D11,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":95},null,{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&O$191),$E11)),FALSE)","v":30870000},{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&P$191),$E11)),FALSE)","v":31820000},{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E11)),FALSE)","v":30270000},{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&R$191),$E11)),FALSE)","v":30110000},{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&S$191),$E11)),FALSE)","v":31660000},{"$f":"W11","v":24875152.498776011},null,{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&O$191),$F11)),FALSE)","v":7810000},{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&P$191),$F11)),FALSE)","v":8170000},{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F11)),FALSE)","v":7990000},{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&R$191),$F11)),FALSE)","v":8279999.5},{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&S$191),$F11)),FALSE)","v":8390000},{"$f":"SUMIF($10:$10,TRUE,11:11)","v":16669999.5},{"$f":"SUM(P11:S11)","v":32829999.5},{"$f":"IFERROR(OFFSET(S11,0,-$S$2)/OFFSET(S11,0,-$S$2-1),FALSE)","v":0.97796817625458998},{"$f":"V11*S11+T11","v":24875152.498776011},{"$f":"T11+'Single Company Graph'!P17","v":25139999.5},{"$f":"'Single Company Graph'!P17","v":8470000}]
[null,null,null,"COGS excluding D&A",{"$f":"IFERROR(MATCH($D12,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":111},{"$f":"IFERROR(MATCH($D12,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":98},null,{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&O$191),$E12)),FALSE)","v":14740000},{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&P$191),$E12)),FALSE)","v":15060000},{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E12)),FALSE)","v":14100000},{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&R$191),$E12)),FALSE)","v":13660000},{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&S$191),$E12)),FALSE)","v":14400000},{"$f":"X12","v":11434761.321909424},null,{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&O$191),$F12)),FALSE)","v":3560000},{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&P$191),$F12)),FALSE)","v":3670000},{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F12)),FALSE)","v":3720000},{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&R$191),$F12)),FALSE)","v":3810000},{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&S$191),$F12)),FALSE)","v":3820000},{"$f":"SUMIF($10:$10,TRUE,12:12)","v":7630000},{"$f":"SUM(P12:S12)","v":15020000},{"$f":"IFERROR(OFFSET(S12,0,-$S$2)/OFFSET(S12,0,-$S$2-1),FALSE)","v":1.013623978201635},{"$f":"V12*S12+T12","v":11502043.596730245},{"$f":"T12+Y12","v":11434761.321909424},{"$f":"Y11*P7","v":3804761.3219094244}]
[null,null,null,"Cash Gross Margin","Calc",null,null,{"$f":"H11-H12","v":16130000},16760000,16170000,16450000,17260000,13440391.176866587,null,{"$f":"O11-O12","v":4250000},4500000,4270000,4469999.5,4570000,9039999.5,17809999.5,-3.5655801947044985E-2,13373108.902045766,13705238.178090576]
[null,null,null,"Research & Development",{"$f":"IFERROR(MATCH($D14,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":121},{"$f":"IFERROR(MATCH($D14,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":108},null,{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&O$191),$E14)),FALSE)","v":1720000},{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&P$191),$E14)),FALSE)","v":1770000},{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E14)),FALSE)","v":1750000},{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&R$191),$E14)),FALSE)","v":1740000},{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&S$191),$E14)),FALSE)","v":1840000},{"$f":"X14","v":1908000},null,{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&O$191),$F14)),FALSE)","v":465000},{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&P$191),$F14)),FALSE)","v":463000},{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F14)),FALSE)","v":443000},{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&R$191),$F14)),FALSE)","v":486000},{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&S$191),$F14)),FALSE)","v":468000},{"$f":"SUMIF($10:$10,TRUE,14:14)","v":954000},{"$f":"SUM(P14:S14)","v":1860000},{"$f":"IFERROR(OFFSET(S14,0,-$S$2)/OFFSET(S14,0,-$S$2-1),FALSE)","v":0.95680345572354208},{"$f":"V14*S14+T14","v":1401784.0172786177},{"$f":"IFERROR(4/$S$2*T14,FALSE)","v":1908000}]
[null,null,null,"Other SG&A",{"$f":"IFERROR(MATCH($D15,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":122},{"$f":"IFERROR(MATCH($D15,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":109},null,{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&O$191),$E15)),FALSE)","v":6380000},{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&P$191),$E15)),FALSE)","v":6470000},{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E15)),FALSE)","v":6120000},{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&R$191),$E15)),FALSE)","v":6220000},{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&S$191),$E15)),FALSE)","v":6520000},{"$f":"W15","v":5119485.9241126068},null,{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&O$191),$F15)),FALSE)","v":1600000},{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&P$191),$F15)),FALSE)","v":1620000},{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F15)),FALSE)","v":1720000},{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&R$191),$F15)),FALSE)","v":1660000},{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&S$191),$F15)),FALSE)","v":1780000},{"$f":"SUMIF($10:$10,TRUE,15:15)","v":3440000},{"$f":"SUM(P15:S15)","v":6780000},{"$f":"IFERROR(OFFSET(S15,0,-$S$2)/OFFSET(S15,0,-$S$2-1),FALSE)","v":1.0617283950617284},{"$f":"T15+Y11*P8","v":5119485.9241126068},{"$f":"IFERROR(4/$S$2*T15,FALSE)","v":6880000}]
[null,null,null,"Other Operating Expense",{"$f":"IFERROR(MATCH($D16,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":124},{"$f":"IFERROR(MATCH($D16,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":111},null,{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&O$191),$E16)),FALSE)","v":0},{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&P$191),$E16)),FALSE)","v":0},{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E16)),FALSE)","v":0},{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&R$191),$E16)),FALSE)","v":0},{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&S$191),$E16)),FALSE)","v":0},{"$f":"W16","v":0},null,{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&O$191),$F16)),FALSE)","v":0},{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&P$191),$F16)),FALSE)","v":0},{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F16)),FALSE)","v":0},{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&R$191),$F16)),FALSE)","v":0},{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&S$191),$F16)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,16:16)","v":0},{"$f":"SUM(P16:S16)","v":0},{"$f":"IFERROR(OFFSET(S16,0,-$S$2)/OFFSET(S16,0,-$S$2-1),FALSE)","v":false},{"$f":"V16*S16+T16","v":0},{"$f":"IFERROR(4/$S$2*T16,FALSE)","v":0}]
[null,null,null,"EBITDA Calculated",null,null,null,{"$f":"H13-H14-H15-H16","v":8030000},8520000,8300000,8490000,8900000,6412905.2527539805,null,{"$f":"O13-O14-O15-O16","v":2185000},2417000,2107000,2323999.5,2322000,4645999.5,9169999.5,-2.0541876527323155,6851838.9606545419,4917238.1780905761]
[null,null,null,"Unusual Expense",{"$f":"IFERROR(MATCH($D18,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":125},{"$f":"IFERROR(MATCH($D18,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":112},null,{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&O$191),$E18)),FALSE)","v":24000},{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&P$191),$E18)),FALSE)","v":30000},{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E18)),FALSE)","v":19000},{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&R$191),$E18)),FALSE)","v":8000},{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&S$191),$E18)),FALSE)","v":365000},{"$f":"X18","v":1980000},null,{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&O$191),$F18)),FALSE)","v":228000},{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&P$191),$F18)),FALSE)","v":63000},{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F18)),FALSE)","v":-3000},{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&R$191),$F18)),FALSE)","v":880000},{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&S$191),$F18)),FALSE)","v":110000},{"$f":"SUMIF($10:$10,TRUE,18:18)","v":990000},{"$f":"SUM(P18:S18)","v":1050000},{"$f":"IFERROR(OFFSET(S18,0,-$S$2)/OFFSET(S18,0,-$S$2-1),FALSE)","v":-4.7619047619047616E-2},{"$f":"V18*S18+T18","v":984761.90476190473},{"$f":"IFERROR(4/$S$2*T18,FALSE)","v":1980000}]
[null,null,null,"Depreciation",{"$f":"IFERROR(MATCH($D19,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":113},{"$f":"IFERROR(MATCH($D19,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":100},null,{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&O$191),$E19)),FALSE)","v":1140000},{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&P$191),$E19)),FALSE)","v":1180000},{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E19)),FALSE)","v":1210000},{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&R$191),$E19)),FALSE)","v":1210000},{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&S$191),$E19)),FALSE)","v":1310000},{"$f":"W19","v":0},null,{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&O$191),$F19)),FALSE)","v":0},{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&P$191),$F19)),FALSE)","v":0},{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F19)),FALSE)","v":0},{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&R$191),$F19)),FALSE)","v":0},{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&S$191),$F19)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,19:19)","v":0},{"$f":"SUM(P19:S19)","v":0},{"$f":"IFERROR(OFFSET(S19,0,-$S$2)/OFFSET(S19,0,-$S$2-1),FALSE)","v":false},{"$f":"V19*S19+T19","v":0},{"$f":"IFERROR(4/$S$2*T19,FALSE)","v":0}]
[null,null,null,"Amortization of Intangibles",{"$f":"IFERROR(MATCH($D20,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":114},{"$f":"IFERROR(MATCH($D20,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":101},null,{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&O$191),$E20)),FALSE)","v":236000},{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&P$191),$E20)),FALSE)","v":228000},{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E20)),FALSE)","v":229000},{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&R$191),$E20)),FALSE)","v":262000},{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&S$191),$E20)),FALSE)","v":238000},{"$f":"W20","v":0},null,{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&O$191),$F20)),FALSE)","v":0},{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&P$191),$F20)),FALSE)","v":0},{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F20)),FALSE)","v":0},{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&R$191),$F20)),FALSE)","v":0},{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&S$191),$F20)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,20:20)","v":0},{"$f":"SUM(P20:S20)","v":0},{"$f":"IFERROR(OFFSET(S20,0,-$S$2)/OFFSET(S20,0,-$S$2-1),FALSE)","v":false},{"$f":"V20*S20+T20","v":0},{"$f":"IFERROR(4/$S$2*T20,FALSE)","v":0}]
[null,null,null,"EBIT Computed",null,null,null,{"$f":"H17-H18-H19-H20","v":6630000},7082000,6842000,7010000,6987000,4432905.2527539805,null,{"$f":"O17-O18-O19-O20","v":1957000},2354000,2110000,1443999.5,2212000,3655999.5,8119999.5,-2.0065686051132681,5867077.055892637,2937238.1780905761]
[null,null,null,"Non Operating Income/Expense",{"$f":"IFERROR(MATCH($D22,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":127},{"$f":"IFERROR(MATCH($D22,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":114},null,{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&O$191),$E22)),FALSE)","v":-115000},{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&P$191),$E22)),FALSE)","v":4000},{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E22)),FALSE)","v":174000},{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&R$191),$E22)),FALSE)","v":220000},{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&S$191),$E22)),FALSE)","v":593000},{"$f":"W22","v":5734375},null,{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&O$191),$F22)),FALSE)","v":550000},{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&P$191),$F22)),FALSE)","v":8000},{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F22)),FALSE)","v":83000},{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&R$191),$F22)),FALSE)","v":-10000},{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&S$191),$F22)),FALSE)","v":505000},{"$f":"SUMIF($10:$10,TRUE,22:22)","v":495000},{"$f":"SUM(P22:S22)","v":586000},{"$f":"IFERROR(OFFSET(S22,0,-$S$2)/OFFSET(S22,0,-$S$2-1),FALSE)","v":10.375},{"$f":"V22*S22+T22","v":5734375},{"$f":"IFERROR(4/$S$2*T22,FALSE)","v":990000}]
[null,null,null,"Non-Operating Interest Income",{"$f":"IFERROR(MATCH($D23,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":128},{"$f":"IFERROR(MATCH($D23,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":115},null,{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&O$191),$E23)),FALSE)","v":41000},{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&P$191),$E23)),FALSE)","v":33000},{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E23)),FALSE)","v":26000},{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&R$191),$E23)),FALSE)","v":29000},{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&S$191),$E23)),FALSE)","v":50000},{"$f":"W23","v":0},null,{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&O$191),$F23)),FALSE)","v":0},{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&P$191),$F23)),FALSE)","v":0},{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F23)),FALSE)","v":0},{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&R$191),$F23)),FALSE)","v":0},{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&S$191),$F23)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,23:23)","v":0},{"$f":"SUM(P23:S23)","v":0},{"$f":"IFERROR(OFFSET(S23,0,-$S$2)/OFFSET(S23,0,-$S$2-1),FALSE)","v":false},{"$f":"V23*S23+T23","v":0},{"$f":"IFERROR(4/$S$2*T23,FALSE)","v":0}]
[null,null,null,"Equity in Affiliates (Pretax)",{"$f":"IFERROR(MATCH($D24,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":129},{"$f":"IFERROR(MATCH($D24,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":116},null,{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&O$191),$E24)),FALSE)","v":0},{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&P$191),$E24)),FALSE)","v":0},{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E24)),FALSE)","v":0},{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&R$191),$E24)),FALSE)","v":0},{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&S$191),$E24)),FALSE)","v":0},{"$f":"W24","v":0},null,{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&O$191),$F24)),FALSE)","v":0},{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&P$191),$F24)),FALSE)","v":0},{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F24)),FALSE)","v":0},{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&R$191),$F24)),FALSE)","v":0},{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&S$191),$F24)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,24:24)","v":0},{"$f":"SUM(P24:S24)","v":0},{"$f":"IFERROR(OFFSET(S24,0,-$S$2)/OFFSET(S24,0,-$S$2-1),FALSE)","v":false},{"$f":"V24*S24+T24","v":0},{"$f":"IFERROR(4/$S$2*T24,FALSE)","v":0}]
[null,null,null,"Interest Expense",{"$f":"IFERROR(MATCH($D25,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":130},{"$f":"IFERROR(MATCH($D25,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":117},null,{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&O$191),$E25)),FALSE)","v":0},{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&P$191),$E25)),FALSE)","v":101000},{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E25)),FALSE)","v":229000},{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&R$191),$E25)),FALSE)","v":207000},{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&S$191),$E25)),FALSE)","v":84000},{"$f":"W25","v":105000},null,{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&O$191),$F25)),FALSE)","v":0},{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&P$191),$F25)),FALSE)","v":0},{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F25)),FALSE)","v":188000},{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&R$191),$F25)),FALSE)","v":105000},{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&S$191),$F25)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,25:25)","v":105000},{"$f":"SUM(P25:S25)","v":293000},{"$f":"IFERROR(OFFSET(S25,0,-$S$2)/OFFSET(S25,0,-$S$2-1),FALSE)","v":false},{"$f":"V25*S25+T25","v":105000},{"$f":"IFERROR(4/$S$2*T25,FALSE)","v":210000}]
[null,null,null,"Pretax Income Computed",null,null,null,{"$f":"H21+H22+H23+H24-H25","v":6556000},7018000,6813000,7052000,7546000,10062280.25275398,null,{"$f":"O21+O22+O23+O24-O25","v":2507000},2362000,2005000,1328999.5,2717000,4045999.5,8412999.5,8.3684313948867324,11496452.055892637,3717238.1780905761]
[null,null,null,"Income Tax",{"$f":"IFERROR(MATCH($D27,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":137},{"$f":"IFERROR(MATCH($D27,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":124},null,{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&O$191),$E27)),FALSE)","v":1840000},{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&P$191),$E27)),FALSE)","v":2030000},{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E27)),FALSE)","v":1980000},{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&R$191),$E27)),FALSE)","v":2000000},{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&S$191),$E27)),FALSE)","v":2680000},{"$f":"W27","v":1842035.4609929076},null,{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&O$191),$F27)),FALSE)","v":557000},{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&P$191),$F27)),FALSE)","v":564000},{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F27)),FALSE)","v":1150000},{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&R$191),$F27)),FALSE)","v":359000},{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&S$191),$F27)),FALSE)","v":488000},{"$f":"SUMIF($10:$10,TRUE,27:27)","v":847000},{"$f":"SUM(P27:S27)","v":2561000},{"$f":"IFERROR(OFFSET(S27,0,-$S$2)/OFFSET(S27,0,-$S$2-1),FALSE)","v":2.0390070921985815},{"$f":"V27*S27+T27","v":1842035.4609929076},{"$f":"IFERROR(4/$S$2*T27,FALSE)","v":1694000}]
[null,null,null,"Equity in Affiliates",{"$f":"IFERROR(MATCH($D28,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":143},{"$f":"IFERROR(MATCH($D28,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":130},null,{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&O$191),$E28)),FALSE)","v":0},{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&P$191),$E28)),FALSE)","v":0},{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E28)),FALSE)","v":0},{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&R$191),$E28)),FALSE)","v":0},{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&S$191),$E28)),FALSE)","v":0},{"$f":"W28","v":0},null,{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&O$191),$F28)),FALSE)","v":0},{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&P$191),$F28)),FALSE)","v":0},{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F28)),FALSE)","v":0},{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&R$191),$F28)),FALSE)","v":0},{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&S$191),$F28)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,28:28)","v":0},{"$f":"SUM(P28:S28)","v":0},{"$f":"IFERROR(OFFSET(S28,0,-$S$2)/OFFSET(S28,0,-$S$2-1),FALSE)","v":false},{"$f":"V28*S28+T28","v":0},{"$f":"IFERROR(4/$S$2*T28,FALSE)","v":0}]
[null,null,null,"Other After Tax Income (Expense)",{"$f":"IFERROR(MATCH($D29,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":144},{"$f":"IFERROR(MATCH($D29,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":131},null,{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&O$191),$E29)),FALSE)","v":0},{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&P$191),$E29)),FALSE)","v":0},{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E29)),FALSE)","v":0},{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&R$191),$E29)),FALSE)","v":0},{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&S$191),$E29)),FALSE)","v":0},{"$f":"W29","v":0},null,{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&O$191),$F29)),FALSE)","v":0},{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&P$191),$F29)),FALSE)","v":0},{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F29)),FALSE)","v":0},{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&R$191),$F29)),FALSE)","v":0},{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&S$191),$F29)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,29:29)","v":0},{"$f":"SUM(P29:S29)","v":0},{"$f":"IFERROR(OFFSET(S29,0,-$S$2)/OFFSET(S29,0,-$S$2-1),FALSE)","v":false},{"$f":"V29*S29+T29","v":0},{"$f":"IFERROR(4/$S$2*T29,FALSE)","v":0}]
[null,null,null,"Consolidated Net Income",{"$f":"IFERROR(MATCH($D30,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":145},{"$f":"IFERROR(MATCH($D30,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":132},null,{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&O$191),$E30)),FALSE)","v":4720000},{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&P$191),$E30)),FALSE)","v":5000000},{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E30)),FALSE)","v":4840000},{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&R$191),$E30)),FALSE)","v":5060000},{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&S$191),$E30)),FALSE)","v":4870000},null,null,{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&O$191),$F30)),FALSE)","v":1590000},{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&P$191),$F30)),FALSE)","v":1430000},{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F30)),FALSE)","v":525000},{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&R$191),$F30)),FALSE)","v":606000},{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&S$191),$F30)),FALSE)","v":1860000}]
[null,null,null,"Other Reconciling Item (Income)",null,null,null,{"$f":"H30-(H26-H27+H28+H29)","v":4000},{"$f":"I30-(I26-I27+I28+I29)","v":12000},{"$f":"J30-(J26-J27+J28+J29)","v":7000},{"$f":"K30-(K26-K27+K28+K29)","v":8000},{"$f":"L30-(L26-L27+L28+L29)","v":4000},null,null,{"$f":"O30-(O26-O27+O28+O29)","v":-360000},{"$f":"P30-(P26-P27+P28+P29)","v":-368000},{"$f":"Q30-(Q26-Q27+Q28+Q29)","v":-330000},{"$f":"R30-(R26-R27+R28+R29)","v":-363999.5},{"$f":"S30-(S26-S27+S28+S29)","v":-369000},{"$f":"SUMIF($10:$10,TRUE,31:31)","v":-732999.5},{"$f":"SUM(P31:S31)","v":-1430999.5},{"$f":"IFERROR(OFFSET(S31,0,-$S$2)/OFFSET(S31,0,-$S$2-1),FALSE)","v":0.89673913043478259},{"$f":"V31*S31+T31","v":-1063896.2391304348},{"$f":"IFERROR(4/$S$2*T31,FALSE)","v":-1465999}]
[null,null,null,"Net Income Computed",null,null,null,{"$f":"H26-H27+H28+H31","v":4720000},{"$f":"I26-I27+I28+I31","v":5000000},{"$f":"J26-J27+J28+J31","v":4840000},{"$f":"K26-K27+K28+K31","v":5060000},{"$f":"L26-L27+L28+L31","v":4870000},null,null,{"$f":"O26-O27+O28+O29+O31","v":1590000},{"$f":"P26-P27+P28+P29+P31","v":1430000},{"$f":"Q26-Q27+Q28+Q29+Q31","v":525000},{"$f":"R26-R27+R28+R29+R31","v":606000},{"$f":"S26-S27+S28+S29+S31","v":1860000},{"$f":"SUMIF($10:$10,TRUE,32:32)","v":2466000},{"$f":"SUM(P32:S32)","v":4421000},{"$f":"IFERROR(OFFSET(S32,0,-$S$2)/OFFSET(S32,0,-$S$2-1),FALSE)","v":0.36713286713286714},{"$f":"V32*S32+T32","v":3148867.1328671328},{"$f":"IFERROR(4/$S$2*T32,FALSE)","v":4932000}]
[null,null,null,"Minority Interest Expense",{"$f":"IFERROR(MATCH($D33,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":146},{"$f":"IFERROR(MATCH($D33,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":133},null,{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&O$191),$E33)),FALSE)","v":62000},{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&P$191),$E33)),FALSE)","v":42000},{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E33)),FALSE)","v":8000},{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&R$191),$E33)),FALSE)","v":8000},{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&S$191),$E33)),FALSE)","v":11000},null,null,{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&O$191),$F33)),FALSE)","v":2000},{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&P$191),$F33)),FALSE)","v":4000},{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F33)),FALSE)","v":2000},{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&R$191),$F33)),FALSE)","v":4000},{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&S$191),$F33)),FALSE)","v":5000},{"$f":"SUMIF($10:$10,TRUE,33:33)","v":9000},{"$f":"SUM(P33:S33)","v":15000},{"$f":"IFERROR(OFFSET(S33,0,-$S$2)/OFFSET(S33,0,-$S$2-1),FALSE)","v":0.5},{"$f":"V33*S33+T33","v":11500},{"$f":"IFERROR(4/$S$2*T33,FALSE)","v":18000}]
[null,null,null,"Net Income",147,134,null,{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&O$191),$E34)),FALSE)","v":4660000},{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&P$191),$E34)),FALSE)","v":4960000},{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E34)),FALSE)","v":4830000},{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&R$191),$E34)),FALSE)","v":5050000},{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&S$191),$E34)),FALSE)","v":4860000},null,null,{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&O$191),$F34)),FALSE)","v":1580000},{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&P$191),$F34)),FALSE)","v":1430000},{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F34)),FALSE)","v":523000},{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&R$191),$F34)),FALSE)","v":602000},{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&S$191),$F34)),FALSE)","v":1860000}]
[null,null,null,"Extraordinaries & Discontinued Operations",150,137,null,{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&O$191),$E35)),FALSE)","v":0},{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&P$191),$E35)),FALSE)","v":0},{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E35)),FALSE)","v":0},{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&R$191),$E35)),FALSE)","v":0},{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&S$191),$E35)),FALSE)","v":0},null,null,{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&O$191),$F35)),FALSE)","v":0},{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&P$191),$F35)),FALSE)","v":0},{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F35)),FALSE)","v":0},{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&R$191),$F35)),FALSE)","v":0},{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&S$191),$F35)),FALSE)","v":0}]
[null,null,null,"Net Income After Extraordinaries",154,141,null,{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&O$191),$E36)),FALSE)","v":4660000},{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&P$191),$E36)),FALSE)","v":4960000},{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E36)),FALSE)","v":4830000},{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&R$191),$E36)),FALSE)","v":5050000},{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&S$191),$E36)),FALSE)","v":4860000},null,null,{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&O$191),$F36)),FALSE)","v":1580000},{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&P$191),$F36)),FALSE)","v":1430000},{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F36)),FALSE)","v":523000},{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&R$191),$F36)),FALSE)","v":602000},{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&S$191),$F36)),FALSE)","v":1860000}]
[null,null,null,"Preferred Dividends",155,142,null,{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&O$191),$E37)),FALSE)","v":0},{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&P$191),$E37)),FALSE)","v":0},{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E37)),FALSE)","v":0},{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&R$191),$E37)),FALSE)","v":0},{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&S$191),$E37)),FALSE)","v":0},null,null,{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&O$191),$F37)),FALSE)","v":0},{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&P$191),$F37)),FALSE)","v":0},{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F37)),FALSE)","v":0},{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&R$191),$F37)),FALSE)","v":0},{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&S$191),$F37)),FALSE)","v":0}]
[null,null,null,"Net Income Available to Common",156,143,null,{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&O$191),$E38)),FALSE)","v":4660000},{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&P$191),$E38)),FALSE)","v":4960000},{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E38)),FALSE)","v":4830000},{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&R$191),$E38)),FALSE)","v":5050000},{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&S$191),$E38)),FALSE)","v":4860000},null,null,{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&O$191),$F38)),FALSE)","v":1580000},{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&P$191),$F38)),FALSE)","v":1430000},{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F38)),FALSE)","v":523000},{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&R$191),$F38)),FALSE)","v":602000},{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&S$191),$F38)),FALSE)","v":1860000}]
[]
[null,null,null,"EPS (Basic)",{"$f":"IFERROR(MATCH($D40,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":157},{"$f":"IFERROR(MATCH($D40,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":144},null,{"$f":"IF($E40,INDEX(INDIRECT($D$183&O$191),$E40),FALSE)","v":6.83},{"$f":"IF($E40,INDEX(INDIRECT($D$183&P$191),$E40),FALSE)","v":7.63},{"$f":"IF($E40,INDEX(INDIRECT($D$183&Q$191),$E40),FALSE)","v":7.73},{"$f":"IF($E40,INDEX(INDIRECT($D$183&R$191),$E40),FALSE)","v":8.35},{"$f":"IF($E40,INDEX(INDIRECT($D$183&S$191),$E40),FALSE)","v":8.1300000000000008},null,null,{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&O$191),$F40)),FALSE)*1000","v":2650},{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&P$191),$F40)),FALSE)*1000","v":2390},{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F40)),FALSE)*1000","v":880},{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&R$191),$F40)),FALSE)*1000","v":1010},{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&S$191),$F40)),FALSE)*1000","v":3140}]
[null,null,null,"Basic Shares Outstanding",{"$f":"IFERROR(MATCH($D41,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":159},{"$f":"IFERROR(MATCH($D41,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":146},null,{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&O$191),$E41)),FALSE)","v":681900},{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&P$191),$E41)),FALSE)","v":649200},{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E41)),FALSE)","v":625600},{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&R$191),$E41)),FALSE)","v":604700},{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&S$191),$E41)),FALSE)","v":597500},null,null,{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&O$191),$F41)),FALSE)","v":598100},{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&P$191),$F41)),FALSE)","v":597600},{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F41)),FALSE)","v":596500},{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&R$191),$F41)),FALSE)","v":596200},{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&S$191),$F41)),FALSE)","v":591400}]
[null,null,null,"EPS (Diluted)",{"$f":"IFERROR(MATCH($D42,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":160},{"$f":"IFERROR(MATCH($D42,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":147},null,{"$f":"IF($E42,INDEX(INDIRECT($D$183&O$191),$E42),FALSE)","v":6.72},{"$f":"IF($E42,INDEX(INDIRECT($D$183&P$191),$E42),FALSE)","v":7.49},{"$f":"IF($E42,INDEX(INDIRECT($D$183&Q$191),$E42),FALSE)","v":7.58},{"$f":"IF($E42,INDEX(INDIRECT($D$183&R$191),$E42),FALSE)","v":8.16},{"$f":"IF($E42,INDEX(INDIRECT($D$183&S$191),$E42),FALSE)","v":7.93},null,null,{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&O$191),$F42)),FALSE)*1000","v":2580},{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&P$191),$F42)),FALSE)*1000","v":2330},{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F42)),FALSE)*1000","v":850},{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&R$191),$F42)),FALSE)*1000","v":980},{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&S$191),$F42)),FALSE)*1000","v":3070}]
[null,null,null,"Diluted Shares Outstanding",{"$f":"IFERROR(MATCH($D43,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":162},{"$f":"IFERROR(MATCH($D43,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":149},null,{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&O$191),$E43)),FALSE)","v":693600},{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&P$191),$E43)),FALSE)","v":662000},{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E43)),FALSE)","v":637200},{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&R$191),$E43)),FALSE)","v":618700},{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&S$191),$E43)),FALSE)","v":612700},null,null,{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&O$191),$F43)),FALSE)","v":612800},{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&P$191),$F43)),FALSE)","v":612700},{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F43)),FALSE)","v":613400},{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&R$191),$F43)),FALSE)","v":612700},{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&S$191),$F43)),FALSE)","v":604200}]
[]
["Cash Flow"]
[null,"View Ratios"]
[null,"All values USD millions.",null,null,{"$f":"INDEX(INDIRECT(F183&\"A:A\"),MATCH(B46,INDIRECT(F183&\"A:A\"),0)+2)","v":"Fiscal year is January-December. All values USD millions."}]
[null,"Fiscal Year",null,null,{"$f":"IFERROR(match_partial_sheet(B48,\"A\",10,F182,200),FALSE)","v":108},{"$f":"IFERROR(match_partial_sheet(B48,\"A\",10,F182,200),FALSE)","v":108},null,{"$f":"INDEX(INDIRECT($F$183&V$191),$E48)","v":2013},{"$f":"INDEX(INDIRECT($F$183&H$191),$E48)","v":2014},{"$f":"INDEX(INDIRECT($F$183&I$191),$E48)","v":2015},{"$f":"INDEX(INDIRECT($F$183&J$191),$E48)","v":2016},{"$f":"INDEX(INDIRECT($F$183&K$191),$E48)","v":2017},null,null,{"$f":"INDEX(INDIRECT($J$183&O$191),$F$91)","v":"(175M)"},{"$f":"INDEX(INDIRECT($J$183&P$191),$F$91)","v":"(183M)"},{"$f":"INDEX(INDIRECT($J$183&Q$191),$F$91)","v":"350M"},{"$f":"INDEX(INDIRECT($J$183&R$191),$F$91)","v":"(260M)"},{"$f":"INDEX(INDIRECT($J$183&S$191),$F$91)","v":"(346M)"}]
[null,null,null,"Net Income before Extraordinaries",{"$f":"IFERROR(MATCH($D49,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":109},{"$f":"IFERROR(MATCH($D49,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":96},null,{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($F$183&O$191),$E49)),FALSE)","v":4720000},{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($F$183&P$191),$E49)),FALSE)","v":5000000},{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E49)),FALSE)","v":4840000},{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($F$183&R$191),$E49)),FALSE)","v":5060000},{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($F$183&S$191),$E49)),FALSE)","v":4870000},null,null,{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($J$183&O$191),$F49)),FALSE)","v":1590000},{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($J$183&P$191),$F49)),FALSE)","v":1430000},{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F49)),FALSE)","v":525000},{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($J$183&R$191),$F49)),FALSE)","v":606000},{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($J$183&S$191),$F49)),FALSE)","v":1860000}]
[null,null,null,"Depreciation, Depletion & Amortization",{"$f":"IFERROR(MATCH($D50,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":111},{"$f":"IFERROR(MATCH($D50,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":98},null,{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&O$191),$E50)),FALSE)","v":14740000},{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&P$191),$E50)),FALSE)","v":15060000},{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E50)),FALSE)","v":14100000},{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&R$191),$E50)),FALSE)","v":13660000},{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&S$191),$E50)),FALSE)","v":14400000},{"$f":"X50","v":1524000},null,{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($J$183&O$191),$F50)),FALSE)","v":380000},{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($J$183&P$191),$F50)),FALSE)","v":377000},{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F50)),FALSE)","v":349000},{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($J$183&R$191),$F50)),FALSE)","v":382000},{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($J$183&S$191),$F50)),FALSE)","v":380000},{"$f":"SUMIF($10:$10,TRUE,50:50)","v":762000},{"$f":"SUM(P50:S50)","v":1488000},{"$f":"IFERROR(OFFSET(S50,0,-$S$2)/OFFSET(S50,0,-$S$2-1),FALSE)","v":0.92572944297082227},{"$f":"V50*S50+T50","v":1113777.1883289125},{"$f":"IFERROR(4/$S$2*T50,FALSE)","v":1524000}]
[null,null,null,"Deferred Taxes & Investment Tax Credit",{"$f":"IFERROR(MATCH($D51,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":114},{"$f":"IFERROR(MATCH($D51,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":101},null,{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&O$191),$E51)),FALSE)","v":236000},{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&P$191),$E51)),FALSE)","v":228000},{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E51)),FALSE)","v":229000},{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&R$191),$E51)),FALSE)","v":262000},{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&S$191),$E51)),FALSE)","v":238000},{"$f":"U51","v":0},null,{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($J$183&O$191),$F51)),FALSE)","v":0},{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($J$183&P$191),$F51)),FALSE)","v":0},{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F51)),FALSE)","v":0},{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($J$183&R$191),$F51)),FALSE)","v":0},{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($J$183&S$191),$F51)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,51:51)","v":0},{"$f":"SUM(P51:S51)","v":0},{"$f":"IFERROR(OFFSET(S51,0,-$S$2)/OFFSET(S51,0,-$S$2-1),FALSE)","v":false},{"$f":"V51*S51+T51","v":0},{"$f":"IFERROR(4/$S$2*T51,FALSE)","v":0}]
[null,null,null,"Other Funds",{"$f":"IFERROR(MATCH($D52,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":117},{"$f":"IFERROR(MATCH($D52,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":104},null,{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&O$191),$E52)),FALSE)","v":0},{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&P$191),$E52)),FALSE)","v":4.0599999999999997E-2},{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E52)),FALSE)","v":-4.0099999999999997E-2},{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&R$191),$E52)),FALSE)","v":1.5900000000000001E-2},{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&S$191),$E52)),FALSE)","v":4.9399999999999999E-2},{"$f":"U52","v":-874000},null,{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($J$183&O$191),$F52)),FALSE)","v":-381000},{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($J$183&P$191),$F52)),FALSE)","v":107000},{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F52)),FALSE)","v":-602000},{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($J$183&R$191),$F52)),FALSE)","v":5000},{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($J$183&S$191),$F52)),FALSE)","v":-384000},{"$f":"SUMIF($10:$10,TRUE,52:52)","v":-379000},{"$f":"SUM(P52:S52)","v":-874000},{"$f":"IFERROR(OFFSET(S52,0,-$S$2)/OFFSET(S52,0,-$S$2-1),FALSE)","v":-5.6261682242990654},{"$f":"V52*S52+T52","v":1781448.5981308413},{"$f":"IFERROR(4/$S$2*T52,FALSE)","v":-758000}]
[null,null,null,"Funds from Operations",null,null,null,{"$f":"SUM(H49:H52)","v":19696000},{"$f":"SUM(I49:I52)","v":20288000.040600002},{"$f":"SUM(J49:J52)","v":19168999.959899999},{"$f":"SUM(K49:K52)","v":18982000.015900001},{"$f":"SUM(L49:L52)","v":19508000.049400002},null,null,{"$f":"SUM(O49:O52)","v":1589000},{"$f":"SUM(P49:P52)","v":1914000},{"$f":"SUM(Q49:Q52)","v":272000},{"$f":"SUM(R49:R52)","v":993000},{"$f":"SUM(S49:S52)","v":1856000}]
[null,null,null,"Extraordinaries",{"$f":"IFERROR(MATCH($D54,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":119},{"$f":"IFERROR(MATCH($D54,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":106},null,{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($F$183&O$191),$E54)),FALSE)","v":0},{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($F$183&P$191),$E54)),FALSE)","v":0},{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E54)),FALSE)","v":0},{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($F$183&R$191),$E54)),FALSE)","v":0},{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($F$183&S$191),$E54)),FALSE)","v":0},{"$f":"U54","v":0},null,{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($J$183&O$191),$F54)),FALSE)","v":0},{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($J$183&P$191),$F54)),FALSE)","v":0},{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F54)),FALSE)","v":0},{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($J$183&R$191),$F54)),FALSE)","v":0},{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($J$183&S$191),$F54)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,54:54)","v":0},{"$f":"SUM(P54:S54)","v":0},{"$f":"IFERROR(OFFSET(S54,0,-$S$2)/OFFSET(S54,0,-$S$2-1),FALSE)","v":false},{"$f":"V54*S54+T54","v":0},{"$f":"IFERROR(4/$S$2*T54,FALSE)","v":0}]
[null,null,null,"Changes in Working Capital",{"$f":"IFERROR(MATCH($D55,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":120},{"$f":"IFERROR(MATCH($D55,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":107},null,{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($F$183&O$191),$E55)),FALSE)","v":-327000},{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($F$183&P$191),$E55)),FALSE)","v":77000},{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E55)),FALSE)","v":-662000},{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($F$183&R$191),$E55)),FALSE)","v":-43000},{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($F$183&S$191),$E55)),FALSE)","v":616000},{"$f":"U55","v":390000},null,{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($J$183&O$191),$F55)),FALSE)","v":94000},{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($J$183&P$191),$F55)),FALSE)","v":-182000},{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F55)),FALSE)","v":1380000},{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($J$183&R$191),$F55)),FALSE)","v":-747000},{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($J$183&S$191),$F55)),FALSE)","v":-61000},{"$f":"SUMIF($10:$10,TRUE,55:55)","v":-808000},{"$f":"SUM(P55:S55)","v":390000},{"$f":"IFERROR(OFFSET(S55,0,-$S$2)/OFFSET(S55,0,-$S$2-1),FALSE)","v":-7.5824175824175821},{"$f":"V55*S55+T55","v":-345472.52747252746},{"$f":"IFERROR(4/$S$2*T55,FALSE)","v":-1616000}]
[null,null,null,"Net Operating Cash Flow",null,null,null,{"$f":"H53+H54+H55","v":19369000},{"$f":"I53+I54+I55","v":20365000.040600002},{"$f":"J53+J54+J55","v":18506999.959899999},{"$f":"K53+K54+K55","v":18939000.015900001},{"$f":"L53+L54+L55","v":20124000.049400002},null,null,{"$f":"O53+O54+O55","v":1683000},{"$f":"P53+P54+P55","v":1732000},{"$f":"Q53+Q54+Q55","v":1652000},{"$f":"R53+R54+R55","v":246000},{"$f":"S53+S54+S55","v":1795000}]
[null,null,null,"Investing Activities"]
[null,null,null,"Capital Expenditures (Fixed Assets)",{"$f":"IFERROR(MATCH($D58,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":132},{"$f":"IFERROR(MATCH($D58,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":119},null,{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($F$183&O$191),$E58)),FALSE)","v":-1670000},{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($F$183&P$191),$E58)),FALSE)","v":-1490000},{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E58)),FALSE)","v":-1460000},{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($F$183&R$191),$E58)),FALSE)","v":-1420000},{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($F$183&S$191),$E58)),FALSE)","v":-1370000},{"$f":"U58","v":-1453000},null,{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($J$183&O$191),$F58)),FALSE)","v":-302000},{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($J$183&P$191),$F58)),FALSE)","v":-325000},{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F58)),FALSE)","v":-459000},{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($J$183&R$191),$F58)),FALSE)","v":-304000},{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($J$183&S$191),$F58)),FALSE)","v":-365000},{"$f":"SUMIF($10:$10,TRUE,58:58)","v":-669000},{"$f":"SUM(P58:S58)","v":-1453000},{"$f":"IFERROR(OFFSET(S58,0,-$S$2)/OFFSET(S58,0,-$S$2-1),FALSE)","v":1.4123076923076923},{"$f":"V58*S58+T58","v":-1184492.3076923077},{"$f":"IFERROR(4/$S$2*T58,FALSE)","v":-1338000}]
[null,null,null,"Capital Expenditures (Other Assets)",{"$f":"IFERROR(MATCH($D59,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":133},{"$f":"IFERROR(MATCH($D59,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":120},null,{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($F$183&O$191),$E59)),FALSE)","v":0},{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($F$183&P$191),$E59)),FALSE)","v":0},{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E59)),FALSE)","v":0},{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($F$183&R$191),$E59)),FALSE)","v":0},{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($F$183&S$191),$E59)),FALSE)","v":0},{"$f":"U59","v":0},null,{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($J$183&O$191),$F59)),FALSE)","v":0},{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($J$183&P$191),$F59)),FALSE)","v":0},{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F59)),FALSE)","v":0},{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($J$183&R$191),$F59)),FALSE)","v":0},{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($J$183&S$191),$F59)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,59:59)","v":0},{"$f":"SUM(P59:S59)","v":0},{"$f":"IFERROR(OFFSET(S59,0,-$S$2)/OFFSET(S59,0,-$S$2-1),FALSE)","v":false},{"$f":"V59*S59+T59","v":0},{"$f":"IFERROR(4/$S$2*T59,FALSE)","v":0}]
[null,null,null,"Net Assets from Acquisitions",{"$f":"IFERROR(MATCH($D60,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":136},{"$f":"IFERROR(MATCH($D60,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":123},null,{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($F$183&O$191),$E60)),FALSE)","v":0},{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($F$183&P$191),$E60)),FALSE)","v":-955000},{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E60)),FALSE)","v":-2910000},{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($F$183&R$191),$E60)),FALSE)","v":-16000},{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($F$183&S$191),$E60)),FALSE)","v":-2020000},{"$f":"X60","v":0},null,{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($J$183&O$191),$F60)),FALSE)","v":0},{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($J$183&P$191),$F60)),FALSE)","v":-12000},{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F60)),FALSE)","v":-2010000},{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($J$183&R$191),$F60)),FALSE)","v":0},{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($J$183&S$191),$F60)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,60:60)","v":0},{"$f":"SUM(P60:S60)","v":-2022000},{"$f":"IFERROR(OFFSET(S60,0,-$S$2)/OFFSET(S60,0,-$S$2-1),FALSE)","v":167.5},{"$f":"V60*S60+T60","v":0},{"$f":"IFERROR(4/$S$2*T60,FALSE)","v":0}]
[null,null,null,"Sale of Fixed Assets & Businesses",{"$f":"IFERROR(MATCH($D61,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":137},{"$f":"IFERROR(MATCH($D61,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":124},null,{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($F$183&O$191),$E61)),FALSE)","v":136000},{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($F$183&P$191),$E61)),FALSE)","v":135000},{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E61)),FALSE)","v":156000},{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($F$183&R$191),$E61)),FALSE)","v":200000},{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($F$183&S$191),$E61)),FALSE)","v":1110000},{"$f":"U61","v":1154000},null,{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($J$183&O$191),$F61)),FALSE)","v":821000},{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($J$183&P$191),$F61)),FALSE)","v":5000},{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F61)),FALSE)","v":234000},{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($J$183&R$191),$F61)),FALSE)","v":123000},{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($J$183&S$191),$F61)),FALSE)","v":792000},{"$f":"SUMIF($10:$10,TRUE,61:61)","v":915000},{"$f":"SUM(P61:S61)","v":1154000},{"$f":"IFERROR(OFFSET(S61,0,-$S$2)/OFFSET(S61,0,-$S$2-1),FALSE)","v":46.8},{"$f":"V61*S61+T61","v":37980600},{"$f":"IFERROR(4/$S$2*T61,FALSE)","v":1830000}]
[null,null,null,null,null,null,null,{"$f":"IF($E62,clean_alt(INDEX(INDIRECT($F$183&O$191),$E62)),FALSE)","v":false},{"$f":"IF($E62,clean_alt(INDEX(INDIRECT($F$183&P$191),$E62)),FALSE)","v":false},{"$f":"IF($E62,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E62)),FALSE)","v":false},{"$f":"IF($E62,clean_alt(INDEX(INDIRECT($F$183&R$191),$E62)),FALSE)","v":false},{"$f":"IF($E62,clean_alt(INDEX(INDIRECT($F$183&S$191),$E62)),FALSE)","v":false},null,null,{"$f":"IF($F62,clean_alt(INDEX(INDIRECT($J$183&O$191),$F62)),FALSE)","v":false},{"$f":"IF($F62,clean_alt(INDEX(INDIRECT($J$183&P$191),$F62)),FALSE)","v":false},{"$f":"IF($F62,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F62)),FALSE)","v":false},{"$f":"IF($F62,clean_alt(INDEX(INDIRECT($J$183&R$191),$F62)),FALSE)","v":false},{"$f":"IF($F62,clean_alt(INDEX(INDIRECT($J$183&S$191),$F62)),FALSE)","v":false}]
[null,null,null,"Purchase/Sale of Investments",{"$f":"IFERROR(MATCH($D63,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":138},{"$f":"IFERROR(MATCH($D63,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":125},null,{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($F$183&O$191),$E63)),FALSE)","v":627000},{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($F$183&P$191),$E63)),FALSE)","v":754000},{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E63)),FALSE)","v":1300000},{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($F$183&R$191),$E63)),FALSE)","v":-163000},{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($F$183&S$191),$E63)),FALSE)","v":-798000},null,null,{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($J$183&O$191),$F63)),FALSE)","v":-2000},{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($J$183&P$191),$F63)),FALSE)","v":-446000},{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F63)),FALSE)","v":-488000},{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($J$183&R$191),$F63)),FALSE)","v":473000},{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($J$183&S$191),$F63)),FALSE)","v":199000},{"$f":"SUMIF($10:$10,TRUE,63:63)","v":672000},{"$f":"SUM(P63:S63)","v":-262000},{"$f":"IFERROR(OFFSET(S63,0,-$S$2)/OFFSET(S63,0,-$S$2-1),FALSE)","v":1.094170403587444},{"$f":"V63*S63+T63","v":889739.91031390138},{"$f":"IFERROR(4/$S$2*T63,FALSE)","v":1344000}]
[null,null,null,"Other Uses",{"$f":"IFERROR(MATCH($D64,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":141},{"$f":"IFERROR(MATCH($D64,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":128},null,{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($F$183&O$191),$E64)),FALSE)","v":0},{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($F$183&P$191),$E64)),FALSE)","v":0},{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E64)),FALSE)","v":0},{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($F$183&R$191),$E64)),FALSE)","v":-4000},{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($F$183&S$191),$E64)),FALSE)","v":-6000},null,null,{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($J$183&O$191),$F64)),FALSE)","v":0},{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($J$183&P$191),$F64)),FALSE)","v":0},{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F64)),FALSE)","v":0},{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($J$183&R$191),$F64)),FALSE)","v":-11000},{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($J$183&S$191),$F64)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,64:64)","v":-11000},{"$f":"SUM(P64:S64)","v":-11000},{"$f":"IFERROR(OFFSET(S64,0,-$S$2)/OFFSET(S64,0,-$S$2-1),FALSE)","v":false},{"$f":"V64*S64+T64","v":-11000},{"$f":"IFERROR(4/$S$2*T64,FALSE)","v":-22000}]
[null,null,null,"Other Sources",{"$f":"IFERROR(MATCH($D65,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":142},{"$f":"IFERROR(MATCH($D65,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":129},null,{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($F$183&O$191),$E65)),FALSE)","v":46000},{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($F$183&P$191),$E65)),FALSE)","v":102000},{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E65)),FALSE)","v":102000},{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($F$183&R$191),$E65)),FALSE)","v":0},{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($F$183&S$191),$E65)),FALSE)","v":0},null,null,{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($J$183&O$191),$F65)),FALSE)","v":0},{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($J$183&P$191),$F65)),FALSE)","v":-3000},{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F65)),FALSE)","v":0},{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($J$183&R$191),$F65)),FALSE)","v":0},{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($J$183&S$191),$F65)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,65:65)","v":0},{"$f":"SUM(P65:S65)","v":-3000},{"$f":"IFERROR(OFFSET(S65,0,-$S$2)/OFFSET(S65,0,-$S$2-1),FALSE)","v":0},{"$f":"V65*S65+T65","v":0},{"$f":"IFERROR(4/$S$2*T65,FALSE)","v":0}]
[null,null,null,"Net Investing Cash Flow",null,null,null,{"$f":"SUM(H58:H65)","v":-861000},{"$f":"SUM(I58:I65)","v":-1454000},{"$f":"SUM(J58:J65)","v":-2812000},{"$f":"SUM(K58:K65)","v":-1403000},{"$f":"SUM(L58:L65)","v":-3084000},null,null,{"$f":"SUM(O58:O65)","v":517000},{"$f":"SUM(P58:P65)","v":-781000},{"$f":"SUM(Q58:Q65)","v":-2723000},{"$f":"SUM(R58:R65)","v":281000},{"$f":"SUM(S58:S65)","v":626000}]
[null,null,null,"Financing Activities"]
[null,null,null,"Common Dividends",{"$f":"IFERROR(MATCH($D68,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":151},{"$f":"IFERROR(MATCH($D68,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":138},null,{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($F$183&O$191),$E68)),FALSE)","v":-1730000},{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($F$183&P$191),$E68)),FALSE)","v":-2220000},{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E68)),FALSE)","v":-2560000},{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($F$183&R$191),$E68)),FALSE)","v":-2680000},{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($F$183&S$191),$E68)),FALSE)","v":-2800000},null,null,{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($J$183&O$191),$F68)),FALSE)","v":-701000},{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($J$183&P$191),$F68)),FALSE)","v":-701000},{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F68)),FALSE)","v":-699000},{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($J$183&R$191),$F68)),FALSE)","v":-810000},{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($J$183&S$191),$F68)),FALSE)","v":-802000}]
[null,null,null,"Preferred Dividends",152,139,null,{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($F$183&O$191),$E69)),FALSE)","v":0},{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($F$183&P$191),$E69)),FALSE)","v":0},{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E69)),FALSE)","v":0},{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($F$183&R$191),$E69)),FALSE)","v":0},{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($F$183&S$191),$E69)),FALSE)","v":0},null,null,{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($J$183&O$191),$F69)),FALSE)","v":0},{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($J$183&P$191),$F69)),FALSE)","v":0},{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F69)),FALSE)","v":0},{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($J$183&R$191),$F69)),FALSE)","v":0},{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($J$183&S$191),$F69)),FALSE)","v":0}]
[null,null,null,"Change in Capital Stock",153,140,null,{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($F$183&O$191),$E70)),FALSE)","v":-3600000},{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($F$183&P$191),$E70)),FALSE)","v":-4680000},{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E70)),FALSE)","v":-4600000},{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($F$183&R$191),$E70)),FALSE)","v":-2950000},{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($F$183&S$191),$E70)),FALSE)","v":-1330000},null,null,{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($J$183&O$191),$F70)),FALSE)","v":-313000},{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($J$183&P$191),$F70)),FALSE)","v":-294000},{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F70)),FALSE)","v":-352000},{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($J$183&R$191),$F70)),FALSE)","v":-718000},{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($J$183&S$191),$F70)),FALSE)","v":-1510000}]
[null,null,null,"Repurchase of Common & Preferred Stk.",154,141,null,{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($F$183&O$191),$E71)),FALSE)","v":-5210000},{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($F$183&P$191),$E71)),FALSE)","v":-5650000},{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E71)),FALSE)","v":-5240000},{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($F$183&R$191),$E71)),FALSE)","v":-3750000},{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($F$183&S$191),$E71)),FALSE)","v":-2069999.875},null,null,{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($J$183&O$191),$F71)),FALSE)","v":-494000},{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($J$183&P$191),$F71)),FALSE)","v":-380000},{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F71)),FALSE)","v":-504000},{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($J$183&R$191),$F71)),FALSE)","v":-937000},{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($J$183&S$191),$F71)),FALSE)","v":-1600000}]
[null,null,null,"Sale of Common & Preferred Stock",155,142,null,{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($F$183&O$191),$E72)),FALSE)","v":1610000},{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($F$183&P$191),$E72)),FALSE)","v":968000},{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E72)),FALSE)","v":635000},{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($F$183&R$191),$E72)),FALSE)","v":804000},{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($F$183&S$191),$E72)),FALSE)","v":734000},null,null,{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($J$183&O$191),$F72)),FALSE)","v":181000},{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($J$183&P$191),$F72)),FALSE)","v":86000},{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F72)),FALSE)","v":152000},{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($J$183&R$191),$F72)),FALSE)","v":219000},{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($J$183&S$191),$F72)),FALSE)","v":86000}]
[null,null,null,"Issuance/Reduction of Debt, Net",158,145,null,{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($F$183&O$191),$E73)),FALSE)","v":-37000},{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($F$183&P$191),$E73)),FALSE)","v":1010000},{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E73)),FALSE)","v":3480000},{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($F$183&R$191),$E73)),FALSE)","v":1039999.9375},{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($F$183&S$191),$E73)),FALSE)","v":1600000},null,null,{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($J$183&O$191),$F73)),FALSE)","v":-695000},{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($J$183&P$191),$F73)),FALSE)","v":173000},{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F73)),FALSE)","v":206000},{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($J$183&R$191),$F73)),FALSE)","v":1580000},{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($J$183&S$191),$F73)),FALSE)","v":-807000}]
[null,null,null,"Change in Current Debt",159,146,null,{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($F$183&O$191),$E74)),FALSE)","v":-2000},{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($F$183&P$191),$E74)),FALSE)","v":27000},{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E74)),FALSE)","v":860000},{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($F$183&R$191),$E74)),FALSE)","v":-797000},{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($F$183&S$191),$E74)),FALSE)","v":578000},null,null,{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($J$183&O$191),$F74)),FALSE)","v":-45000},{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($J$183&P$191),$F74)),FALSE)","v":173000},{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F74)),FALSE)","v":518000},{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($J$183&R$191),$F74)),FALSE)","v":1580000},{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($J$183&S$191),$F74)),FALSE)","v":-807000}]
[null,null,null,"Change in Long-Term Debt",160,147,null,{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($F$183&O$191),$E75)),FALSE)","v":-35000},{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($F$183&P$191),$E75)),FALSE)","v":983000},{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E75)),FALSE)","v":2620000},{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($F$183&R$191),$E75)),FALSE)","v":1840000},{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($F$183&S$191),$E75)),FALSE)","v":1030000},null,null,{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($J$183&O$191),$F75)),FALSE)","v":-650000},{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($J$183&P$191),$F75)),FALSE)","v":0},{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F75)),FALSE)","v":-312000},{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($J$183&R$191),$F75)),FALSE)","v":0},{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($J$183&S$191),$F75)),FALSE)","v":0}]
[null,null,null,"Issuance of Long-Term Debt",161,148,null,{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($F$183&O$191),$E76)),FALSE)","v":824000},{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($F$183&P$191),$E76)),FALSE)","v":2610000},{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E76)),FALSE)","v":3420000},{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($F$183&R$191),$E76)),FALSE)","v":2830000},{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($F$183&S$191),$E76)),FALSE)","v":1990000},null,null,{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($J$183&O$191),$F76)),FALSE)","v":0},{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($J$183&P$191),$F76)),FALSE)","v":0},{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F76)),FALSE)","v":0},{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($J$183&R$191),$F76)),FALSE)","v":6000},{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($J$183&S$191),$F76)),FALSE)","v":0}]
[null,null,null,"Reduction in Long-Term Debt",162,149,null,{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($F$183&O$191),$E77)),FALSE)","v":-859000},{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($F$183&P$191),$E77)),FALSE)","v":-1630000},{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E77)),FALSE)","v":-800000},{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($F$183&R$191),$E77)),FALSE)","v":-992000},{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($F$183&S$191),$E77)),FALSE)","v":-962000},null,null,{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($J$183&O$191),$F77)),FALSE)","v":-650000},{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($J$183&P$191),$F77)),FALSE)","v":0},{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F77)),FALSE)","v":-312000},{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($J$183&R$191),$F77)),FALSE)","v":-6000},{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($J$183&S$191),$F77)),FALSE)","v":0}]
[null,null,null,"Other Funds",117,104,null,{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($F$183&O$191),$E78)),FALSE)","v":219000},{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($F$183&P$191),$E78)),FALSE)","v":289000},{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E78)),FALSE)","v":411000},{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($F$183&R$191),$E78)),FALSE)","v":166000},{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($F$183&S$191),$E78)),FALSE)","v":-896000},null,null,{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($J$183&O$191),$F78)),FALSE)","v":-381000},{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($J$183&P$191),$F78)),FALSE)","v":107000},{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F78)),FALSE)","v":-602000},{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($J$183&R$191),$F78)),FALSE)","v":5000},{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($J$183&S$191),$F78)),FALSE)","v":-384000}]
[null,null,null,"Other Uses",141,128,null,{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($F$183&O$191),$E79)),FALSE)","v":0},{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($F$183&P$191),$E79)),FALSE)","v":0},{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E79)),FALSE)","v":0},{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($F$183&R$191),$E79)),FALSE)","v":-4000},{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($F$183&S$191),$E79)),FALSE)","v":-6000},null,null,{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($J$183&O$191),$F79)),FALSE)","v":0},{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($J$183&P$191),$F79)),FALSE)","v":0},{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F79)),FALSE)","v":0},{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($J$183&R$191),$F79)),FALSE)","v":-11000},{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($J$183&S$191),$F79)),FALSE)","v":0}]
[null,null,null,"Other Sources",142,129,null,{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($F$183&O$191),$E80)),FALSE)","v":46000},{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($F$183&P$191),$E80)),FALSE)","v":102000},{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E80)),FALSE)","v":102000},{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($F$183&R$191),$E80)),FALSE)","v":0},{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($F$183&S$191),$E80)),FALSE)","v":0},null,null,{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($J$183&O$191),$F80)),FALSE)","v":0},{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($J$183&P$191),$F80)),FALSE)","v":-3000},{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F80)),FALSE)","v":0},{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($J$183&R$191),$F80)),FALSE)","v":0},{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($J$183&S$191),$F80)),FALSE)","v":0}]
[null,null,null,"Net Financing Cash Flow",166,153,null,{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&O$191),$E81)),FALSE)","v":0},{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&P$191),$E81)),FALSE)","v":0},{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E81)),FALSE)","v":0},{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&R$191),$E81)),FALSE)","v":0},{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&S$191),$E81)),FALSE)","v":0},null,null,{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&O$191),$F81)),FALSE)","v":0},{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&P$191),$F81)),FALSE)","v":0},{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F81)),FALSE)","v":0},{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&R$191),$F81)),FALSE)","v":0},{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&S$191),$F81)),FALSE)","v":0}]
[]
[null,null,null,"Exchange Rate Effect",{"$f":"IFERROR(MATCH($D83,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":169},{"$f":"IFERROR(MATCH($D83,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":156},null,{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($F$183&O$191),$E83)),FALSE)","v":-17000},{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($F$183&P$191),$E83)),FALSE)","v":-111000},{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E83)),FALSE)","v":-54000},{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($F$183&R$191),$E83)),FALSE)","v":-33000},{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($F$183&S$191),$E83)),FALSE)","v":156000},null,null,{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($J$183&O$191),$F83)),FALSE)","v":27000},{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($J$183&P$191),$F83)),FALSE)","v":51000},{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F83)),FALSE)","v":50000},{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($J$183&R$191),$F83)),FALSE)","v":-32000},{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($J$183&S$191),$F83)),FALSE)","v":-73000}]
[null,null,null,"Miscellaneous Funds",{"$f":"IFERROR(MATCH($D84,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":170},{"$f":"IFERROR(MATCH($D84,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":157},null,{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($F$183&O$191),$E84)),FALSE)","v":0},{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($F$183&P$191),$E84)),FALSE)","v":0},{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E84)),FALSE)","v":0},{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($F$183&R$191),$E84)),FALSE)","v":0},{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($F$183&S$191),$E84)),FALSE)","v":0},null,null,{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($J$183&O$191),$F84)),FALSE)","v":0},{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($J$183&P$191),$F84)),FALSE)","v":0},{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F84)),FALSE)","v":0},{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($J$183&R$191),$F84)),FALSE)","v":0},{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($J$183&S$191),$F84)),FALSE)","v":0}]
[null,null,null,"Net Change in Cash",{"$f":"IFERROR(MATCH($D85,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":171},{"$f":"IFERROR(MATCH($D85,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":158},null,{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($F$183&O$191),$E85)),FALSE)","v":-302000},{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($F$183&P$191),$E85)),FALSE)","v":-684000},{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E85)),FALSE)","v":-99000},{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($F$183&R$191),$E85)),FALSE)","v":600000},{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($F$183&S$191),$E85)),FALSE)","v":655000},null,null,{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($J$183&O$191),$F85)),FALSE)","v":481000},{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($J$183&P$191),$F85)),FALSE)","v":177000},{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F85)),FALSE)","v":222000},{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($J$183&R$191),$F85)),FALSE)","v":438000},{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($J$183&S$191),$F85)),FALSE)","v":-690000}]
[null,null,null,"Free Cash Flow",{"$f":"IFERROR(MATCH($D86,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":172},{"$f":"IFERROR(MATCH($D86,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":159},null,{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($F$183&O$191),$E86)),FALSE)","v":4150000},{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($F$183&P$191),$E86)),FALSE)","v":5130000},{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($F$183&Q$191),$E86)),FALSE)","v":4960000},{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($F$183&R$191),$E86)),FALSE)","v":5240000},{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($F$183&S$191),$E86)),FALSE)","v":4870000},null,null,{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($J$183&O$191),$F86)),FALSE)","v":1340000},{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($J$183&P$191),$F86)),FALSE)","v":1430000},{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($J$183&Q$191),$F86)),FALSE)","v":1400000},{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($J$183&R$191),$F86)),FALSE)","v":-161000},{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($J$183&S$191),$F86)),FALSE)","v":1530000}]
[]
["Balance Sheet"]
[null,"View Ratios"]
[null,"All values USD millions.",null,null,{"$f":"INDEX(INDIRECT(E183&\"A:A\"),MATCH(B89,INDIRECT(E183&\"A:A\"),0)+2)","v":"Fiscal year is January-December. All values USD millions."}]
[null,"Fiscal Year",null,null,{"$f":"IFERROR(match_partial_sheet($B$91,\"A\",10,E182,200),FALSE)","v":108},{"$f":"IFERROR(match_partial_sheet(B90,\"A\",10,I182,200),FALSE)","v":108},null,{"$f":"INDEX(INDIRECT($E$183&V$191),$E91)","v":2013},{"$f":"INDEX(INDIRECT($E$183&H$191),$E91)","v":2014},{"$f":"INDEX(INDIRECT($E$183&I$191),$E91)","v":2015},{"$f":"INDEX(INDIRECT($E$183&J$191),$E91)","v":2016},{"$f":"INDEX(INDIRECT($E$183&K$191),$E91)","v":2017},null,null,{"$f":"INDEX(INDIRECT($I$183&O$191),$F$91)","v":"2017-06-30"},{"$f":"INDEX(INDIRECT($I$183&P$191),$F$91)","v":"2017-09-30"},{"$f":"INDEX(INDIRECT($I$183&Q$191),$F$91)","v":"2017-12-31"},{"$f":"INDEX(INDIRECT($I$183&R$191),$F$91)","v":"2018-03-31"},{"$f":"INDEX(INDIRECT($I$183&S$191),$F$91)","v":"2018-06-30"}]
[null,null,"Assets"]
[null,null,null,"Cash & Short Term Investments",{"$f":"IFERROR(MATCH($D93,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":109},{"$f":"IFERROR(MATCH($D93,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":109},null,{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($E$183&O$191),$E93)),FALSE)","v":3410000},{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($E$183&P$191),$E93)),FALSE)","v":2710000},{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E93)),FALSE)","v":2130000},{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($E$183&R$191),$E93)),FALSE)","v":2830000},{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($E$183&S$191),$E93)),FALSE)","v":4170000},null,null,{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($I$183&O$191),$F93)),FALSE)","v":2790000},{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($I$183&P$191),$F93)),FALSE)","v":3420000},{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F93)),FALSE)","v":4170000},{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($I$183&R$191),$F93)),FALSE)","v":4100000},{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($I$183&S$191),$F93)),FALSE)","v":3190000}]
[null,null,null,"Total Accounts Receivable",{"$f":"IFERROR(MATCH($D94,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":114},{"$f":"IFERROR(MATCH($D94,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":114},null,{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($E$183&O$191),$E94)),FALSE)","v":4350000},{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($E$183&P$191),$E94)),FALSE)","v":4240000},{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E94)),FALSE)","v":4150000},{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($E$183&R$191),$E94)),FALSE)","v":4390000},{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($E$183&S$191),$E94)),FALSE)","v":4910000},null,null,{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($I$183&O$191),$F94)),FALSE)","v":4920000},{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($I$183&P$191),$F94)),FALSE)","v":5160000},{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F94)),FALSE)","v":4910000},{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($I$183&R$191),$F94)),FALSE)","v":5250000},{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($I$183&S$191),$F94)),FALSE)","v":5380000}]
[null,null,null,"Inventories",{"$f":"IFERROR(MATCH($D95,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":121},{"$f":"IFERROR(MATCH($D95,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":121},null,{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($E$183&O$191),$E95)),FALSE)","v":3860000},{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($E$183&P$191),$E95)),FALSE)","v":3710000},{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E95)),FALSE)","v":3520000},{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($E$183&R$191),$E95)),FALSE)","v":3390000},{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($E$183&S$191),$E95)),FALSE)","v":4030000.25},null,null,{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($I$183&O$191),$F95)),FALSE)","v":3840000},{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($I$183&P$191),$F95)),FALSE)","v":3980000},{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F95)),FALSE)","v":4030000.25},{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($I$183&R$191),$F95)),FALSE)","v":4300000},{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($I$183&S$191),$F95)),FALSE)","v":4240000}]
[null,null,null,"Progress Payments & Other",{"$f":"IFERROR(MATCH($D96,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":125},{"$f":"IFERROR(MATCH($D96,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":125},null,{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($E$183&O$191),$E96)),FALSE)","v":0},{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($E$183&P$191),$E96)),FALSE)","v":0},{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E96)),FALSE)","v":0},{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($E$183&R$191),$E96)),FALSE)","v":0},{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($E$183&S$191),$E96)),FALSE)","v":0},null,null,{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($I$183&O$191),$F96)),FALSE)","v":0},{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($I$183&P$191),$F96)),FALSE)","v":0},{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F96)),FALSE)","v":0},{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($I$183&R$191),$F96)),FALSE)","v":0},{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($I$183&S$191),$F96)),FALSE)","v":0}]
[null,null,null,"Other Current Assets",{"$f":"IFERROR(MATCH($D97,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":126},{"$f":"IFERROR(MATCH($D97,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":126},null,{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($E$183&O$191),$E97)),FALSE)","v":1100000},{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($E$183&P$191),$E97)),FALSE)","v":1120000},{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E97)),FALSE)","v":1190000},{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($E$183&R$191),$E97)),FALSE)","v":1120000},{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($E$183&S$191),$E97)),FALSE)","v":1170000},null,null,{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($I$183&O$191),$F97)),FALSE)","v":1090000},{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($I$183&P$191),$F97)),FALSE)","v":1110000},{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F97)),FALSE)","v":1170000},{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($I$183&R$191),$F97)),FALSE)","v":1180000},{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($I$183&S$191),$F97)),FALSE)","v":1080000}]
[null,null,null,"Total Current Assets",null,null,null,{"$f":"SUM(H93:H97)","v":12720000},{"$f":"SUM(I93:I97)","v":11780000},{"$f":"SUM(J93:J97)","v":10990000},{"$f":"SUM(K93:K97)","v":11730000},{"$f":"SUM(L93:L97)","v":14280000.25},null,null,{"$f":"SUM(O93:O97)","v":12640000},{"$f":"SUM(P93:P97)","v":13670000},{"$f":"SUM(Q93:Q97)","v":14280000.25},{"$f":"SUM(R93:R97)","v":14830000},{"$f":"SUM(S93:S97)","v":13890000}]
[null,null,null,"Property, Plant & Equipment - Gross",{"$f":"IFERROR(MATCH($D99,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":131},{"$f":"IFERROR(MATCH($D99,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":131},null,{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($E$183&O$191),$E99)),FALSE)","v":23070000},{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($E$183&P$191),$E99)),FALSE)","v":22840000},{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E99)),FALSE)","v":23100000},{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($E$183&R$191),$E99)),FALSE)","v":23500000},{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($E$183&S$191),$E99)),FALSE)","v":24910000},null,null,{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($I$183&O$191),$F99)),FALSE)","v":24290000},{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($I$183&P$191),$F99)),FALSE)","v":24660000},{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F99)),FALSE)","v":24910000},{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($I$183&R$191),$F99)),FALSE)","v":25170000},{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($I$183&S$191),$F99)),FALSE)","v":24760000}]
[null,null,null,"Accumulated Depreciation",136,136,null,{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($E$183&O$191),$E100)),FALSE)","v":14420000},{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($E$183&P$191),$E100)),FALSE)","v":14350000},{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E100)),FALSE)","v":14580000},{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($E$183&R$191),$E100)),FALSE)","v":14980000},{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($E$183&S$191),$E100)),FALSE)","v":16049999},null,null,{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($I$183&O$191),$F100)),FALSE)","v":15730000},{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($I$183&P$191),$F100)),FALSE)","v":16000000},{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F100)),FALSE)","v":16049999},{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($I$183&R$191),$F100)),FALSE)","v":16309999},{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($I$183&S$191),$F100)),FALSE)","v":16110001}]
[null,null,null,"Net Property, Plant & Equipment",130,130,null,{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($E$183&O$191),$E101)),FALSE)","v":8650000},{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($E$183&P$191),$E101)),FALSE)","v":8490000},{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E101)),FALSE)","v":8520000},{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($E$183&R$191),$E101)),FALSE)","v":8520000},{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($E$183&S$191),$E101)),FALSE)","v":8870000},null,null,{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($I$183&O$191),$F101)),FALSE)","v":8570000},{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($I$183&P$191),$F101)),FALSE)","v":8660000},{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F101)),FALSE)","v":8870000},{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($I$183&R$191),$F101)),FALSE)","v":8860000},{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($I$183&S$191),$F101)),FALSE)","v":8650000}]
[null,null,null,"Total Investments and Advances",137,137,null,{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($E$183&O$191),$E102)),FALSE)","v":1580000},{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($E$183&P$191),$E102)),FALSE)","v":930000},{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E102)),FALSE)","v":126000},{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($E$183&R$191),$E102)),FALSE)","v":145000},{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($E$183&S$191),$E102)),FALSE)","v":150000},null,null,{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($I$183&O$191),$F102)),FALSE)","v":154000},{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($I$183&P$191),$F102)),FALSE)","v":156000},{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F102)),FALSE)","v":150000},{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($I$183&R$191),$F102)),FALSE)","v":0},{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($I$183&S$191),$F102)),FALSE)","v":0}]
[null,null,null,"Intangible Assets",140,140,null,{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($E$183&O$191),$E103)),FALSE)","v":9030000},{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($E$183&P$191),$E103)),FALSE)","v":8490000},{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E103)),FALSE)","v":11850000},{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($E$183&R$191),$E103)),FALSE)","v":11490000},{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($E$183&S$191),$E103)),FALSE)","v":13450000},null,null,{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($I$183&O$191),$F103)),FALSE)","v":11310000},{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($I$183&P$191),$F103)),FALSE)","v":11400000},{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F103)),FALSE)","v":13450000},{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($I$183&R$191),$F103)),FALSE)","v":13460000},{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($I$183&S$191),$F103)),FALSE)","v":12890000}]
[null,null,null,"Other Assets",143,143,null,{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($E$183&O$191),$E104)),FALSE)","v":1100000},{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($E$183&P$191),$E104)),FALSE)","v":711000},{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E104)),FALSE)","v":731000},{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($E$183&R$191),$E104)),FALSE)","v":611000},{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($E$183&S$191),$E104)),FALSE)","v":734000},null,null,{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($I$183&O$191),$F104)),FALSE)","v":1290000},{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($I$183&P$191),$F104)),FALSE)","v":1370000},{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F104)),FALSE)","v":734000},{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($I$183&R$191),$F104)),FALSE)","v":1440000},{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($I$183&S$191),$F104)),FALSE)","v":1350000}]
[null,null,null,"Total Assets",null,null,null,{"$f":"H101+H102+H103+H104+H98","v":33080000},{"$f":"I101+I102+I103+I104+I98","v":30401000},{"$f":"J101+J102+J103+J104+J98","v":32217000},{"$f":"K101+K102+K103+K104+K98","v":32496000},{"$f":"L101+L102+L103+L104+L98","v":37484000.25},null,null,{"$f":"O101+O102+O103+O104+O98","v":33964000},{"$f":"P101+P102+P103+P104+P98","v":35256000},{"$f":"Q101+Q102+Q103+Q104+Q98","v":37484000.25},{"$f":"R101+R102+R103+R104+R98","v":38590000},{"$f":"S101+S102+S103+S104+S98","v":36780000}]
[]
[null,null,"Liabilities & Shareholders' Equity"]
[null,null,null,"ST Debt & Current Portion LT Debt",{"$f":"IFERROR(MATCH($D108,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":151},{"$f":"IFERROR(MATCH($D108,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":151},null,{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($E$183&O$191),$E108)),FALSE)","v":1680000},{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($E$183&P$191),$E108)),FALSE)","v":106000},{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E108)),FALSE)","v":2040000},{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($E$183&R$191),$E108)),FALSE)","v":972000},{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($E$183&S$191),$E108)),FALSE)","v":1850000},null,null,{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($I$183&O$191),$F108)),FALSE)","v":213000},{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($I$183&P$191),$F108)),FALSE)","v":835000},{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F108)),FALSE)","v":1850000},{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($I$183&R$191),$F108)),FALSE)","v":3450000},{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($I$183&S$191),$F108)),FALSE)","v":3230000}]
[null,null,null,"Accounts Payable",{"$f":"IFERROR(MATCH($D109,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":154},{"$f":"IFERROR(MATCH($D109,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":154},null,{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($E$183&O$191),$E109)),FALSE)","v":1800000},{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($E$183&P$191),$E109)),FALSE)","v":1810000},{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E109)),FALSE)","v":1690000},{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($E$183&R$191),$E109)),FALSE)","v":1800000},{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($E$183&S$191),$E109)),FALSE)","v":1950000},null,null,{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($I$183&O$191),$F109)),FALSE)","v":1780000},{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($I$183&P$191),$F109)),FALSE)","v":1820000},{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F109)),FALSE)","v":1950000},{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($I$183&R$191),$F109)),FALSE)","v":1870000},{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($I$183&S$191),$F109)),FALSE)","v":1870000}]
[null,null,null,"Income Tax Payable",{"$f":"IFERROR(MATCH($D110,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":156},{"$f":"IFERROR(MATCH($D110,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":156},null,{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($E$183&O$191),$E110)),FALSE)","v":454000},{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($E$183&P$191),$E110)),FALSE)","v":469000},{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E110)),FALSE)","v":332000},{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($E$183&R$191),$E110)),FALSE)","v":299000},{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($E$183&S$191),$E110)),FALSE)","v":310000},null,null,{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($I$183&O$191),$F110)),FALSE)","v":432000},{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($I$183&P$191),$F110)),FALSE)","v":374000},{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F110)),FALSE)","v":310000},{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($I$183&R$191),$F110)),FALSE)","v":282000},{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($I$183&S$191),$F110)),FALSE)","v":293000}]
[null,null,null,"Other Current Liabilities",{"$f":"IFERROR(MATCH($D111,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":157},{"$f":"IFERROR(MATCH($D111,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":157},null,{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($E$183&O$191),$E111)),FALSE)","v":3560000},{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($E$183&P$191),$E111)),FALSE)","v":3620000},{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E111)),FALSE)","v":3050000},{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($E$183&R$191),$E111)),FALSE)","v":3150000},{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($E$183&S$191),$E111)),FALSE)","v":3580000},null,null,{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($I$183&O$191),$F111)),FALSE)","v":3270000},{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($I$183&P$191),$F111)),FALSE)","v":3570000},{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F111)),FALSE)","v":3580000},{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($I$183&R$191),$F111)),FALSE)","v":3350000},{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($I$183&S$191),$F111)),FALSE)","v":3510000}]
[null,null,null,"Total Current Liabilities",null,null,null,{"$f":"H108+H109+H110+H111","v":7494000},{"$f":"I108+I109+I110+I111","v":6005000},{"$f":"J108+J109+J110+J111","v":7112000},{"$f":"K108+K109+K110+K111","v":6221000},{"$f":"L108+L109+L110+L111","v":7690000},null,null,{"$f":"O108+O109+O110+O111","v":5695000},{"$f":"P108+P109+P110+P111","v":6599000},{"$f":"Q108+Q109+Q110+Q111","v":7690000},{"$f":"R108+R109+R110+R111","v":8952000},{"$f":"S108+S109+S110+S111","v":8903000}]
[null,null,null,"Long-Term Debt",{"$f":"IFERROR(MATCH($D113,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":162},{"$f":"IFERROR(MATCH($D113,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":162},null,{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($E$183&O$191),$E113)),FALSE)","v":4380000},{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($E$183&P$191),$E113)),FALSE)","v":6790000},{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E113)),FALSE)","v":8800000},{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($E$183&R$191),$E113)),FALSE)","v":10720000},{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($E$183&S$191),$E113)),FALSE)","v":12160000},null,null,{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($I$183&O$191),$F113)),FALSE)","v":11090000},{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($I$183&P$191),$F113)),FALSE)","v":10830000},{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F113)),FALSE)","v":12160000},{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($I$183&R$191),$F113)),FALSE)","v":12210000},{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($I$183&S$191),$F113)),FALSE)","v":11290000}]
[null,null,null,"Provision for Risks & Charges",{"$f":"IFERROR(MATCH($D114,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":167},{"$f":"IFERROR(MATCH($D114,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":167},null,{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($E$183&O$191),$E114)),FALSE)","v":2110000},{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($E$183&P$191),$E114)),FALSE)","v":4110000.25},{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E114)),FALSE)","v":3770000},{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($E$183&R$191),$E114)),FALSE)","v":4270000},{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($E$183&S$191),$E114)),FALSE)","v":3940000},null,null,{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($I$183&O$191),$F114)),FALSE)","v":3760000},{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($I$183&P$191),$F114)),FALSE)","v":3750000},{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F114)),FALSE)","v":3940000},{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($I$183&R$191),$F114)),FALSE)","v":3380000},{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($I$183&S$191),$F114)),FALSE)","v":3250000}]
[null,null,null,"Deferred Taxes",{"$f":"IFERROR(MATCH($D115,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":168},{"$f":"IFERROR(MATCH($D115,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":168},null,{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($E$183&O$191),$E115)),FALSE)","v":178000},{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($E$183&P$191),$E115)),FALSE)","v":-748000},{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E115)),FALSE)","v":-124000},{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($E$183&R$191),$E115)),FALSE)","v":-277000},{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($E$183&S$191),$E115)),FALSE)","v":-276000},null,null,{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($I$183&O$191),$F115)),FALSE)","v":0},{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($I$183&P$191),$F115)),FALSE)","v":0},{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F115)),FALSE)","v":-276000},{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($I$183&R$191),$F115)),FALSE)","v":0},{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($I$183&S$191),$F115)),FALSE)","v":0}]
[null,null,null,"Other Liabilities",{"$f":"IFERROR(MATCH($D116,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":171},{"$f":"IFERROR(MATCH($D116,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":171},null,{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($E$183&O$191),$E116)),FALSE)","v":1070000},{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($E$183&P$191),$E116)),FALSE)","v":1090000},{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E116)),FALSE)","v":1170000},{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($E$183&R$191),$E116)),FALSE)","v":1200000},{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($E$183&S$191),$E116)),FALSE)","v":2350000},null,null,{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($I$183&O$191),$F116)),FALSE)","v":1770000},{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($I$183&P$191),$F116)),FALSE)","v":1860000},{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F116)),FALSE)","v":2350000},{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($I$183&R$191),$F116)),FALSE)","v":2990000},{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($I$183&S$191),$F116)),FALSE)","v":2900000}]
[null,null,null,"Reconciling Liabilities",null,null,null,{"$f":"H105-SUM(H112:H116)-H121","v":-102000},{"$f":"I105-SUM(I112:I116)-I121","v":13999.75},{"$f":"J105-SUM(J112:J116)-J121","v":19000},{"$f":"K105-SUM(K112:K116)-K121","v":22000},{"$f":"L105-SUM(L112:L116)-L121","v":0.25},null,null,{"$f":"O105-SUM(O112:O116)-O121","v":9000},{"$f":"P105-SUM(P112:P116)-P121","v":17000},{"$f":"Q105-SUM(Q112:Q116)-Q121","v":0.25},{"$f":"R105-SUM(R112:R116)-R121","v":18000},{"$f":"S105-SUM(S112:S116)-S121","v":7000}]
[null,null,null,"Total Liabilities",null,null,null,{"$f":"SUM(H112:H117)","v":15130000},{"$f":"SUM(I112:I117)","v":17261000},{"$f":"SUM(J112:J117)","v":20747000},{"$f":"SUM(K112:K117)","v":22156000},{"$f":"SUM(L112:L117)","v":25864000.25},null,null,{"$f":"SUM(O112:O117)","v":22324000},{"$f":"SUM(P112:P117)","v":23056000},{"$f":"SUM(Q112:Q117)","v":25864000.25},{"$f":"SUM(R112:R117)","v":27550000},{"$f":"SUM(S112:S117)","v":26350000}]
[null,null,null,"Total Shareholders' Equity",{"$f":"IFERROR(MATCH($D119,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":189},{"$f":"IFERROR(MATCH($D119,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":189},null,{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($E$183&O$191),$E119)),FALSE)","v":17500000},{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($E$183&P$191),$E119)),FALSE)","v":13110000},{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E119)),FALSE)","v":11430000},{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($E$183&R$191),$E119)),FALSE)","v":10300000},{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($E$183&S$191),$E119)),FALSE)","v":11560000},null,null,{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($I$183&O$191),$F119)),FALSE)","v":11590000},{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($I$183&P$191),$F119)),FALSE)","v":12150000},{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F119)),FALSE)","v":11560000},{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($I$183&R$191),$F119)),FALSE)","v":10980000},{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($I$183&S$191),$F119)),FALSE)","v":10370000}]
[null,null,null,"Accumulated Minority Interest",{"$f":"IFERROR(MATCH($D120,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":191},{"$f":"IFERROR(MATCH($D120,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":191},null,{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($E$183&O$191),$E120)),FALSE)","v":446000},{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($E$183&P$191),$E120)),FALSE)","v":33000},{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E120)),FALSE)","v":39000},{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($E$183&R$191),$E120)),FALSE)","v":45000},{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($E$183&S$191),$E120)),FALSE)","v":59000},null,null,{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($I$183&O$191),$F120)),FALSE)","v":53000},{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($I$183&P$191),$F120)),FALSE)","v":56000},{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F120)),FALSE)","v":59000},{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($I$183&R$191),$F120)),FALSE)","v":62000},{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($I$183&S$191),$F120)),FALSE)","v":63000}]
[null,null,null,"Total Equity",{"$f":"IFERROR(MATCH($D121,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":192},{"$f":"IFERROR(MATCH($D121,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":192},null,{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($E$183&O$191),$E121)),FALSE)","v":17950000},{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($E$183&P$191),$E121)),FALSE)","v":13140000},{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($E$183&Q$191),$E121)),FALSE)","v":11470000},{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($E$183&R$191),$E121)),FALSE)","v":10340000},{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($E$183&S$191),$E121)),FALSE)","v":11620000},null,null,{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($I$183&O$191),$F121)),FALSE)","v":11640000},{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($I$183&P$191),$F121)),FALSE)","v":12200000},{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($I$183&Q$191),$F121)),FALSE)","v":11620000},{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($I$183&R$191),$F121)),FALSE)","v":11040000},{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($I$183&S$191),$F121)),FALSE)","v":10430000}]
[null,null,null,"Liabilities & Shareholders' Equity",{"$f":"IFERROR(MATCH($D122,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":148},{"$f":"IFERROR(MATCH($D122,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":148},null,{"$f":"H118+H121","v":33080000},{"$f":"I118+I121","v":30401000},{"$f":"J118+J121","v":32217000},{"$f":"K118+K121","v":32496000},{"$f":"L118+L121","v":37484000.25},null,null,{"$f":"O118+O121","v":33964000},{"$f":"P118+P121","v":35256000},{"$f":"Q118+Q121","v":37484000.25},{"$f":"R118+R121","v":38590000},{"$f":"S118+S121","v":36780000}]
[null,null,null,null,null,null,null,{"$f":"H122-H105","v":0},{"$f":"I122-I105","v":0},{"$f":"J122-J105","v":0},{"$f":"K122-K105","v":0},{"$f":"L122-L105","v":0},null,null,{"$f":"O122-O105","v":0},{"$f":"P122-P105","v":0},{"$f":"Q122-Q105","v":0},{"$f":"R122-R105","v":0},{"$f":"S122-S105","v":0}]
["Other Data"]
[null,"Ending Stock Price",null,null,null,null,null,{"$f":"INDEX('EBITDA Analysis'!D64:D86,'Single Company Graph'!$H$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!E64:E86,'Single Company Graph'!$H$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!F64:F86,'Single Company Graph'!$H$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!G64:G86,'Single Company Graph'!$H$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!H64:H86,'Single Company Graph'!$H$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!I64:I86,'Single Company Graph'!$H$1)","v":false}]
[null,"Average Stock Price",null,null,null,null,null,{"$f":"INDEX('EBITDA Analysis'!Q64:Q86,'Historic for Model'!$D$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!R64:R86,'Historic for Model'!$D$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!S64:S86,'Historic for Model'!$D$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!T64:T86,'Historic for Model'!$D$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!U64:U86,'Historic for Model'!$D$1)","v":false},{"$f":"INDEX('EBITDA Analysis'!V64:V86,'Historic for Model'!$D$1)","v":false}]
[]
[null,"Revenue Forecast",null,null,null,null,{"$f":"'Single Company Graph'!P20","v":34430000}]
[null,"Revenue Growth",null,null,null,null,{"$f":"'Single Company Graph'!P22","v":3.362347441468172E-2}]
[null,"Five Year Revenue Growth",null,null,null,null,{"$f":"'Single Company Graph'!M5","v":9.7000000000000003E-2}]
[null,"Enterprise Value",null,null,null,null,{"$f":"'Single Company Graph'!L19","v":134870000}]
[null,"Current Stock Price",null,null,null,null,{"$f":"'Single Company Graph'!L12","v":210.89}]
[]
["Analysis"]
[null,"Operations and EBITDA"]
[null,null,"Revenue Growth",null,null,null,null,null,{"$f":"IF(I6,I11/H11-1)","v":3.0774214447683912E-2},{"$f":"IF(J6,J11/I11-1)","v":-4.8711502199874301E-2},{"$f":"IF(K6,K11/J11-1)","v":-5.2857614800132513E-3},{"$f":"IF(L6,L11/K11-1)","v":5.147791431418125E-2},{"$f":"IF(M6,M11/L11-1)","v":-0.21430345866152845}]
[null,null,"COGS Margin",null,null,null,null,{"$f":"IFERROR(IF(H6,H12/H11),FALSE)","v":0.47748623258827338},{"$f":"IF(I6,I12/I11)","v":0.47328724072910122},{"$f":"IF(J6,J12/J11)","v":0.46580773042616452},{"$f":"IF(K6,K12/K11)","v":0.45366987711723678},{"$f":"IF(L6,L12/L11)","v":0.45483259633607076},{"$f":"IF(M6,M12/M11)","v":0.45968607920984905}]
[null,null,"R&D Growth",null,null,null,null,null,{"$f":"IFERROR(IF(I4,I14/H14-1),0)","v":2.9069767441860517E-2},{"$f":"IFERROR(IF(J4,J14/I14-1),0)","v":-1.1299435028248594E-2},{"$f":"IFERROR(IF(K4,K14/J14-1),0)","v":-5.7142857142856718E-3},{"$f":"IFERROR(IF(L4,L14/K14-1),0)","v":5.7471264367816133E-2},{"$f":"IFERROR(IF(M4,M14/L14-1),0)","v":false}]
[null,null,"Other SG&A as Percent of Revenue",null,null,null,null,{"$f":"IF(H11,H15/H11)","v":0.20667314544865564},0.20333123821495916,0.20218037661050545,0.20657588840916638,0.20593809222994314,0.20580721763874663]
[null,null,"Other Operating Expense",null,null,null,null,{"$f":"H16","v":0},0,0,0,0,0]
[null,"Capital Expenditures"]
[null,null,"Capital Expenditures (Fixed Assets)",null,null,null,null,{"$f":"-H58","v":1670000},1490000,1460000,1420000,1370000,1453000]
[null,null,"Capital Expenditures/Sales",null,null,null,null,{"$f":"IF(H11,H142/H11)","v":5.4097829608033693E-2},4.6825895663104966E-2,4.8232573505120578E-2,4.7160411823314513E-2,4.3272267845862286E-2,5.841170220248882E-2]
[null,null,"Capital Expenditures/Depreciation",null,null,null,null,{"$f":"IFERROR(IF(H4,H142/H19),FALSE)","v":1.4649122807017543},{"$f":"IF(I4,I142/I19)","v":1.2627118644067796},{"$f":"IF(J4,J142/J19)","v":1.2066115702479339},{"$f":"IF(K4,K142/K19)","v":1.1735537190082646},{"$f":"IF(L4,L142/L19)","v":1.0458015267175573},{"$f":"IF(M4,M142/M19)","v":false}]
[null,null,"Capital Expenditures (Other Assets)",null,null,null,null,{"$f":"-H59","v":0},0,0,0,0,0]
[null,null,"Net Assets from Acquisitions",null,null,null,null,0,955000,2910000,16000,2020000,0]
[null,null,"Percent of Sales",null,null,null,null,{"$f":"IF(H11,H146/H11)","v":0},3.0012570710245129E-2,9.6134786917740342E-2,5.3138492195283957E-4,6.3802905874921031E-2,0]
[null,"Working Capital"]
[null,null,"Total Expenses",null,null,null,null,{"$f":"H11-H17","v":22840000},23300000,21970000,21620000,22760000,18462247.246022031]
[null,null,"A/R as Percent of Sales",null,null,null,null,{"$f":"IFERROR(IF(H4,H94/H11),FALSE)","v":0.14091350826044705},{"$f":"IF(I4,I94/I11)","v":0.13324952859836581},{"$f":"IF(J4,J94/J11)","v":0.13709943838784275},{"$f":"IF(K4,K94/K11)","v":0.14579873796081036},{"$f":"IF(L4,L94/L11)","v":0.15508528111181302},{"$f":"IF(M4,M94/M11)","v":false}]
[null,null,"Inventory as Percent of COGS",null,null,null,null,{"$f":"IFERROR(IF(H4,H95/H12),FALSE)","v":0.26187245590230662},{"$f":"IF(I4,I95/I12)","v":0.24634794156706508},{"$f":"IF(J4,J95/J12)","v":0.24964539007092199},{"$f":"IF(K4,K95/K12)","v":0.24816983894582723},{"$f":"IF(L4,L95/L12)","v":0.27986112847222222},{"$f":"IF(M4,M95/M12)","v":false}]
[null,null,"Other Current Assets as Percent of Revenues",null,null,null,null,{"$f":"IFERROR(IF(H4,(H96+H97)/H11),FALSE)","v":3.5633300939423386E-2},{"$f":"IF(I4,(I96+I97)/I11)","v":3.519798868636078E-2},{"$f":"IF(J4,(J96+J97)/J11)","v":3.9312851007598279E-2},{"$f":"IF(K4,(K96+K97)/K11)","v":3.7196944536698771E-2},{"$f":"IF(L4,(L96+L97)/L11)","v":3.6955148452305749E-2},{"$f":"IF(M4,(M96+M97)/M11)","v":false}]
[null,null,"Accounts Payable as Percent of Expenses",null,null,null,null,{"$f":"IFERROR(IF(H4,H109/H149),FALSE)","v":7.8809106830122586E-2},{"$f":"IF(I4,I109/I149)","v":7.7682403433476391E-2},{"$f":"IF(J4,J109/J149)","v":7.6923076923076927E-2},{"$f":"IF(K4,K109/K149)","v":8.3256244218316372E-2},{"$f":"IF(L4,L109/L149)","v":8.5676625659050973E-2},{"$f":"IF(M4,M109/M149)","v":false}]
[null,null,"Taxes Payable as Percent of Taxes",null,null,null,null,{"$f":"IFERROR(IF(H4,H110/H27),FALSE)","v":0.2467391304347826},{"$f":"IF(I4,I110/I27)","v":0.23103448275862068},{"$f":"IF(J4,J110/J27)","v":0.16767676767676767},{"$f":"IF(K4,K110/K27)","v":0.14949999999999999},{"$f":"IF(L4,L110/L27)","v":0.11567164179104478},{"$f":"IF(M4,M110/M27)","v":false}]
[null,null,"Other Current Liabilites as Percent of Revenues",null,null,null,null,{"$f":"IFERROR(IF(H4,H111/H11),FALSE)","v":0.11532231940395206},{"$f":"IF(I4,I111/I11)","v":0.11376492771841609},{"$f":"IF(J4,J111/J11)","v":0.1007598282127519},{"$f":"IF(K4,K111/K11)","v":0.1046164065094653},{"$f":"IF(L4,L111/L11)","v":0.11307643714466203},{"$f":"IF(M4,M111/M11)","v":false}]
[null,"Depreciation"]
[null,null,"Depreciation Expense as Percent of Gross Assets",null,null,null,null,{"$f":"IFERROR(IF(H4,H19/H99),FALSE)","v":4.94148244473342E-2},{"$f":"IFERROR(IF(I4,I19/I99),FALSE)","v":5.166374781085814E-2},{"$f":"IFERROR(IF(J4,J19/J99),FALSE)","v":5.2380952380952382E-2},{"$f":"IFERROR(IF(K4,K19/K99),FALSE)","v":5.1489361702127659E-2},{"$f":"IFERROR(IF(L4,L19/L99),FALSE)","v":5.2589321557607385E-2},{"$f":"IF(M4,M19/L99)","v":false}]
[null,null,"Depreciation Expense as Percent of Net Assets",null,null,null,null,{"$f":"IFERROR(IF(H4,H19/H101),FALSE)","v":0.13179190751445086},{"$f":"IF(I4,I19/H101)","v":0.13641618497109825},{"$f":"IF(J4,J19/I101)","v":0.14252061248527681},{"$f":"IF(K4,K19/J101)","v":0.142018779342723},{"$f":"IF(L4,L19/K101)","v":0.15375586854460094},{"$f":"IF(M4,M19/L101)","v":false}]
[null,null,"Amortisation as Percent of Intangibles",null,null,null,null,{"$f":"IFERROR(IF(H4,H20/H103),FALSE)","v":2.6135105204872645E-2},{"$f":"IF(I4,I20/I103)","v":2.6855123674911659E-2},{"$f":"IF(J4,J20/J103)","v":1.9324894514767932E-2},{"$f":"IF(K4,K20/K103)","v":2.2802436901653612E-2},{"$f":"IF(L4,L20/L103)","v":1.7695167286245352E-2},{"$f":"IF(M4,M20/M103)","v":false}]
[null,"Other Expenses and Income"]
[null,null,"Cash and Investments",null,null,null,null,{"$f":"H93+H102","v":4990000},3640000,2256000,2975000,4320000,0]
[null,null,"Interest and Other Income as Percent of Investments",null,null,null,null,{"$f":"IFERROR(IF(H4,(H22+H23)/H161),FALSE)","v":-1.4829659318637275E-2},{"$f":"IF(I4,(I22+I23)/I161)","v":1.0164835164835165E-2},{"$f":"IF(J4,(J22+J23)/J161)","v":8.8652482269503549E-2},{"$f":"IF(K4,(K22+K23)/K161)","v":8.3697478991596644E-2},{"$f":"IF(L4,(L22+L23)/L161)","v":0.14884259259259258},{"$f":"IF(M4,(M22+M23)/M161)","v":false}]
[null,null,"Other Assets",null,null,null,null,{"$f":"H104","v":1100000},711000,731000,611000,734000,0]
[null,null,"Other Income",null,null,null,null,{"$f":"(H24+H28+H29+H31)","v":4000},12000,7000,8000,4000,0]
[null,null,"Other Income as Percent of Other Assets",null,null,null,null,{"$f":"IFERROR(IF(H4,H164/H163),FALSE)","v":3.6363636363636364E-3},1.6877637130801686E-2,9.575923392612859E-3,1.3093289689034371E-2,5.4495912806539508E-3,false]
[null,null,"Total Debt",null,null,null,null,{"$f":"H108+H113","v":6060000},6896000,10840000,11692000,14010000,0]
[null,null,"Interest Expense as Percent of Debt",null,null,null,null,{"$f":"IFERROR(IF(H4,H25/H166),FALSE)","v":0},{"$f":"IF(I4,I25/I166)","v":1.4646171693735499E-2},{"$f":"IF(J4,J25/J166)","v":2.1125461254612544E-2},{"$f":"IF(K4,K25/K166)","v":1.7704413274033527E-2},{"$f":"IF(L4,L25/L166)","v":5.9957173447537475E-3},{"$f":"IF(M4,M25/M166)","v":false}]
[null,"Income Tax and Equity"]
[null,null,"Income Tax Rate",null,null,null,null,{"$f":"IFERROR(IF(H4,H27/H26),FALSE)","v":0.28065893837705919},{"$f":"IF(I4,I27/I26)","v":0.28925619834710742},{"$f":"IF(J4,J27/J26)","v":0.29062087186261559},{"$f":"IF(K4,K27/K26)","v":0.28360748723766305},{"$f":"IF(L4,L27/L26)","v":0.35515504903260003},{"$f":"IF(M4,M27/M26)","v":false}]
[null,null,"Minority Income Percent",null,null,null,null,{"$f":"IFERROR(IF(H4,H33/H32),FALSE)","v":1.3135593220338982E-2},{"$f":"IF(I4,I33/I32)","v":8.3999999999999995E-3},{"$f":"IF(J4,J33/J32)","v":1.652892561983471E-3},{"$f":"IF(K4,K33/K32)","v":1.5810276679841897E-3},{"$f":"IF(L4,L33/L32)","v":2.2587268993839835E-3},{"$f":"IF(M4,M33/M32)","v":false}]
[null,null,"Dividend as Percent of Income",null,null,null,null,{"$f":"IFERROR(IF(H4,-H68/H34),FALSE)","v":0.37124463519313305},{"$f":"IF(I4,-I68/I34)","v":0.44758064516129031},{"$f":"IF(J4,-J68/J34)","v":0.53002070393374745},{"$f":"IF(K4,-K68/K34)","v":0.53069306930693072},{"$f":"IF(L4,-L68/L34)","v":0.5761316872427984},{"$f":"IF(M4,-M68/M34)","v":false}]
[null,null,"Other Funds",null,null,null,null,{"$f":"H52","v":0},4.0599999999999997E-2,-4.0099999999999997E-2,1.5900000000000001E-2,4.9399999999999999E-2,-874000]
[null,null,"Unsual Expense",null,null,null,null,{"$f":"H18","v":24000},30000,19000,8000,365000,1980000]
[null,null,"Other Funds as Percent of Unusual Expense",null,null,null,null,{"$f":"IFERROR(IF(H4,H172/H173),0)","v":0},1.3533333333333332E-6,-2.1105263157894735E-6,1.9875E-6,1.3534246575342465E-7,false]
[null,null,"Extraordinaries & Discontinued Operations",null,null,null,null,{"$f":"H35","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"INDEX('Menu Sheet'!Q13:Q33,'Historic for Model'!$D$1)","v":"MMM Income St"},{"$f":"INDEX('Menu Sheet'!R13:R33,'Historic for Model'!$D$1)","v":"MMM Balance Sheet"},{"$f":"INDEX('Menu Sheet'!S13:S33,'Historic for Model'!$D$1)","v":"MMM Cash Flow"},null,{"$f":"INDEX('Menu Sheet'!Y13:Y33,'Historic for Model'!$D$1)","v":"MMM Income Qtr"},{"$f":"INDEX('Menu Sheet'!Z13:Z33,'Historic for Model'!$D$1)","v":"MMM Balance Qtr"},{"$f":"INDEX('Menu Sheet'!AA13:AA33,'Historic for Model'!$D$1)","v":"MMM Cash Qtr"},null,null,null,null,{"$f":"INDEX('Menu Sheet'!T13:T33,'Historic for Model'!$D$1)","v":"MMM Summary"},{"$f":"INDEX('Menu Sheet'!U13:U33,'Historic for Model'!$D$1)","v":"MMM Mktw Sum"},{"$f":"INDEX('Menu Sheet'!V13:V33,'Historic for Model'!$D$1)","v":"MMM Mkwt Basic"},{"$f":"INDEX('Menu Sheet'!W13:W33,'Historic for Model'!$D$1)","v":"MMM Yahoo Gr"},{"$f":"INDEX('Menu Sheet'!X13:X33,'Historic for Model'!$D$1)","v":"MMM Mktwth Gr"}]
[null,null,null,{"$f":"IF(D182<>0,\"'\"&D182&\"'!\")","v":"'MMM Income St'!"},{"$f":"IF(E182<>0,\"'\"&E182&\"'!\")","v":"'MMM Balance Sheet'!"},{"$f":"IF(F182<>0,\"'\"&F182&\"'!\")","v":"'MMM Cash Flow'!"},null,{"$f":"IF(H182<>0,\"'\"&H182&\"'!\")","v":"'MMM Income Qtr'!"},{"$f":"IF(I182<>0,\"'\"&I182&\"'!\")","v":"'MMM Balance Qtr'!"},{"$f":"IF(J182<>0,\"'\"&J182&\"'!\")","v":"'MMM Cash Qtr'!"},null,null,null,null,{"$f":"IF(O182<>0,\"'\"&O182&\"'!\")","v":"'MMM Summary'!"},{"$f":"IF(P182<>0,\"'\"&P182&\"'!\")","v":"'MMM Mktw Sum'!"},{"$f":"IF(Q182<>0,\"'\"&Q182&\"'!\")","v":"'MMM Mkwt Basic'!"},{"$f":"IF(R182<>0,\"'\"&R182&\"'!\")","v":"'MMM Yahoo Gr'!"},{"$f":"IF(S182<>0,\"'\"&S182&\"'!\")","v":"'MMM Mktwth Gr'!"}]
[null,null,null,null,null,null,null,"June","July","August","September","October","November",null,"January","February","March","April","May"]
[null,null,null,null,null,null,null,{"$f":"H184&\"-\"","v":"June-"},"July-","August-","September-","October-","November-",null,{"$f":"O184&\"-\"","v":"January-"},{"$f":"P184&\"-\"","v":"February-"},{"$f":"Q184&\"-\"","v":"March-"},{"$f":"R184&\"-\"","v":"April-"},{"$f":"S184&\"-\"","v":"May-"}]
[null,null,null,null,null,null,null,{"$f":"IFERROR(FIND(H185,$B$2,1),FALSE)","v":false},false,false,false,false,false,null,{"$f":"IFERROR(FIND(O185,$B$2,1),FALSE)","v":16},{"$f":"IFERROR(FIND(P185,$B$2,1),FALSE)","v":false},{"$f":"IFERROR(FIND(Q185,$B$2,1),FALSE)","v":false},{"$f":"IFERROR(FIND(R185,$B$2,1),FALSE)","v":false},{"$f":"IFERROR(FIND(S185,$B$2,1),FALSE)","v":false}]
[null,null,null,null,null,null,null,6,7,8,9,10,11,null,1,2,3,4,5]
[null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(H186),H187,0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISNUMBER(O186),O187,0)","v":1},{"$f":"IF(ISNUMBER(P186),P187,0)","v":0},{"$f":"IF(ISNUMBER(Q186),Q187,0)","v":0},{"$f":"IF(ISNUMBER(R186),R187,0)","v":0},{"$f":"IF(ISNUMBER(S186),S187,0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"C:C","D:D","E:E","F:F",null,null,null,"B:B","C:C","D:D","E:E","F:F",null,null,"B:B"]

{"sheet":"EBITDA Analysis","index":6,"n_rows":484,"n_cols":86,"rows_kept":484,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Menu Sheet'!A1",null,null,null,{"$f":"'Menu Sheet'!L3","v":2017}]
[]
["EV/EBITDA - Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"EV/Invested Capital"]
[null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017},null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017}]
[null,null,{"$f":"C6=$D$4+1","v":false},{"$f":"D6=$D$4+1","v":false},false,false,false,false,false,true,false,null,null,null,null,{"$f":"P6=$P$4+1","v":false},{"$f":"Q6=$P$4+1","v":false},false,false,false,false,false,true,false,false]
[null,null,{"$f":"first_year","v":2011},{"$f":"C6+1","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"C6","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"'Data Extract Income Stmt'!C39","v":"MMM"},{"$f":"IF(C$5,'Data Current'!$CH11,IF(C226,P200/C226)*'Data Current'!$L11)","v":0},{"$f":"IF(D$5,'Data Current'!$CH11,IF(D226,Q200/D226)*'Data Current'!$L11)","v":0},{"$f":"IF(E$5,'Data Current'!$CH11,IF(E226,R200/E226)*'Data Current'!$L11)","v":0.14196763025950376},{"$f":"IF(F$5,'Data Current'!$CH11,IF(F226,S200/F226)*'Data Current'!$L11)","v":0.38851113716295427},{"$f":"IF(G$5,'Data Current'!$CH11,IF(G226,T200/G226)*'Data Current'!$L11)","v":1.0397111287779104},{"$f":"IF(H$5,'Data Current'!$CH11,IF(H226,U200/H226)*'Data Current'!$L11)","v":1.0338044758539457},{"$f":"IF(I$5,'Data Current'!$CH11,IF(I226,V200/I226)*'Data Current'!$L11)","v":1.0966292134831461},{"$f":"IF(J$5,'Data Current'!$CH11,IF(J226,W200/J226)*'Data Current'!$L11)","v":15.81},{"$f":"IF(K$5,'Data Current'!$CH11,IF(K226,X200/K226)*'Data Current'!$L11)","v":0},{"$f":"IF(L$5,'Data Current'!$CH11,IF(L226,Y200/L226)*'Data Current'!$L11)","v":15.854964337631889},null,null,{"$f":"B7","v":"MMM"},{"$f":"IF(P$5,'Data Current'!$CW11,IF(C252,P200/C252)*'Data Current'!$L11)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW11,IF(D252,Q200/D252)*'Data Current'!$L11)","v":0},{"$f":"IF(R$5,'Data Current'!$CW11,IF(E252,R200/E252)*'Data Current'!$L11)","v":6.1475409836065573E-2},{"$f":"IF(S$5,'Data Current'!$CW11,IF(F252,S200/F252)*'Data Current'!$L11)","v":0.20177788602045788},{"$f":"IF(T$5,'Data Current'!$CW11,IF(G252,T200/G252)*'Data Current'!$L11)","v":0.43049327354260092},{"$f":"IF(U$5,'Data Current'!$CW11,IF(H252,U200/H252)*'Data Current'!$L11)","v":0.46008282224668451},{"$f":"IF(V$5,'Data Current'!$CW11,IF(I252,V200/I252)*'Data Current'!$L11)","v":0.45778611632270166},{"$f":"IF(W$5,'Data Current'!$DA11,IF(J252,W200/J252)*'Data Current'!$L11)","v":6.211283782564994},{"$f":"IF(X$5,'Data Current'!$CW11,IF(K252,X200/K252)*'Data Current'!$L11)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW11,IF(L252,Y200/L252)*'Data Current'!$L11)","v":6.2284547699672155}]
[null,{"$f":"'Data Extract Income Stmt'!C40","v":"AAPL"},{"$f":"IF(C$5,'Data Current'!$CH12,IF(C227,P201/C227)*'Data Current'!$L12)","v":0},{"$f":"IF(D$5,'Data Current'!$CH12,IF(D227,Q201/D227)*'Data Current'!$L12)","v":0},{"$f":"IF(E$5,'Data Current'!$CH12,IF(E227,R201/E227)*'Data Current'!$L12)","v":-2.3567538126361658},{"$f":"IF(F$5,'Data Current'!$CH12,IF(F227,S201/F227)*'Data Current'!$L12)","v":-1.9792079207920792},{"$f":"IF(G$5,'Data Current'!$CH12,IF(G227,T201/G227)*'Data Current'!$L12)","v":-1.8129413275131596},{"$f":"IF(H$5,'Data Current'!$CH12,IF(H227,U201/H227)*'Data Current'!$L12)","v":-2.1822003188867951},{"$f":"IF(I$5,'Data Current'!$CH12,IF(I227,V201/I227)*'Data Current'!$L12)","v":-2.1827895711639833},{"$f":"IF(J$5,'Data Current'!$CH12,IF(J227,W201/J227)*'Data Current'!$L12)","v":14.4},{"$f":"IF(K$5,'Data Current'!$CH12,IF(K227,X201/K227)*'Data Current'!$L12)","v":0},{"$f":"IF(L$5,'Data Current'!$CH12,IF(L227,Y201/L227)*'Data Current'!$L12)","v":14.556285495988794},null,null,"AAPL",{"$f":"IF(P$5,'Data Current'!$CW12,IF(C253,P201/C253)*'Data Current'!$L12)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW12,IF(D253,Q201/D253)*'Data Current'!$L12)","v":0},{"$f":"IF(R$5,'Data Current'!$CW12,IF(E253,R201/E253)*'Data Current'!$L12)","v":20.736421725239616},{"$f":"IF(S$5,'Data Current'!$CW12,IF(F253,S201/F253)*'Data Current'!$L12)","v":14.29558998808105},{"$f":"IF(T$5,'Data Current'!$CW12,IF(G253,T201/G253)*'Data Current'!$L12)","v":6.4627002288329516},{"$f":"IF(U$5,'Data Current'!$CW12,IF(H253,U201/H253)*'Data Current'!$L12)","v":6.7511210762331837},{"$f":"IF(V$5,'Data Current'!$CW12,IF(I253,V201/I253)*'Data Current'!$L12)","v":7.9963465553235906},{"$f":"IF(W$5,'Data Current'!$DA12,IF(J253,W201/J253)*'Data Current'!$L12)","v":7.1405754802719654},{"$f":"IF(X$5,'Data Current'!$CW12,IF(K253,X201/K253)*'Data Current'!$L12)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW12,IF(L253,Y201/L253)*'Data Current'!$L12)","v":7.2233878304724186}]
[null,{"$f":"'Data Extract Income Stmt'!C41","v":"BA"},{"$f":"IF(C$5,'Data Current'!$CH13,IF(C228,P202/C228)*'Data Current'!$L13)","v":0},{"$f":"IF(D$5,'Data Current'!$CH13,IF(D228,Q202/D228)*'Data Current'!$L13)","v":0},{"$f":"IF(E$5,'Data Current'!$CH13,IF(E228,R202/E228)*'Data Current'!$L13)","v":-0.69400250917992656},{"$f":"IF(F$5,'Data Current'!$CH13,IF(F228,S202/F228)*'Data Current'!$L13)","v":-0.44626368131868133},{"$f":"IF(G$5,'Data Current'!$CH13,IF(G228,T202/G228)*'Data Current'!$L13)","v":-0.23822222222222222},{"$f":"IF(H$5,'Data Current'!$CH13,IF(H228,U202/H228)*'Data Current'!$L13)","v":-2.0268456375838927E-2},{"$f":"IF(I$5,'Data Current'!$CH13,IF(I228,V202/I228)*'Data Current'!$L13)","v":8.9438943894389444E-2},{"$f":"IF(J$5,'Data Current'!$CH13,IF(J228,W202/J228)*'Data Current'!$L13)","v":15.45},{"$f":"IF(K$5,'Data Current'!$CH13,IF(K228,X202/K228)*'Data Current'!$L13)","v":0},{"$f":"IF(L$5,'Data Current'!$CH13,IF(L228,Y202/L228)*'Data Current'!$L13)","v":15.265121056661561},null,null,"BA",{"$f":"IF(P$5,'Data Current'!$CW13,IF(C254,P202/C254)*'Data Current'!$L13)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW13,IF(D254,Q202/D254)*'Data Current'!$L13)","v":0},{"$f":"IF(R$5,'Data Current'!$CW13,IF(E254,R202/E254)*'Data Current'!$L13)","v":-1.0841302183680896},{"$f":"IF(S$5,'Data Current'!$CW13,IF(F254,S202/F254)*'Data Current'!$L13)","v":-4.6200195563028688},{"$f":"IF(T$5,'Data Current'!$CW13,IF(G254,T202/G254)*'Data Current'!$L13)","v":-6.196531791907514},{"$f":"IF(U$5,'Data Current'!$CW13,IF(H254,U202/H254)*'Data Current'!$L13)","v":4.1897891231964482E-2},{"$f":"IF(V$5,'Data Current'!$CW13,IF(I254,V202/I254)*'Data Current'!$L13)","v":-0.60524846454494696},{"$f":"IF(W$5,'Data Current'!$DA13,IF(J254,W202/J254)*'Data Current'!$L13)","v":220.66857771822359},{"$f":"IF(X$5,'Data Current'!$CW13,IF(K254,X202/K254)*'Data Current'!$L13)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW13,IF(L254,Y202/L254)*'Data Current'!$L13)","v":218.10041709705209}]
[null,{"$f":"'Data Extract Income Stmt'!C42","v":"CAT"},{"$f":"IF(C$5,'Data Current'!$CH14,IF(C229,P203/C229)*'Data Current'!$L14)","v":0},{"$f":"IF(D$5,'Data Current'!$CH14,IF(D229,Q203/D229)*'Data Current'!$L14)","v":0},{"$f":"IF(E$5,'Data Current'!$CH14,IF(E229,R203/E229)*'Data Current'!$L14)","v":3.3500557413600891},{"$f":"IF(F$5,'Data Current'!$CH14,IF(F229,S203/F229)*'Data Current'!$L14)","v":3.3888268156424579},{"$f":"IF(G$5,'Data Current'!$CH14,IF(G229,T203/G229)*'Data Current'!$L14)","v":3.8628719275549805},{"$f":"IF(H$5,'Data Current'!$CH14,IF(H229,U203/H229)*'Data Current'!$L14)","v":5.4796116504854373},{"$f":"IF(I$5,'Data Current'!$CH14,IF(I229,V203/I229)*'Data Current'!$L14)","v":2.9284876905041033},{"$f":"IF(J$5,'Data Current'!$CH14,IF(J229,W203/J229)*'Data Current'!$L14)","v":10.68},{"$f":"IF(K$5,'Data Current'!$CH14,IF(K229,X203/K229)*'Data Current'!$L14)","v":0},{"$f":"IF(L$5,'Data Current'!$CH14,IF(L229,Y203/L229)*'Data Current'!$L14)","v":10.668958770413065},null,null,"CAT",{"$f":"IF(P$5,'Data Current'!$CW14,IF(C255,P203/C255)*'Data Current'!$L14)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW14,IF(D255,Q203/D255)*'Data Current'!$L14)","v":0},{"$f":"IF(R$5,'Data Current'!$CW14,IF(E255,R203/E255)*'Data Current'!$L14)","v":0.870005790387956},{"$f":"IF(S$5,'Data Current'!$CW14,IF(F255,S203/F255)*'Data Current'!$L14)","v":0.98060135790494662},{"$f":"IF(T$5,'Data Current'!$CW14,IF(G255,T203/G255)*'Data Current'!$L14)","v":1.0003350083752094},{"$f":"IF(U$5,'Data Current'!$CW14,IF(H255,U203/H255)*'Data Current'!$L14)","v":1.0541651101979828},{"$f":"IF(V$5,'Data Current'!$CW14,IF(I255,V203/I255)*'Data Current'!$L14)","v":1.0343685300207039},{"$f":"IF(W$5,'Data Current'!$DA14,IF(J255,W203/J255)*'Data Current'!$L14)","v":2.568063677564163},{"$f":"IF(X$5,'Data Current'!$CW14,IF(K255,X203/K255)*'Data Current'!$L14)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW14,IF(L255,Y203/L255)*'Data Current'!$L14)","v":2.5672283241271132}]
[null,{"$f":"'Data Extract Income Stmt'!C43","v":"CVX"},{"$f":"IF(C$5,'Data Current'!$CH15,IF(C230,P204/C230)*'Data Current'!$L15)","v":0},{"$f":"IF(D$5,'Data Current'!$CH15,IF(D230,Q204/D230)*'Data Current'!$L15)","v":0},{"$f":"IF(E$5,'Data Current'!$CH15,IF(E230,R204/E230)*'Data Current'!$L15)","v":6.4206292879110477E-2},{"$f":"IF(F$5,'Data Current'!$CH15,IF(F230,S204/F230)*'Data Current'!$L15)","v":0.35539880629408571},{"$f":"IF(G$5,'Data Current'!$CH15,IF(G230,T204/G230)*'Data Current'!$L15)","v":1.3512674599068806},{"$f":"IF(H$5,'Data Current'!$CH15,IF(H230,U204/H230)*'Data Current'!$L15)","v":2.6739900779588943},{"$f":"IF(I$5,'Data Current'!$CH15,IF(I230,V204/I230)*'Data Current'!$L15)","v":1.48193315266486},{"$f":"IF(J$5,'Data Current'!$CH15,IF(J230,W204/J230)*'Data Current'!$L15)","v":9.9499999999999993},{"$f":"IF(K$5,'Data Current'!$CH15,IF(K230,X204/K230)*'Data Current'!$L15)","v":0},{"$f":"IF(L$5,'Data Current'!$CH15,IF(L230,Y204/L230)*'Data Current'!$L15)","v":9.8426484018264837},null,null,"CVX",{"$f":"IF(P$5,'Data Current'!$CW15,IF(C256,P204/C256)*'Data Current'!$L15)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW15,IF(D256,Q204/D256)*'Data Current'!$L15)","v":0},{"$f":"IF(R$5,'Data Current'!$CW15,IF(E256,R204/E256)*'Data Current'!$L15)","v":1.821549861068231E-2},{"$f":"IF(S$5,'Data Current'!$CW15,IF(F256,S204/F256)*'Data Current'!$L15)","v":7.9245054745629429E-2},{"$f":"IF(T$5,'Data Current'!$CW15,IF(G256,T204/G256)*'Data Current'!$L15)","v":0.14804738423170663},{"$f":"IF(U$5,'Data Current'!$CW15,IF(H256,U204/H256)*'Data Current'!$L15)","v":0.20868362831858406},{"$f":"IF(V$5,'Data Current'!$CW15,IF(I256,V204/I256)*'Data Current'!$L15)","v":0.18424303683737647},{"$f":"IF(W$5,'Data Current'!$DA15,IF(J256,W204/J256)*'Data Current'!$L15)","v":1.4284775160580616},{"$f":"IF(X$5,'Data Current'!$CW15,IF(K256,X204/K256)*'Data Current'!$L15)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW15,IF(L256,Y204/L256)*'Data Current'!$L15)","v":1.4125037310128647}]
[null,{"$f":"'Data Extract Income Stmt'!C44","v":"CSCO"},{"$f":"IF(C$5,'Data Current'!$CH16,IF(C231,P205/C231)*'Data Current'!$L16)","v":0},{"$f":"IF(D$5,'Data Current'!$CH16,IF(D231,Q205/D231)*'Data Current'!$L16)","v":0},{"$f":"IF(E$5,'Data Current'!$CH16,IF(E231,R205/E231)*'Data Current'!$L16)","v":-2.5775020678246485},{"$f":"IF(F$5,'Data Current'!$CH16,IF(F231,S205/F231)*'Data Current'!$L16)","v":-2.4989308624376338},{"$f":"IF(G$5,'Data Current'!$CH16,IF(G231,T205/G231)*'Data Current'!$L16)","v":-2.4550267361111113},{"$f":"IF(H$5,'Data Current'!$CH16,IF(H231,U205/H231)*'Data Current'!$L16)","v":-2.443189368770764},{"$f":"IF(I$5,'Data Current'!$CH16,IF(I231,V205/I231)*'Data Current'!$L16)","v":-1.4118438761776582},{"$f":"IF(J$5,'Data Current'!$CH16,IF(J231,W205/J231)*'Data Current'!$L16)","v":13.48},{"$f":"IF(K$5,'Data Current'!$CH16,IF(K231,X205/K231)*'Data Current'!$L16)","v":0},{"$f":"IF(L$5,'Data Current'!$CH16,IF(L231,Y205/L231)*'Data Current'!$L16)","v":13.653482082488168},null,null,"CSCO",{"$f":"IF(P$5,'Data Current'!$CW16,IF(C257,P205/C257)*'Data Current'!$L16)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW16,IF(D257,Q205/D257)*'Data Current'!$L16)","v":0},{"$f":"IF(R$5,'Data Current'!$CW16,IF(E257,R205/E257)*'Data Current'!$L16)","v":-1.4448256676557865},{"$f":"IF(S$5,'Data Current'!$CW16,IF(F257,S205/F257)*'Data Current'!$L16)","v":-1.6871992300288738},{"$f":"IF(T$5,'Data Current'!$CW16,IF(G257,T205/G257)*'Data Current'!$L16)","v":-1.6638283686828093},{"$f":"IF(U$5,'Data Current'!$CW16,IF(H257,U205/H257)*'Data Current'!$L16)","v":-1.492894843686561},{"$f":"IF(V$5,'Data Current'!$CW16,IF(I257,V205/I257)*'Data Current'!$L16)","v":-1.209919261822376},{"$f":"IF(W$5,'Data Current'!$DA16,IF(J257,W205/J257)*'Data Current'!$L16)","v":8.8499637409572411},{"$f":"IF(X$5,'Data Current'!$CW16,IF(K257,X205/K257)*'Data Current'!$L16)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW16,IF(L257,Y205/L257)*'Data Current'!$L16)","v":8.9665216398083416}]
[null,{"$f":"'Data Extract Income Stmt'!C45","v":"KO"},{"$f":"IF(C$5,'Data Current'!$CH17,IF(C232,P206/C232)*'Data Current'!$L17)","v":0},{"$f":"IF(D$5,'Data Current'!$CH17,IF(D232,Q206/D232)*'Data Current'!$L17)","v":0},{"$f":"IF(E$5,'Data Current'!$CH17,IF(E232,R206/E232)*'Data Current'!$L17)","v":1.1434078643022358},{"$f":"IF(F$5,'Data Current'!$CH17,IF(F232,S206/F232)*'Data Current'!$L17)","v":1.2228434504792332},{"$f":"IF(G$5,'Data Current'!$CH17,IF(G232,T206/G232)*'Data Current'!$L17)","v":1.6762956669498725},{"$f":"IF(H$5,'Data Current'!$CH17,IF(H232,U206/H232)*'Data Current'!$L17)","v":1.9112108520179372},{"$f":"IF(I$5,'Data Current'!$CH17,IF(I232,V206/I232)*'Data Current'!$L17)","v":2.3637236084452975},{"$f":"IF(J$5,'Data Current'!$CH17,IF(J232,W206/J232)*'Data Current'!$L17)","v":20.07},{"$f":"IF(K$5,'Data Current'!$CH17,IF(K232,X206/K232)*'Data Current'!$L17)","v":0},{"$f":"IF(L$5,'Data Current'!$CH17,IF(L232,Y206/L232)*'Data Current'!$L17)","v":19.919244767970884},null,null,"KO",{"$f":"IF(P$5,'Data Current'!$CW17,IF(C258,P206/C258)*'Data Current'!$L17)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW17,IF(D258,Q206/D258)*'Data Current'!$L17)","v":0},{"$f":"IF(R$5,'Data Current'!$CW17,IF(E258,R206/E258)*'Data Current'!$L17)","v":0.30895834620659773},{"$f":"IF(S$5,'Data Current'!$CW17,IF(F258,S206/F258)*'Data Current'!$L17)","v":0.33552487398641245},{"$f":"IF(T$5,'Data Current'!$CW17,IF(G258,T206/G258)*'Data Current'!$L17)","v":0.43573321554770317},{"$f":"IF(U$5,'Data Current'!$CW17,IF(H258,U206/H258)*'Data Current'!$L17)","v":0.48027947982241426},{"$f":"IF(V$5,'Data Current'!$CW17,IF(I258,V206/I258)*'Data Current'!$L17)","v":0.59064748201438844},{"$f":"IF(W$5,'Data Current'!$DA17,IF(J258,W206/J258)*'Data Current'!$L17)","v":4.8120682516475206},{"$f":"IF(X$5,'Data Current'!$CW17,IF(K258,X206/K258)*'Data Current'!$L17)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW17,IF(L258,Y206/L258)*'Data Current'!$L17)","v":4.7769902554815333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(CH$10,'EBITDA Analysis'!C258)","v":0}]
[null,{"$f":"'Data Extract Income Stmt'!C46","v":"DIS"},{"$f":"IF(C$5,'Data Current'!$CH18,IF(C233,P207/C233)*'Data Current'!$L18)","v":0},{"$f":"IF(D$5,'Data Current'!$CH18,IF(D233,Q207/D233)*'Data Current'!$L18)","v":0},{"$f":"IF(E$5,'Data Current'!$CH18,IF(E233,R207/E233)*'Data Current'!$L18)","v":0.85721694036300777},{"$f":"IF(F$5,'Data Current'!$CH18,IF(F233,S207/F233)*'Data Current'!$L18)","v":0.8110065170166546},{"$f":"IF(G$5,'Data Current'!$CH18,IF(G233,T207/G233)*'Data Current'!$L18)","v":0.84868421052631582},{"$f":"IF(H$5,'Data Current'!$CH18,IF(H233,U207/H233)*'Data Current'!$L18)","v":0.9209832134292566},{"$f":"IF(I$5,'Data Current'!$CH18,IF(I233,V207/I233)*'Data Current'!$L18)","v":1.2751657625075346},{"$f":"IF(J$5,'Data Current'!$CH18,IF(J233,W207/J233)*'Data Current'!$L18)","v":10.96},{"$f":"IF(K$5,'Data Current'!$CH18,IF(K233,X207/K233)*'Data Current'!$L18)","v":0},{"$f":"IF(L$5,'Data Current'!$CH18,IF(L233,Y207/L233)*'Data Current'!$L18)","v":10.9396785304248},null,null,"DIS",{"$f":"IF(P$5,'Data Current'!$CW18,IF(C259,P207/C259)*'Data Current'!$L18)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW18,IF(D259,Q207/D259)*'Data Current'!$L18)","v":0},{"$f":"IF(R$5,'Data Current'!$CW18,IF(E259,R207/E259)*'Data Current'!$L18)","v":0.18435629577307708},{"$f":"IF(S$5,'Data Current'!$CW18,IF(F259,S207/F259)*'Data Current'!$L18)","v":0.20486555697823303},{"$f":"IF(T$5,'Data Current'!$CW18,IF(G259,T207/G259)*'Data Current'!$L18)","v":0.23101719197707737},{"$f":"IF(U$5,'Data Current'!$CW18,IF(H259,U207/H259)*'Data Current'!$L18)","v":0.26959390684777651},{"$f":"IF(V$5,'Data Current'!$CW18,IF(I259,V207/I259)*'Data Current'!$L18)","v":0.34802994159743356},{"$f":"IF(W$5,'Data Current'!$DA18,IF(J259,W207/J259)*'Data Current'!$L18)","v":2.9354448032051113},{"$f":"IF(X$5,'Data Current'!$CW18,IF(K259,X207/K259)*'Data Current'!$L18)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW18,IF(L259,Y207/L259)*'Data Current'!$L18)","v":2.9300511616957654}]
[null,{"$f":"'Data Extract Income Stmt'!C47","v":"DWDP"},{"$f":"IF(C$5,'Data Current'!$CH19,IF(C234,P208/C234)*'Data Current'!$L19)","v":0},{"$f":"IF(D$5,'Data Current'!$CH19,IF(D234,Q208/D234)*'Data Current'!$L19)","v":0},{"$f":"IF(E$5,'Data Current'!$CH19,IF(E234,R208/E234)*'Data Current'!$L19)","v":1.3221757322175731},{"$f":"IF(F$5,'Data Current'!$CH19,IF(F234,S208/F234)*'Data Current'!$L19)","v":1.4022781774580335},{"$f":"IF(G$5,'Data Current'!$CH19,IF(G234,T208/G234)*'Data Current'!$L19)","v":0.66299292343387473},{"$f":"IF(H$5,'Data Current'!$CH19,IF(H234,U208/H234)*'Data Current'!$L19)","v":1.3455479452054795},{"$f":"IF(I$5,'Data Current'!$CH19,IF(I234,V208/I234)*'Data Current'!$L19)","v":1.6631067961165049},{"$f":"IF(J$5,'Data Current'!$CH19,IF(J234,W208/J234)*'Data Current'!$L19)","v":12.06},{"$f":"IF(K$5,'Data Current'!$CH19,IF(K234,X208/K234)*'Data Current'!$L19)","v":0},{"$f":"IF(L$5,'Data Current'!$CH19,IF(L234,Y208/L234)*'Data Current'!$L19)","v":12.033943217665614},null,null,"DWDP",{"$f":"IF(P$5,'Data Current'!$CW19,IF(C260,P208/C260)*'Data Current'!$L19)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW19,IF(D260,Q208/D260)*'Data Current'!$L19)","v":0},{"$f":"IF(R$5,'Data Current'!$CW19,IF(E260,R208/E260)*'Data Current'!$L19)","v":0.29690876632528423},{"$f":"IF(S$5,'Data Current'!$CW19,IF(F260,S208/F260)*'Data Current'!$L19)","v":0.39734311826861007},{"$f":"IF(T$5,'Data Current'!$CW19,IF(G260,T208/G260)*'Data Current'!$L19)","v":0.21755678623308031},{"$f":"IF(U$5,'Data Current'!$CW19,IF(H260,U208/H260)*'Data Current'!$L19)","v":0.31797458793061589},{"$f":"IF(V$5,'Data Current'!$CW19,IF(I260,V208/I260)*'Data Current'!$L19)","v":0.14668607638294229},{"$f":"IF(W$5,'Data Current'!$DA19,IF(J260,W208/J260)*'Data Current'!$L19)","v":1.5549384717434183},{"$f":"IF(X$5,'Data Current'!$CW19,IF(K260,X208/K260)*'Data Current'!$L19)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW19,IF(L260,Y208/L260)*'Data Current'!$L19)","v":1.5519117483302607}]
[null,{"$f":"'Data Extract Income Stmt'!C48","v":"XOM"},{"$f":"IF(C$5,'Data Current'!$CH20,IF(C235,P209/C235)*'Data Current'!$L20)","v":0},{"$f":"IF(D$5,'Data Current'!$CH20,IF(D235,Q209/D235)*'Data Current'!$L20)","v":0},{"$f":"IF(E$5,'Data Current'!$CH20,IF(E235,R209/E235)*'Data Current'!$L20)","v":0.30749826026443983},{"$f":"IF(F$5,'Data Current'!$CH20,IF(F235,S209/F235)*'Data Current'!$L20)","v":0.46582327753989877},{"$f":"IF(G$5,'Data Current'!$CH20,IF(G235,T209/G235)*'Data Current'!$L20)","v":1.1220821209182024},{"$f":"IF(H$5,'Data Current'!$CH20,IF(H235,U209/H235)*'Data Current'!$L20)","v":1.6758175559380379},{"$f":"IF(I$5,'Data Current'!$CH20,IF(I235,V209/I235)*'Data Current'!$L20)","v":1.2194557397560213},{"$f":"IF(J$5,'Data Current'!$CH20,IF(J235,W209/J235)*'Data Current'!$L20)","v":10.49},{"$f":"IF(K$5,'Data Current'!$CH20,IF(K235,X209/K235)*'Data Current'!$L20)","v":0},{"$f":"IF(L$5,'Data Current'!$CH20,IF(L235,Y209/L235)*'Data Current'!$L20)","v":10.451905454545454},null,null,"XOM",{"$f":"IF(P$5,'Data Current'!$CW20,IF(C261,P209/C261)*'Data Current'!$L20)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW20,IF(D261,Q209/D261)*'Data Current'!$L20)","v":0},{"$f":"IF(R$5,'Data Current'!$CW20,IF(E261,R209/E261)*'Data Current'!$L20)","v":9.2213382026868393E-2},{"$f":"IF(S$5,'Data Current'!$CW20,IF(F261,S209/F261)*'Data Current'!$L20)","v":0.12067522462109372},{"$f":"IF(T$5,'Data Current'!$CW20,IF(G261,T209/G261)*'Data Current'!$L20)","v":0.16887249654528114},{"$f":"IF(U$5,'Data Current'!$CW20,IF(H261,U209/H261)*'Data Current'!$L20)","v":0.18880528999980609},{"$f":"IF(V$5,'Data Current'!$CW20,IF(I261,V209/I261)*'Data Current'!$L20)","v":0.17198997688330481},{"$f":"IF(W$5,'Data Current'!$DA20,IF(J261,W209/J261)*'Data Current'!$L20)","v":1.71782275304617},{"$f":"IF(X$5,'Data Current'!$CW20,IF(K261,X209/K261)*'Data Current'!$L20)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW20,IF(L261,Y209/L261)*'Data Current'!$L20)","v":1.7120560785339176}]
[null,{"$f":"'Data Extract Income Stmt'!C49","v":"GE"},{"$f":"IF(C$5,'Data Current'!$CH21,IF(C236,P210/C236)*'Data Current'!$L21)","v":0},{"$f":"IF(D$5,'Data Current'!$CH21,IF(D236,Q210/D236)*'Data Current'!$L21)","v":0},{"$f":"IF(E$5,'Data Current'!$CH21,IF(E236,R210/E236)*'Data Current'!$L21)","v":6.1670741646291765},{"$f":"IF(F$5,'Data Current'!$CH21,IF(F236,S210/F236)*'Data Current'!$L21)","v":7.6810647915620294},{"$f":"IF(G$5,'Data Current'!$CH21,IF(G236,T210/G236)*'Data Current'!$L21)","v":4.4388412017167385},{"$f":"IF(H$5,'Data Current'!$CH21,IF(H236,U210/H236)*'Data Current'!$L21)","v":2.0534167468719922},{"$f":"IF(I$5,'Data Current'!$CH21,IF(I236,V210/I236)*'Data Current'!$L21)","v":7.3463687150837993},{"$f":"IF(J$5,'Data Current'!$CH21,IF(J236,W210/J236)*'Data Current'!$L21)","v":40.89},{"$f":"IF(K$5,'Data Current'!$CH21,IF(K236,X210/K236)*'Data Current'!$L21)","v":0},{"$f":"IF(L$5,'Data Current'!$CH21,IF(L236,Y210/L236)*'Data Current'!$L21)","v":41.168192982456141},null,null,"GE",{"$f":"IF(P$5,'Data Current'!$CW21,IF(C262,P210/C262)*'Data Current'!$L21)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW21,IF(D262,Q210/D262)*'Data Current'!$L21)","v":0},{"$f":"IF(R$5,'Data Current'!$CW21,IF(E262,R210/E262)*'Data Current'!$L21)","v":0.63661881927005037},{"$f":"IF(S$5,'Data Current'!$CW21,IF(F262,S210/F262)*'Data Current'!$L21)","v":0.58068803159173754},{"$f":"IF(T$5,'Data Current'!$CW21,IF(G262,T210/G262)*'Data Current'!$L21)","v":0.52519994921924595},{"$f":"IF(U$5,'Data Current'!$CW21,IF(H262,U210/H262)*'Data Current'!$L21)","v":0.46946858840356476},{"$f":"IF(V$5,'Data Current'!$CW21,IF(I262,V210/I262)*'Data Current'!$L21)","v":0.5977272455578525},{"$f":"IF(W$5,'Data Current'!$DA21,IF(J262,W210/J262)*'Data Current'!$L21)","v":1.4831412421292802},{"$f":"IF(X$5,'Data Current'!$CW21,IF(K262,X210/K262)*'Data Current'!$L21)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW21,IF(L262,Y210/L262)*'Data Current'!$L21)","v":1.492354512218353}]
[null,{"$f":"'Data Extract Income Stmt'!C50","v":"HD"},{"$f":"IF(C$5,'Data Current'!$CH22,IF(C237,P211/C237)*'Data Current'!$L22)","v":0},{"$f":"IF(D$5,'Data Current'!$CH22,IF(D237,Q211/D237)*'Data Current'!$L22)","v":0},{"$f":"IF(E$5,'Data Current'!$CH22,IF(E237,R211/E237)*'Data Current'!$L22)","v":1.1715201465201466},{"$f":"IF(F$5,'Data Current'!$CH22,IF(F237,S211/F237)*'Data Current'!$L22)","v":1.2593978844589098},{"$f":"IF(G$5,'Data Current'!$CH22,IF(G237,T211/G237)*'Data Current'!$L22)","v":1.379593318809005},{"$f":"IF(H$5,'Data Current'!$CH22,IF(H237,U211/H237)*'Data Current'!$L22)","v":1.3639896373056994},{"$f":"IF(I$5,'Data Current'!$CH22,IF(I237,V211/I237)*'Data Current'!$L22)","v":1.3855706682436428},{"$f":"IF(J$5,'Data Current'!$CH22,IF(J237,W211/J237)*'Data Current'!$L22)","v":14.48},{"$f":"IF(K$5,'Data Current'!$CH22,IF(K237,X211/K237)*'Data Current'!$L22)","v":0},{"$f":"IF(L$5,'Data Current'!$CH22,IF(L237,Y211/L237)*'Data Current'!$L22)","v":14.632305909617614},null,null,"HD",{"$f":"IF(P$5,'Data Current'!$CW22,IF(C263,P211/C263)*'Data Current'!$L22)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW22,IF(D263,Q211/D263)*'Data Current'!$L22)","v":0},{"$f":"IF(R$5,'Data Current'!$CW22,IF(E263,R211/E263)*'Data Current'!$L22)","v":0.50539248607434917},{"$f":"IF(S$5,'Data Current'!$CW22,IF(F263,S211/F263)*'Data Current'!$L22)","v":0.62416323897088477},{"$f":"IF(T$5,'Data Current'!$CW22,IF(G263,T211/G263)*'Data Current'!$L22)","v":0.75036536714460644},{"$f":"IF(U$5,'Data Current'!$CW22,IF(H263,U211/H263)*'Data Current'!$L22)","v":0.82946041748719967},{"$f":"IF(V$5,'Data Current'!$CW22,IF(I263,V211/I263)*'Data Current'!$L22)","v":0.94172025723472674},{"$f":"IF(W$5,'Data Current'!$DA22,IF(J263,W211/J263)*'Data Current'!$L22)","v":10.411156008976089},{"$f":"IF(X$5,'Data Current'!$CW22,IF(K263,X211/K263)*'Data Current'!$L22)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW22,IF(L263,Y211/L263)*'Data Current'!$L22)","v":10.517920437731684}]
[null,{"$f":"'Data Extract Income Stmt'!C51","v":"IBM"},{"$f":"IF(C$5,'Data Current'!$CH23,IF(C238,P212/C238)*'Data Current'!$L23)","v":0},{"$f":"IF(D$5,'Data Current'!$CH23,IF(D238,Q212/D238)*'Data Current'!$L23)","v":0},{"$f":"IF(E$5,'Data Current'!$CH23,IF(E238,R212/E238)*'Data Current'!$L23)","v":1.1278246883795737},{"$f":"IF(F$5,'Data Current'!$CH23,IF(F238,S212/F238)*'Data Current'!$L23)","v":1.3161016949152542},{"$f":"IF(G$5,'Data Current'!$CH23,IF(G238,T212/G238)*'Data Current'!$L23)","v":1.6079874146085129},{"$f":"IF(H$5,'Data Current'!$CH23,IF(H238,U212/H238)*'Data Current'!$L23)","v":1.9776645522356555},{"$f":"IF(I$5,'Data Current'!$CH23,IF(I238,V212/I238)*'Data Current'!$L23)","v":2.265470548408937},{"$f":"IF(J$5,'Data Current'!$CH23,IF(J238,W212/J238)*'Data Current'!$L23)","v":9.82},{"$f":"IF(K$5,'Data Current'!$CH23,IF(K238,X212/K238)*'Data Current'!$L23)","v":0},{"$f":"IF(L$5,'Data Current'!$CH23,IF(L238,Y212/L238)*'Data Current'!$L23)","v":9.8443608866705805},null,null,"IBM",{"$f":"IF(P$5,'Data Current'!$CW23,IF(C264,P212/C264)*'Data Current'!$L23)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW23,IF(D264,Q212/D264)*'Data Current'!$L23)","v":0},{"$f":"IF(R$5,'Data Current'!$CW23,IF(E264,R212/E264)*'Data Current'!$L23)","v":0.73990345300588256},{"$f":"IF(S$5,'Data Current'!$CW23,IF(F264,S212/F264)*'Data Current'!$L23)","v":0.99201533056531455},{"$f":"IF(T$5,'Data Current'!$CW23,IF(G264,T212/G264)*'Data Current'!$L23)","v":0.89134867621105918},{"$f":"IF(U$5,'Data Current'!$CW23,IF(H264,U212/H264)*'Data Current'!$L23)","v":0.78942084757511288},{"$f":"IF(V$5,'Data Current'!$CW23,IF(I264,V212/I264)*'Data Current'!$L23)","v":0.81530664457493729},{"$f":"IF(W$5,'Data Current'!$DA23,IF(J264,W212/J264)*'Data Current'!$L23)","v":3.1918089872923225},{"$f":"IF(X$5,'Data Current'!$CW23,IF(K264,X212/K264)*'Data Current'!$L23)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW23,IF(L264,Y212/L264)*'Data Current'!$L23)","v":3.2003891864496277}]
[null,{"$f":"'Data Extract Income Stmt'!C52","v":"INTC"},{"$f":"IF(C$5,'Data Current'!$CH24,IF(C239,P213/C239)*'Data Current'!$L24)","v":0},{"$f":"IF(D$5,'Data Current'!$CH24,IF(D239,Q213/D239)*'Data Current'!$L24)","v":0},{"$f":"IF(E$5,'Data Current'!$CH24,IF(E239,R213/E239)*'Data Current'!$L24)","v":-0.69592034968431282},{"$f":"IF(F$5,'Data Current'!$CH24,IF(F239,S213/F239)*'Data Current'!$L24)","v":-0.35330578512396693},{"$f":"IF(G$5,'Data Current'!$CH24,IF(G239,T213/G239)*'Data Current'!$L24)","v":-0.40712468193384221},{"$f":"IF(H$5,'Data Current'!$CH24,IF(H239,U213/H239)*'Data Current'!$L24)","v":-8.1415929203539822E-2},{"$f":"IF(I$5,'Data Current'!$CH24,IF(I239,V213/I239)*'Data Current'!$L24)","v":0.21844293272864701},{"$f":"IF(J$5,'Data Current'!$CH24,IF(J239,W213/J239)*'Data Current'!$L24)","v":8.23},{"$f":"IF(K$5,'Data Current'!$CH24,IF(K239,X213/K239)*'Data Current'!$L24)","v":0},{"$f":"IF(L$5,'Data Current'!$CH24,IF(L239,Y213/L239)*'Data Current'!$L24)","v":8.25763203313773},null,null,{"$f":"B20","v":"INTC"},{"$f":"IF(P$5,'Data Current'!$CW24,IF(C265,P213/C265)*'Data Current'!$L24)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW24,IF(D265,Q213/D265)*'Data Current'!$L24)","v":0},{"$f":"IF(R$5,'Data Current'!$CW24,IF(E265,R213/E265)*'Data Current'!$L24)","v":-0.33339537913864908},{"$f":"IF(S$5,'Data Current'!$CW24,IF(F265,S213/F265)*'Data Current'!$L24)","v":-0.18228722497015179},{"$f":"IF(T$5,'Data Current'!$CW24,IF(G265,T213/G265)*'Data Current'!$L24)","v":-0.18998614684345932},{"$f":"IF(U$5,'Data Current'!$CW24,IF(H265,U213/H265)*'Data Current'!$L24)","v":-2.8709177344140215E-2},{"$f":"IF(V$5,'Data Current'!$CW24,IF(I265,V213/I265)*'Data Current'!$L24)","v":7.8171490397619697E-2},{"$f":"IF(W$5,'Data Current'!$DA24,IF(J265,W213/J265)*'Data Current'!$L24)","v":2.7736021948173075},{"$f":"IF(X$5,'Data Current'!$CW24,IF(K265,X213/K265)*'Data Current'!$L24)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW24,IF(L265,Y213/L265)*'Data Current'!$L24)","v":2.7837679966943476}]
[null,{"$f":"'Data Extract Income Stmt'!C53","v":"JNJ"},{"$f":"IF(C$5,'Data Current'!$CH25,IF(C240,P214/C240)*'Data Current'!$L25)","v":0},{"$f":"IF(D$5,'Data Current'!$CH25,IF(D240,Q214/D240)*'Data Current'!$L25)","v":0},{"$f":"IF(E$5,'Data Current'!$CH25,IF(E240,R214/E240)*'Data Current'!$L25)","v":-0.49555167902311381},{"$f":"IF(F$5,'Data Current'!$CH25,IF(F240,S214/F240)*'Data Current'!$L25)","v":-0.60471394037066883},{"$f":"IF(G$5,'Data Current'!$CH25,IF(G240,T214/G240)*'Data Current'!$L25)","v":-0.9050203527815468},{"$f":"IF(H$5,'Data Current'!$CH25,IF(H240,U214/H240)*'Data Current'!$L25)","v":-0.63745019920318724},{"$f":"IF(I$5,'Data Current'!$CH25,IF(I240,V214/I240)*'Data Current'!$L25)","v":0.61638238794129319},{"$f":"IF(J$5,'Data Current'!$CH25,IF(J240,W214/J240)*'Data Current'!$L25)","v":14.05},{"$f":"IF(K$5,'Data Current'!$CH25,IF(K240,X214/K240)*'Data Current'!$L25)","v":0},{"$f":"IF(L$5,'Data Current'!$CH25,IF(L240,Y214/L240)*'Data Current'!$L25)","v":14.027803288490286},null,null,"JNJ",{"$f":"IF(P$5,'Data Current'!$CW25,IF(C266,P214/C266)*'Data Current'!$L25)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW25,IF(D266,Q214/D266)*'Data Current'!$L25)","v":0},{"$f":"IF(R$5,'Data Current'!$CW25,IF(E266,R214/E266)*'Data Current'!$L25)","v":-0.18126565316572815},{"$f":"IF(S$5,'Data Current'!$CW25,IF(F266,S214/F266)*'Data Current'!$L25)","v":-0.27418205732449169},{"$f":"IF(T$5,'Data Current'!$CW25,IF(G266,T214/G266)*'Data Current'!$L25)","v":-0.3912788423934298},{"$f":"IF(U$5,'Data Current'!$CW25,IF(H266,U214/H266)*'Data Current'!$L25)","v":-0.29400955531054757},{"$f":"IF(V$5,'Data Current'!$CW25,IF(I266,V214/I266)*'Data Current'!$L25)","v":0.20527351748371842},{"$f":"IF(W$5,'Data Current'!$DA25,IF(J266,W214/J266)*'Data Current'!$L25)","v":4.8953463527616652},{"$f":"IF(X$5,'Data Current'!$CW25,IF(K266,X214/K266)*'Data Current'!$L25)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW25,IF(L266,Y214/L266)*'Data Current'!$L25)","v":4.8875865035656858}]
[null,{"$f":"'Data Extract Income Stmt'!C54","v":"MCD"},{"$f":"IF(C$5,'Data Current'!$CH26,IF(C241,P215/C241)*'Data Current'!$L26)","v":0},{"$f":"IF(D$5,'Data Current'!$CH26,IF(D241,Q215/D241)*'Data Current'!$L26)","v":0},{"$f":"IF(E$5,'Data Current'!$CH26,IF(E241,R215/E241)*'Data Current'!$L26)","v":1.1240079365079365},{"$f":"IF(F$5,'Data Current'!$CH26,IF(F241,S215/F241)*'Data Current'!$L26)","v":1.346193965067779},{"$f":"IF(G$5,'Data Current'!$CH26,IF(G241,T215/G241)*'Data Current'!$L26)","v":1.8439955106621773},{"$f":"IF(H$5,'Data Current'!$CH26,IF(H241,U215/H241)*'Data Current'!$L26)","v":2.648522483940043},{"$f":"IF(I$5,'Data Current'!$CH26,IF(I241,V215/I241)*'Data Current'!$L26)","v":2.7774358974358972},{"$f":"IF(J$5,'Data Current'!$CH26,IF(J241,W215/J241)*'Data Current'!$L26)","v":15.76},{"$f":"IF(K$5,'Data Current'!$CH26,IF(K241,X215/K241)*'Data Current'!$L26)","v":0},{"$f":"IF(L$5,'Data Current'!$CH26,IF(L241,Y215/L241)*'Data Current'!$L26)","v":15.788797368421053},null,null,"MCD",{"$f":"IF(P$5,'Data Current'!$CW26,IF(C267,P215/C267)*'Data Current'!$L26)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW26,IF(D267,Q215/D267)*'Data Current'!$L26)","v":0},{"$f":"IF(R$5,'Data Current'!$CW26,IF(E267,R215/E267)*'Data Current'!$L26)","v":0.41441111923920992},{"$f":"IF(S$5,'Data Current'!$CW26,IF(F267,S215/F267)*'Data Current'!$L26)","v":0.50116459869388297},{"$f":"IF(T$5,'Data Current'!$CW26,IF(G267,T215/G267)*'Data Current'!$L26)","v":0.69855442176870752},{"$f":"IF(U$5,'Data Current'!$CW26,IF(H267,U215/H267)*'Data Current'!$L26)","v":1.0976163853539924},{"$f":"IF(V$5,'Data Current'!$CW26,IF(I267,V215/I267)*'Data Current'!$L26)","v":1.1373372532549348},{"$f":"IF(W$5,'Data Current'!$DA26,IF(J267,W215/J267)*'Data Current'!$L26)","v":6.6157366727934441},{"$f":"IF(X$5,'Data Current'!$CW26,IF(K267,X215/K267)*'Data Current'!$L26)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW26,IF(L267,Y215/L267)*'Data Current'!$L26)","v":6.6290513527963109}]
[null,{"$f":"'Data Extract Income Stmt'!C55","v":"MRK"},{"$f":"IF(C$5,'Data Current'!$CH27,IF(C242,P216/C242)*'Data Current'!$L27)","v":0},{"$f":"IF(D$5,'Data Current'!$CH27,IF(D242,Q216/D242)*'Data Current'!$L27)","v":0},{"$f":"IF(E$5,'Data Current'!$CH27,IF(E242,R216/E242)*'Data Current'!$L27)","v":-0.13496933343370143},{"$f":"IF(F$5,'Data Current'!$CH27,IF(F242,S216/F242)*'Data Current'!$L27)","v":-0.49370277078085645},{"$f":"IF(G$5,'Data Current'!$CH27,IF(G242,T216/G242)*'Data Current'!$L27)","v":-4.3446777697320783E-3},{"$f":"IF(H$5,'Data Current'!$CH27,IF(H242,U216/H242)*'Data Current'!$L27)","v":-5.7878217200251096E-2},{"$f":"IF(I$5,'Data Current'!$CH27,IF(I242,V216/I242)*'Data Current'!$L27)","v":0.29905063291139239},{"$f":"IF(J$5,'Data Current'!$CH27,IF(J242,W216/J242)*'Data Current'!$L27)","v":16.71},{"$f":"IF(K$5,'Data Current'!$CH27,IF(K242,X216/K242)*'Data Current'!$L27)","v":0},{"$f":"IF(L$5,'Data Current'!$CH27,IF(L242,Y216/L242)*'Data Current'!$L27)","v":16.718079191238417},null,null,"MRK",{"$f":"IF(P$5,'Data Current'!$CW27,IF(C268,P216/C268)*'Data Current'!$L27)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW27,IF(D268,Q216/D268)*'Data Current'!$L27)","v":0},{"$f":"IF(R$5,'Data Current'!$CW27,IF(E268,R216/E268)*'Data Current'!$L27)","v":-4.6516545089332909E-2},{"$f":"IF(S$5,'Data Current'!$CW27,IF(F268,S216/F268)*'Data Current'!$L27)","v":-0.19248711023815371},{"$f":"IF(T$5,'Data Current'!$CW27,IF(G268,T216/G268)*'Data Current'!$L27)","v":-1.3449899125756557E-3},{"$f":"IF(U$5,'Data Current'!$CW27,IF(H268,U216/H268)*'Data Current'!$L27)","v":-2.3545635630011746E-2},{"$f":"IF(V$5,'Data Current'!$CW27,IF(I268,V216/I268)*'Data Current'!$L27)","v":9.9160545645330542E-2},{"$f":"IF(W$5,'Data Current'!$DA27,IF(J268,W216/J268)*'Data Current'!$L27)","v":4.1108159429474913},{"$f":"IF(X$5,'Data Current'!$CW27,IF(K268,X216/K268)*'Data Current'!$L27)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW27,IF(L268,Y216/L268)*'Data Current'!$L27)","v":4.1117193279026951}]
[null,{"$f":"'Data Extract Income Stmt'!C56","v":"MSFT"},{"$f":"IF(C$5,'Data Current'!$CH28,IF(C243,P217/C243)*'Data Current'!$L28)","v":0},{"$f":"IF(D$5,'Data Current'!$CH28,IF(D243,Q217/D243)*'Data Current'!$L28)","v":0},{"$f":"IF(E$5,'Data Current'!$CH28,IF(E243,R217/E243)*'Data Current'!$L28)","v":-2.4095563139931739},{"$f":"IF(F$5,'Data Current'!$CH28,IF(F243,S217/F243)*'Data Current'!$L28)","v":-2.218220338983051},{"$f":"IF(G$5,'Data Current'!$CH28,IF(G243,T217/G243)*'Data Current'!$L28)","v":-2.6087936865839909},{"$f":"IF(H$5,'Data Current'!$CH28,IF(H243,U217/H243)*'Data Current'!$L28)","v":-1.3723721539721541},{"$f":"IF(I$5,'Data Current'!$CH28,IF(I243,V217/I243)*'Data Current'!$L28)","v":-1.2288647780504127},{"$f":"IF(J$5,'Data Current'!$CH28,IF(J243,W217/J243)*'Data Current'!$L28)","v":18.07},{"$f":"IF(K$5,'Data Current'!$CH28,IF(K243,X217/K243)*'Data Current'!$L28)","v":0},{"$f":"IF(L$5,'Data Current'!$CH28,IF(L243,Y217/L243)*'Data Current'!$L28)","v":18.127523398576514},null,null,"MSFT",{"$f":"IF(P$5,'Data Current'!$CW28,IF(C269,P217/C269)*'Data Current'!$L28)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW28,IF(D269,Q217/D269)*'Data Current'!$L28)","v":0},{"$f":"IF(R$5,'Data Current'!$CW28,IF(E269,R217/E269)*'Data Current'!$L28)","v":-6.4075907590759078},{"$f":"IF(S$5,'Data Current'!$CW28,IF(F269,S217/F269)*'Data Current'!$L28)","v":-10.793814432989691},{"$f":"IF(T$5,'Data Current'!$CW28,IF(G269,T217/G269)*'Data Current'!$L28)","v":-26.906976744186046},{"$f":"IF(U$5,'Data Current'!$CW28,IF(H269,U217/H269)*'Data Current'!$L28)","v":-1.4065467472754902},{"$f":"IF(V$5,'Data Current'!$CW28,IF(I269,V217/I269)*'Data Current'!$L28)","v":-2.132792298193511},{"$f":"IF(W$5,'Data Current'!$DA28,IF(J269,W217/J269)*'Data Current'!$L28)","v":22.227743130875588},{"$f":"IF(X$5,'Data Current'!$CW28,IF(K269,X217/K269)*'Data Current'!$L28)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW28,IF(L269,Y217/L269)*'Data Current'!$L28)","v":22.301994796168945}]
[null,{"$f":"'Data Extract Income Stmt'!C57","v":"NKE"},{"$f":"IF(C$5,'Data Current'!$CH29,IF(C244,P218/C244)*'Data Current'!$L29)","v":0},{"$f":"IF(D$5,'Data Current'!$CH29,IF(D244,Q218/D244)*'Data Current'!$L29)","v":0},{"$f":"IF(E$5,'Data Current'!$CH29,IF(E244,R218/E244)*'Data Current'!$L29)","v":-0.89785714285714291},{"$f":"IF(F$5,'Data Current'!$CH29,IF(F244,S218/F244)*'Data Current'!$L29)","v":-1.0015021459227469},{"$f":"IF(G$5,'Data Current'!$CH29,IF(G244,T218/G244)*'Data Current'!$L29)","v":-0.73870967741935489},{"$f":"IF(H$5,'Data Current'!$CH29,IF(H244,U218/H244)*'Data Current'!$L29)","v":-0.47589641434262947},{"$f":"IF(I$5,'Data Current'!$CH29,IF(I244,V218/I244)*'Data Current'!$L29)","v":-0.27600000000000002},{"$f":"IF(J$5,'Data Current'!$CH29,IF(J244,W218/J244)*'Data Current'!$L29)","v":24.69},{"$f":"IF(K$5,'Data Current'!$CH29,IF(K244,X218/K244)*'Data Current'!$L29)","v":0},{"$f":"IF(L$5,'Data Current'!$CH29,IF(L244,Y218/L244)*'Data Current'!$L29)","v":29.970116475095786},null,null,"NKE",{"$f":"IF(P$5,'Data Current'!$CW29,IF(C270,P218/C270)*'Data Current'!$L29)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW29,IF(D270,Q218/D270)*'Data Current'!$L29)","v":0},{"$f":"IF(R$5,'Data Current'!$CW29,IF(E270,R218/E270)*'Data Current'!$L29)","v":-0.53496949921974746},{"$f":"IF(S$5,'Data Current'!$CW29,IF(F270,S218/F270)*'Data Current'!$L29)","v":-0.58025612333706333},{"$f":"IF(T$5,'Data Current'!$CW29,IF(G270,T218/G270)*'Data Current'!$L29)","v":-0.38923512747875355},{"$f":"IF(U$5,'Data Current'!$CW29,IF(H270,U218/H270)*'Data Current'!$L29)","v":-0.2383993613411835},{"$f":"IF(V$5,'Data Current'!$CW29,IF(I270,V218/I270)*'Data Current'!$L29)","v":-0.17330462863293863},{"$f":"IF(W$5,'Data Current'!$DA29,IF(J270,W218/J270)*'Data Current'!$L29)","v":15.396573389955009},{"$f":"IF(X$5,'Data Current'!$CW29,IF(K270,X218/K270)*'Data Current'!$L29)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW29,IF(L270,Y218/L270)*'Data Current'!$L29)","v":18.693841684439075}]
[null,{"$f":"'Data Extract Income Stmt'!C58","v":"PFE"},{"$f":"IF(C$5,'Data Current'!$CH30,IF(C245,P219/C245)*'Data Current'!$L30)","v":0},{"$f":"IF(D$5,'Data Current'!$CH30,IF(D245,Q219/D245)*'Data Current'!$L30)","v":0},{"$f":"IF(E$5,'Data Current'!$CH30,IF(E245,R219/E245)*'Data Current'!$L30)","v":-0.46909871244635193},{"$f":"IF(F$5,'Data Current'!$CH30,IF(F245,S219/F245)*'Data Current'!$L30)","v":-0.79509458354624429},{"$f":"IF(G$5,'Data Current'!$CH30,IF(G245,T219/G245)*'Data Current'!$L30)","v":2.113821138211382E-2},{"$f":"IF(H$5,'Data Current'!$CH30,IF(H245,U219/H245)*'Data Current'!$L30)","v":0.86819770344483271},{"$f":"IF(I$5,'Data Current'!$CH30,IF(I245,V219/I245)*'Data Current'!$L30)","v":0.79652005799903336},{"$f":"IF(J$5,'Data Current'!$CH30,IF(J245,W219/J245)*'Data Current'!$L30)","v":12.63},{"$f":"IF(K$5,'Data Current'!$CH30,IF(K245,X219/K245)*'Data Current'!$L30)","v":0},{"$f":"IF(L$5,'Data Current'!$CH30,IF(L245,Y219/L245)*'Data Current'!$L30)","v":12.644153889147647},null,null,"PFE",{"$f":"IF(P$5,'Data Current'!$CW30,IF(C271,P219/C271)*'Data Current'!$L30)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW30,IF(D271,Q219/D271)*'Data Current'!$L30)","v":0},{"$f":"IF(R$5,'Data Current'!$CW30,IF(E271,R219/E271)*'Data Current'!$L30)","v":-0.16727884909703092},{"$f":"IF(S$5,'Data Current'!$CW30,IF(F271,S219/F271)*'Data Current'!$L30)","v":-0.27930355913307414},{"$f":"IF(T$5,'Data Current'!$CW30,IF(G271,T219/G271)*'Data Current'!$L30)","v":5.9926240938768223E-3},{"$f":"IF(U$5,'Data Current'!$CW30,IF(H271,U219/H271)*'Data Current'!$L30)","v":0.22610843843453388},{"$f":"IF(V$5,'Data Current'!$CW30,IF(I271,V219/I271)*'Data Current'!$L30)","v":0.18776347271277202},{"$f":"IF(W$5,'Data Current'!$DA30,IF(J271,W219/J271)*'Data Current'!$L30)","v":2.7880401795157375},{"$f":"IF(X$5,'Data Current'!$CW30,IF(K271,X219/K271)*'Data Current'!$L30)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW30,IF(L271,Y219/L271)*'Data Current'!$L30)","v":2.7900957259041768}]
[null,{"$f":"'Data Extract Income Stmt'!C59","v":"PG"},{"$f":"IF(C$5,'Data Current'!$CH31,IF(C246,P220/C246)*'Data Current'!$L31)","v":0},{"$f":"IF(D$5,'Data Current'!$CH31,IF(D246,Q220/D246)*'Data Current'!$L31)","v":0},{"$f":"IF(E$5,'Data Current'!$CH31,IF(E246,R220/E246)*'Data Current'!$L31)","v":1.3365800865800865},{"$f":"IF(F$5,'Data Current'!$CH31,IF(F246,S220/F246)*'Data Current'!$L31)","v":1.0475657526580862},{"$f":"IF(G$5,'Data Current'!$CH31,IF(G246,T220/G246)*'Data Current'!$L31)","v":0.98075170842824599},{"$f":"IF(H$5,'Data Current'!$CH31,IF(H246,U220/H246)*'Data Current'!$L31)","v":0.94051873198847258},{"$f":"IF(I$5,'Data Current'!$CH31,IF(I246,V220/I246)*'Data Current'!$L31)","v":1.09472190692395},{"$f":"IF(J$5,'Data Current'!$CH31,IF(J246,W220/J246)*'Data Current'!$L31)","v":13.05},{"$f":"IF(K$5,'Data Current'!$CH31,IF(K246,X220/K246)*'Data Current'!$L31)","v":0},{"$f":"IF(L$5,'Data Current'!$CH31,IF(L246,Y220/L246)*'Data Current'!$L31)","v":12.984048835888698},null,null,"PG",{"$f":"IF(P$5,'Data Current'!$CW31,IF(C272,P220/C272)*'Data Current'!$L31)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW31,IF(D272,Q220/D272)*'Data Current'!$L31)","v":0},{"$f":"IF(R$5,'Data Current'!$CW31,IF(E272,R220/E272)*'Data Current'!$L31)","v":0.26616379310344829},{"$f":"IF(S$5,'Data Current'!$CW31,IF(F272,S220/F272)*'Data Current'!$L31)","v":0.23382463152635524},{"$f":"IF(T$5,'Data Current'!$CW31,IF(G272,T220/G272)*'Data Current'!$L31)","v":0.23424281167541688},{"$f":"IF(U$5,'Data Current'!$CW31,IF(H272,U220/H272)*'Data Current'!$L31)","v":0.2314675593633862},{"$f":"IF(V$5,'Data Current'!$CW31,IF(I272,V220/I272)*'Data Current'!$L31)","v":0.27314178903694475},{"$f":"IF(W$5,'Data Current'!$DA31,IF(J272,W220/J272)*'Data Current'!$L31)","v":3.2568854769320161},{"$f":"IF(X$5,'Data Current'!$CW31,IF(K272,X220/K272)*'Data Current'!$L31)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW31,IF(L272,Y220/L272)*'Data Current'!$L31)","v":3.2393054639330816}]
[null,{"$f":"'Data Extract Income Stmt'!C60","v":0},{"$f":"IF(C$5,'Data Current'!$CH32,IF(C247,P221/C247)*'Data Current'!$L32)","v":0},{"$f":"IF(D$5,'Data Current'!$CH32,IF(D247,Q221/D247)*'Data Current'!$L32)","v":0},{"$f":"IF(E$5,'Data Current'!$CH32,IF(E247,R221/E247)*'Data Current'!$L32)","v":0},{"$f":"IF(F$5,'Data Current'!$CH32,IF(F247,S221/F247)*'Data Current'!$L32)","v":0},{"$f":"IF(G$5,'Data Current'!$CH32,IF(G247,T221/G247)*'Data Current'!$L32)","v":0},{"$f":"IF(H$5,'Data Current'!$CH32,IF(H247,U221/H247)*'Data Current'!$L32)","v":0},{"$f":"IF(I$5,'Data Current'!$CH32,IF(I247,V221/I247)*'Data Current'!$L32)","v":0},{"$f":"IF(J$5,'Data Current'!$CH32,IF(J247,W221/J247)*'Data Current'!$L32)","v":false},{"$f":"IF(K$5,'Data Current'!$CH32,IF(K247,X221/K247)*'Data Current'!$L32)","v":0},{"$f":"IF(L$5,'Data Current'!$CH32,IF(L247,Y221/L247)*'Data Current'!$L32)","v":0},null,null,0,{"$f":"IF(P$5,'Data Current'!$CW32,IF(C273,P221/C273)*'Data Current'!$L32)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW32,IF(D273,Q221/D273)*'Data Current'!$L32)","v":0},{"$f":"IF(R$5,'Data Current'!$CW32,IF(E273,R221/E273)*'Data Current'!$L32)","v":0},{"$f":"IF(S$5,'Data Current'!$CW32,IF(F273,S221/F273)*'Data Current'!$L32)","v":0},{"$f":"IF(T$5,'Data Current'!$CW32,IF(G273,T221/G273)*'Data Current'!$L32)","v":0},{"$f":"IF(U$5,'Data Current'!$CW32,IF(H273,U221/H273)*'Data Current'!$L32)","v":0},{"$f":"IF(V$5,'Data Current'!$CW32,IF(I273,V221/I273)*'Data Current'!$L32)","v":0},{"$f":"IF(W$5,'Data Current'!$DA32,IF(J273,W221/J273)*'Data Current'!$L32)","v":false},{"$f":"IF(X$5,'Data Current'!$CW32,IF(K273,X221/K273)*'Data Current'!$L32)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW32,IF(L273,Y221/L273)*'Data Current'!$L32)","v":0}]
[null,{"$f":"'Data Extract Income Stmt'!C61","v":0},{"$f":"IF(C$5,'Data Current'!$CH33,IF(C248,P222/C248)*'Data Current'!$L33)","v":0},{"$f":"IF(D$5,'Data Current'!$CH33,IF(D248,Q222/D248)*'Data Current'!$L33)","v":0},{"$f":"IF(E$5,'Data Current'!$CH33,IF(E248,R222/E248)*'Data Current'!$L33)","v":0},{"$f":"IF(F$5,'Data Current'!$CH33,IF(F248,S222/F248)*'Data Current'!$L33)","v":0},{"$f":"IF(G$5,'Data Current'!$CH33,IF(G248,T222/G248)*'Data Current'!$L33)","v":0},{"$f":"IF(H$5,'Data Current'!$CH33,IF(H248,U222/H248)*'Data Current'!$L33)","v":0},{"$f":"IF(I$5,'Data Current'!$CH33,IF(I248,V222/I248)*'Data Current'!$L33)","v":0},{"$f":"IF(J$5,'Data Current'!$CH33,IF(J248,W222/J248)*'Data Current'!$L33)","v":false},{"$f":"IF(K$5,'Data Current'!$CH33,IF(K248,X222/K248)*'Data Current'!$L33)","v":0},{"$f":"IF(L$5,'Data Current'!$CH33,IF(L248,Y222/L248)*'Data Current'!$L33)","v":0},null,null,0,{"$f":"IF(P$5,'Data Current'!$CW33,IF(C274,P222/C274)*'Data Current'!$L33)","v":0},{"$f":"IF(Q$5,'Data Current'!$CW33,IF(D274,Q222/D274)*'Data Current'!$L33)","v":0},{"$f":"IF(R$5,'Data Current'!$CW33,IF(E274,R222/E274)*'Data Current'!$L33)","v":0},{"$f":"IF(S$5,'Data Current'!$CW33,IF(F274,S222/F274)*'Data Current'!$L33)","v":0},{"$f":"IF(T$5,'Data Current'!$CW33,IF(G274,T222/G274)*'Data Current'!$L33)","v":0},{"$f":"IF(U$5,'Data Current'!$CW33,IF(H274,U222/H274)*'Data Current'!$L33)","v":0},{"$f":"IF(V$5,'Data Current'!$CW33,IF(I274,V222/I274)*'Data Current'!$L33)","v":0},{"$f":"IF(W$5,'Data Current'!$DA33,IF(J274,W222/J274)*'Data Current'!$L33)","v":false},{"$f":"IF(X$5,'Data Current'!$CW33,IF(K274,X222/K274)*'Data Current'!$L33)","v":0},{"$f":"IF(Y$5,'Data Current'!$CW33,IF(L274,Y222/L274)*'Data Current'!$L33)","v":0}]
[]
[]
["EV/EBIT ",null,null,null,null,null,null,null,null,null,null,null,null,null,"ROIC - Simple Invested Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"P35=$Q$33+1","v":false},{"$f":"Q35=$Q$33+1","v":false},false,false,false,false,false,true,false]
[null,null,{"$f":"C6","v":2011},2012,2013,2014,2015,{"$f":"H6","v":2016},{"$f":"I6","v":2017},{"$f":"J6","v":2018},{"$f":"K6","v":2019},"Current",null,null,null,{"$f":"C35","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B7","v":"MMM"},{"$f":"IF(P226,P200/P226)","v":false},{"$f":"IF(Q226,Q200/Q226)","v":false},{"$f":"IF(R226,R200/R226)","v":0.17117118402186066},{"$f":"IF(S226,S200/S226)","v":0.46544943820224721},{"$f":"IF(T226,T200/T226)","v":1.2576418298659513},{"$f":"IF(U226,U200/U226)","v":1.2502849002849004},{"$f":"IF(V226,V200/V226)","v":1.326086956521739},{"$f":"IF(W226,W200/W226)","v":false},{"$f":"IF(X226,X200/X226)","v":false},{"$f":"IF(Y226,Y200/Y226)","v":false},null,null,{"$f":"B36","v":"MMM"},{"$f":"IFERROR(IF(P$34,'Data Current'!$DB11,P226/C306*(1-P252)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB11,Q226/D306*(1-Q252)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB11,R226/E306*(1-R252)),FALSE)","v":0.25707890878519835},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB11,S226/F306*(1-S252)),FALSE)","v":0.30832996710916061},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB11,T226/G306*(1-T252)),FALSE)","v":0.24292397736952923},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB11,U226/H306*(1-U252)),FALSE)","v":0.26359022059536996},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB11,V226/I306*(1-V252)),FALSE)","v":0.22267559608861501},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB11,W226/J306*(1-W252)),FALSE)","v":0.21719999999999998},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB11,X226/K306*(1-X252)),FALSE)","v":false},{"$f":"IF(L252,Y226/L306*(1-Y252))","v":0}]
[null,"AAPL",false,false,-2.6864652317880795,-2.2780626780626783,-2.1193156235929762,-2.5743844049247606,-2.552223888055972,false,false,false,null,null,"AAPL",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB12,P227/C307*(1-P253)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB12,Q227/D307*(1-Q253)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB12,R227/E307*(1-R253)),FALSE)","v":-5.6998843317995833},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB12,S227/F307*(1-S253)),FALSE)","v":-4.6360920014655758},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB12,T227/G307*(1-T253)),FALSE)","v":-2.2454419580931515},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB12,U227/H307*(1-U253)),FALSE)","v":-1.9519670074407176},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB12,V227/I307*(1-V253)),FALSE)","v":-2.3636275131660271},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB12,W227/J307*(1-W253)),FALSE)","v":0.2223},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB12,X227/K307*(1-X253)),FALSE)","v":false},{"$f":"IF(L253,Y227/L307*(1-Y253))","v":0}]
[null,"BA",false,false,-0.89573467614533964,-0.56481216968011128,-0.29902370990237098,-2.7256317689530685E-2,0.107860695175862,false,false,false,null,null,"BA",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB13,P228/C308*(1-P254)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB13,Q228/D308*(1-Q254)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB13,R228/E308*(1-R254)),FALSE)","v":0.50526769830944596},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB13,S228/F308*(1-S254)),FALSE)","v":1.190749548867795},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB13,T228/G308*(1-T254)),FALSE)","v":1.2362332309036006},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB13,U228/H308*(1-U254)),FALSE)","v":7.3132504137890137},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB13,V228/I308*(1-V254)),FALSE)","v":5.6984017387005217},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB13,W228/J308*(1-W254)),FALSE)","v":0.79830000000000001},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB13,X228/K308*(1-X254)),FALSE)","v":false},0]
[null,"CAT",false,false,5.1018675721561966,5.2383419689119171,6.3667377398720681,13.311320754716981,4.4212389380530972,false,false,false,null,null,"CAT",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB14,P229/C309*(1-P255)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB14,Q229/D309*(1-Q255)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB14,R229/E309*(1-R255)),FALSE)","v":8.6009525057893124E-2},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB14,S229/F309*(1-S255)),FALSE)","v":8.9573619036787774E-2},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB14,T229/G309*(1-T255)),FALSE)","v":7.7034948797642666E-2},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB14,U229/H309*(1-U255)),FALSE)","v":-1.9544132585614295E-2},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB14,V229/I309*(1-V255)),FALSE)","v":2.6493146379544582E-2},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB14,W229/J309*(1-W255)),FALSE)","v":2.0499999999999997E-2},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB14,X229/K309*(1-X255)),FALSE)","v":false},0]
[null,"CVX",false,false,9.9051094890510949E-2,0.68264721208962997,-6.4975124378109452,-6.4606164383561646,12.667953667953668,false,false,false,null,null,"CVX",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB15,P230/C310*(1-P256)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB15,Q230/D310*(1-Q256)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB15,R230/E310*(1-R256)),FALSE)","v":0.10855466202654913},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB15,S230/F310*(1-S256)),FALSE)","v":7.0641098081917694E-2},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB15,T230/G310*(1-T256)),FALSE)","v":-2.1865151176267257E-2},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB15,U230/H310*(1-U256)),FALSE)","v":-6.3429133754847105E-3},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB15,V230/I310*(1-V256)),FALSE)","v":1.4389452998505073E-2},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB15,W230/J310*(1-W256)),FALSE)","v":5.0700000000000002E-2},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB15,X230/K310*(1-X256)),FALSE)","v":false},0]
[null,"CSCO",false,false,-3.2258799171842649,-2.9812925170068025,-2.8466260655039681,-2.8704137392661981,-1.6558800315706392,false,false,false,null,null,"CSCO",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB16,P231/C311*(1-P257)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB16,Q231/D311*(1-Q257)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB16,R231/E311*(1-R257)),FALSE)","v":0.30647683150821886},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB16,S231/F311*(1-S257)),FALSE)","v":0.38267045454545467},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB16,T231/G311*(1-T257)),FALSE)","v":0.40951092430341979},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB16,U231/H311*(1-U257)),FALSE)","v":0.34104892739390502},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB16,V231/I311*(1-V257)),FALSE)","v":4.8100285488671601E-3},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB16,W231/J311*(1-W257)),FALSE)","v":1.4000000000000002E-3},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB16,X231/K311*(1-X257)),FALSE)","v":false},0]
[null,"KO",false,false,1.3494085532302094,1.4525616698292221,2.0132653061224488,2.2742797225186768,2.6859323882224646,false,false,false,null,null,"KO",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB17,P232/C312*(1-P258)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB17,Q232/D312*(1-Q258)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB17,R232/E312*(1-R258)),FALSE)","v":0.17211763928538942},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB17,S232/F312*(1-S258)),FALSE)","v":0.1765216702969197},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB17,T232/G312*(1-T258)),FALSE)","v":0.16598305651871761},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB17,U232/H312*(1-U258)),FALSE)","v":0.16992882481940258},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB17,V232/I312*(1-V258)),FALSE)","v":3.8499526788065112E-2},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB17,W232/J312*(1-W258)),FALSE)","v":2.3399999999999997E-2},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB17,X232/K312*(1-X258)),FALSE)","v":false},0]
[null,"DIS",false,false,1.0573560767590617,0.97222222222222221,1.0038910505836576,1.0856537102473498,1.5318609703113686,false,false,false,null,null,"DIS",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB18,P233/C313*(1-P259)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB18,Q233/D313*(1-Q259)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB18,R233/E313*(1-R259)),FALSE)","v":0.11697523152318268},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB18,S233/F313*(1-S259)),FALSE)","v":0.1341287284144427},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB18,T233/G313*(1-T259)),FALSE)","v":0.14276808066143906},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB18,U233/H313*(1-U259)),FALSE)","v":0.15888886197318589},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB18,V233/I313*(1-V259)),FALSE)","v":0.15019751192717842},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB18,W233/J313*(1-W259)),FALSE)","v":0.14940000000000001},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB18,X233/K313*(1-X259)),FALSE)","v":false},0]
[null,"DWDP",false,false,2.1113585746102448,2.092128801431127,0.9368850819672131,1.9977966101694915,2.7061611374407581,false,false,false,null,null,"DWDP",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB19,P234/C314*(1-P260)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB19,Q234/D314*(1-Q260)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB19,R234/E314*(1-R260)),FALSE)","v":9.8085691966718735E-2},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB19,S234/F314*(1-S260)),FALSE)","v":0.13525382302691044},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB19,T234/G314*(1-T260)),FALSE)","v":0.17645393981681118},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB19,U234/H314*(1-U260)),FALSE)","v":0.15586095199919181},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB19,V234/I314*(1-V260)),FALSE)","v":7.544696066746126E-2},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB19,W234/J314*(1-W260)),FALSE)","v":1.72E-2},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB19,X234/K314*(1-X260)),FALSE)","v":false},0]
[null,"XOM",false,false,0.43858560794044665,0.70228873239436618,2.6945652173913044,41.877419354838707,3.0268633540372671,false,false,false,null,null,"XOM",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB20,P235/C315*(1-P261)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB20,Q235/D315*(1-Q261)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB20,R235/E315*(1-R261)),FALSE)","v":0.12186657958434767},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB20,S235/F315*(1-S261)),FALSE)","v":0.11185845144088608},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB20,T235/G315*(1-T261)),FALSE)","v":4.7210452781029297E-2},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB20,U235/H315*(1-U261)),FALSE)","v":4.738191339943295E-3},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB20,V235/I315*(1-V261)),FALSE)","v":6.0382024850553676E-2},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB20,W235/J315*(1-W261)),FALSE)","v":9.6500000000000002E-2},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB20,X235/K315*(1-X261)),FALSE)","v":false},0]
[null,"GE",false,false,8.9585635359116029,11.336545589325427,6.8154859967051067,3.0609756097560976,-263,false,false,false,null,null,"GE",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB21,P236/C316*(1-P262)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB21,Q236/D316*(1-Q262)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB21,R236/E316*(1-R262)),FALSE)","v":6.7899010709149207E-2},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB21,S236/F316*(1-S262)),FALSE)","v":4.4375993981102667E-2},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB21,T236/G316*(1-T262)),FALSE)","v":1.3921339885060124E-2},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB21,U236/H316*(1-U262)),FALSE)","v":0.1236922676047163},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB21,V236/I316*(1-V262)),FALSE)","v":-1.1195489022254692E-3},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB21,W236/J316*(1-W262)),FALSE)","v":-3.0800000000000001E-2},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB21,X236/K316*(1-X262)),FALSE)","v":false},0]
[null,"HD",false,false,1.3966157205240175,1.4740952380952381,1.5950461796809403,1.5634743875278396,1.5777777777777777,false,false,false,null,null,"HD",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB22,P237/C317*(1-P263)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB22,Q237/D317*(1-Q263)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB22,R237/E317*(1-R263)),FALSE)","v":0.23028052420064429},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB22,S237/F317*(1-S263)),FALSE)","v":0.26941131234159588},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB22,T237/G317*(1-T263)),FALSE)","v":0.29925121876565225},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB22,U237/H317*(1-U263)),FALSE)","v":0.33810806029620855},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB22,V237/I317*(1-V263)),FALSE)","v":0.3759813528293473},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB22,W237/J317*(1-W263)),FALSE)","v":0.32939999999999997},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB22,X237/K317*(1-X263)),FALSE)","v":false},0]
[null,"IBM",false,false,1.3892521050024764,1.6253270538984825,2.0171391232696112,2.6807627694186063,3.270869990224829,false,false,false,null,null,"IBM",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB23,P238/C318*(1-P264)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB23,Q238/D318*(1-Q264)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB23,R238/E318*(1-R264)),FALSE)","v":0.33124088899379522},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB23,S238/F318*(1-S264)),FALSE)","v":0.35094836027377774},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB23,T238/G318*(1-T264)),FALSE)","v":0.28346342258727492},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB23,U238/H318*(1-U264)),FALSE)","v":0.23152859277849397},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB23,V238/I318*(1-V264)),FALSE)","v":0.1014222205115375},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB23,W238/J318*(1-W264)),FALSE)","v":0.10439999999999999},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB23,X238/K318*(1-X264)),FALSE)","v":false},0]
[null,"INTC",false,false,-1.1408439036288256,-0.54632587859424919,-0.64559515803631473,-0.12424037812288993,0.31533006001091107,false,false,false,null,null,{"$f":"B49","v":"INTC"},{"$f":"IFERROR(IF(P$34,'Data Current'!$DB24,P239/C319*(1-P265)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB24,Q239/D319*(1-Q265)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB24,R239/E319*(1-R265)),FALSE)","v":0.21811149419649886},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB24,S239/F319*(1-S265)),FALSE)","v":0.24490541104465155},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB24,T239/G319*(1-T265)),FALSE)","v":0.23209196349898981},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB24,U239/H319*(1-U265)),FALSE)","v":0.18343492538994322},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB24,V239/I319*(1-V265)),FALSE)","v":0.11560262255449422},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB24,W239/J319*(1-W265)),FALSE)","v":0.1051},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB24,X239/K319*(1-X265)),FALSE)","v":false},0]
[null,"JNJ",false,false,-0.60345193839617628,-0.71744741873804974,-1.0898692810457515,-0.74941451990632324,0.79402146142054164,false,false,false,null,null,"JNJ",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB25,P240/C320*(1-P266)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB25,Q240/D320*(1-Q266)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB25,R240/E320*(1-R266)),FALSE)","v":0.268537350726265},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB25,S240/F320*(1-S266)),FALSE)","v":0.30335139575206543},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB25,T240/G320*(1-T266)),FALSE)","v":0.28814650958154087},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB25,U240/H320*(1-U266)),FALSE)","v":0.32772506394336604},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB25,V240/I320*(1-V266)),FALSE)","v":1.9019852821169074E-2},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB25,W240/J320*(1-W266)),FALSE)","v":1.4199999999999999E-2},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB25,X240/K320*(1-X266)),FALSE)","v":false},0]
[null,"MCD",false,false,1.3345111896348645,1.6238993867924529,2.2353741496598638,3.1633248081841434,3.227651966626937,false,false,false,null,null,"MCD",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB26,P241/C321*(1-P267)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB26,Q241/D321*(1-Q267)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB26,R241/E321*(1-R267)),FALSE)","v":0.21131461095152279},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB26,S241/F321*(1-S267)),FALSE)","v":0.19932452265970549},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB26,T241/G321*(1-T267)),FALSE)","v":0.21579649390243902},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB26,U241/H321*(1-U267)),FALSE)","v":0.23687700317361116},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB26,V241/I321*(1-V267)),FALSE)","v":0.21339738899504387},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB26,W241/J321*(1-W267)),FALSE)","v":0.2079},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB26,X241/K321*(1-X267)),FALSE)","v":false},0]
[null,"MRK",false,false,-0.23630507371697893,-0.85310119695320996,-8.0753701211305519E-3,-8.7893231649189704E-2,0.47249999999999998,false,false,false,null,null,"MRK",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB27,P242/C322*(1-P268)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB27,Q242/D322*(1-Q268)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB27,R242/E322*(1-R268)),FALSE)","v":0.15939031708605811},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB27,S242/F322*(1-S268)),FALSE)","v":0.15546965045785804},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB27,T242/G322*(1-T268)),FALSE)","v":0.13746924647641817},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB27,U242/H322*(1-U268)),FALSE)","v":0.22655559675586975},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB27,V242/I322*(1-V268)),FALSE)","v":7.789415407592426E-2},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB27,W242/J322*(1-W268)),FALSE)","v":3.9900000000000005E-2},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB27,X242/K322*(1-X268)),FALSE)","v":false},0]
[null,"MSFT",false,false,-2.7955363570914327,-2.6592888243831641,-3.3601161665053243,-1.7473059436913452,-1.5794153669724771,false,false,false,null,null,"MSFT",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB28,P243/C323*(1-P269)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB28,Q243/D323*(1-Q269)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB28,R243/E323*(1-R269)),FALSE)","v":1.8183388971535541},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB28,S243/F323*(1-S269)),FALSE)","v":2.6752406254152317},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB28,T243/G323*(1-T269)),FALSE)","v":6.8116573447159254},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB28,U243/H323*(1-U269)),FALSE)","v":0.65509242283921165},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB28,V243/I323*(1-V269)),FALSE)","v":0.57356476251732114},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB28,W243/J323*(1-W269)),FALSE)","v":0.1069},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB28,X243/K323*(1-X269)),FALSE)","v":false},0]
[null,"NKE",false,false,-1.0241716458446497,-1.151208682782437,-0.85853536615846038,-0.55377839592025957,-0.3217854763491006,false,false,false,null,null,"NKE",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB29,P244/C324*(1-P270)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB29,Q244/D324*(1-Q270)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB29,R244/E324*(1-R270)),FALSE)","v":0.3967745555125422},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB29,S244/F324*(1-S270)),FALSE)","v":0.39245740605055429},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB29,T244/G324*(1-T270)),FALSE)","v":0.36868295255264094},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB29,U244/H324*(1-U270)),FALSE)","v":0.37362471325553759},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB29,V244/I324*(1-V270)),FALSE)","v":0.24130013067930869},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB29,W244/J324*(1-W270)),FALSE)","v":0.1326},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB29,X244/K324*(1-X270)),FALSE)","v":false},0]
[null,"PFE",false,false,-0.64712847838957965,-1.109052102637206,2.9345372460496615E-2,1.2186405045550106,1.1428571428571428,false,false,false,null,null,"PFE",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB30,P245/C325*(1-P271)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB30,Q245/D325*(1-Q271)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB30,R245/E325*(1-R271)),FALSE)","v":0.18762193996406348},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB30,S245/F325*(1-S271)),FALSE)","v":0.1876454079669985},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB30,T245/G325*(1-T271)),FALSE)","v":0.15890603435074419},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB30,U245/H325*(1-U271)),FALSE)","v":0.1606545343177069},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB30,V245/I325*(1-V271)),FALSE)","v":0.28507711657203161},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB30,W245/J325*(1-W271)),FALSE)","v":0.21760000000000002},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB30,X245/K325*(1-X271)),FALSE)","v":false},0]
[null,"PG",false,false,1.6101694915254237,1.2597577388963661,1.1803975325565457,1.121512027491409,1.3041920216362406,false,false,false,null,null,"PG",{"$f":"IFERROR(IF(P$34,'Data Current'!$DB31,P246/C326*(1-P272)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB31,Q246/D326*(1-Q272)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB31,R246/E326*(1-R272)),FALSE)","v":0.1304892271437503},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB31,S246/F326*(1-S272)),FALSE)","v":0.13958740753699031},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB31,T246/G326*(1-T272)),FALSE)","v":0.14887010857515678},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB31,U246/H326*(1-U272)),FALSE)","v":0.15876064132752266},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB31,V246/I326*(1-V272)),FALSE)","v":0.15491496601475876},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB31,W246/J326*(1-W272)),FALSE)","v":0.13320000000000001},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB31,X246/K326*(1-X272)),FALSE)","v":false},0]
[null,0,false,false,false,false,false,false,false,false,false,false,null,null,0,{"$f":"IFERROR(IF(P$34,'Data Current'!$DB32,P247/C327*(1-P273)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB32,Q247/D327*(1-Q273)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB32,R247/E327*(1-R273)),FALSE)","v":false},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB32,S247/F327*(1-S273)),FALSE)","v":false},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB32,T247/G327*(1-T273)),FALSE)","v":false},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB32,U247/H327*(1-U273)),FALSE)","v":false},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB32,V247/I327*(1-V273)),FALSE)","v":false},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB32,W247/J327*(1-W273)),FALSE)","v":0},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB32,X247/K327*(1-X273)),FALSE)","v":false},false]
[null,0,false,false,false,false,false,false,false,false,false,false,null,null,0,{"$f":"IFERROR(IF(P$34,'Data Current'!$DB33,P248/C328*(1-P274)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Current'!$DB33,Q248/D328*(1-Q274)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Current'!$DB33,R248/E328*(1-R274)),FALSE)","v":false},{"$f":"IFERROR(IF(S$34,'Data Current'!$DB33,S248/F328*(1-S274)),FALSE)","v":false},{"$f":"IFERROR(IF(T$34,'Data Current'!$DB33,T248/G328*(1-T274)),FALSE)","v":false},{"$f":"IFERROR(IF(U$34,'Data Current'!$DB33,U248/H328*(1-U274)),FALSE)","v":false},{"$f":"IFERROR(IF(V$34,'Data Current'!$DB33,V248/I328*(1-V274)),FALSE)","v":false},{"$f":"IFERROR(IF(W$34,'Data Current'!$DB33,W248/J328*(1-W274)),FALSE)","v":0},{"$f":"IFERROR(IF(X$34,'Data Current'!$DB33,X248/K328*(1-X274)),FALSE)","v":false},false]
[]
[]
[]
["Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"Average Stock Price"]
[null,null,{"$f":"C6","v":2011},2012,2013,2014,2015,{"$f":"H6","v":2016},{"$f":"I6","v":2017},{"$f":"J6","v":2018},{"$f":"K6","v":2019},"Current",null,null,null,{"$f":"P6","v":2011},2012,2013,2014,2015,{"$f":"U6","v":2016},{"$f":"V6","v":2017},{"$f":"W6","v":2018},{"$f":"X6","v":2019},"Current"]
[null,{"$f":"B7","v":"MMM"},{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":false},{"$f":"'Data Current'!M11","v":210.89},null,null,{"$f":"B64","v":"MMM"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"L64","v":210.89}]
[null,"AAPL",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":false},{"$f":"'Data Current'!M12","v":227.83},null,null,"AAPL",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"L65","v":227.83}]
[null,"BA",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":false},{"$f":"'Data Current'!M13","v":342.9},null,null,"BA",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!17:17),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!17:17),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!17:17),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!17:17),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!17:17),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!17:17),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!17:17),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!17:17),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!17:17),FALSE)","v":false},342.9]
[null,"CAT",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":false},{"$f":"'Data Current'!M14","v":138.94},null,null,"CAT",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!18:18),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!18:18),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!18:18),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!18:18),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!18:18),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!18:18),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!18:18),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!18:18),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!18:18),FALSE)","v":false},138.94]
[null,"CVX",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":false},{"$f":"'Data Current'!M15","v":118.45},null,null,"CVX",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!19:19),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!19:19),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!19:19),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!19:19),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!19:19),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!19:19),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!19:19),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!19:19),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!19:19),FALSE)","v":false},118.45]
[null,"CSCO",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":false},{"$f":"'Data Current'!M16","v":47.68},null,null,"CSCO",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!20:20),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!20:20),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!20:20),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!20:20),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!20:20),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!20:20),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!20:20),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!20:20),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!20:20),FALSE)","v":false},47.68]
[null,"KO",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":false},{"$f":"'Data Current'!M17","v":44.55},null,null,"KO",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!21:21),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!21:21),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!21:21),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!21:21),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!21:21),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!21:21),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!21:21),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!21:21),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!21:21),FALSE)","v":false},44.55]
[null,"DIS",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":false},{"$f":"'Data Current'!M18","v":111.9},null,null,"DIS",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!22:22),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!22:22),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!22:22),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!22:22),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!22:22),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!22:22),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!22:22),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!22:22),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!22:22),FALSE)","v":false},111.9]
[null,"DWDP",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":false},{"$f":"'Data Current'!M19","v":70.13},null,null,"DWDP",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!23:23),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!23:23),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!23:23),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!23:23),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!23:23),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!23:23),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!23:23),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!23:23),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!23:23),FALSE)","v":false},70.13]
[null,"XOM",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":false},{"$f":"'Data Current'!M20","v":80.150000000000006},null,null,"XOM",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!24:24),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!24:24),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!24:24),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!24:24),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!24:24),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!24:24),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!24:24),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!24:24),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!24:24),FALSE)","v":false},80.150000000000006]
[null,"GE",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":false},{"$f":"'Data Current'!M21","v":12.94},null,null,"GE",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!25:25),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!25:25),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!25:25),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!25:25),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!25:25),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!25:25),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!25:25),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!25:25),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!25:25),FALSE)","v":false},12.94]
[null,"HD",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":false},{"$f":"'Data Current'!M22","v":200.83},null,null,"HD",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!26:26),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!26:26),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!26:26),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!26:26),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!26:26),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!26:26),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!26:26),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!26:26),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!26:26),FALSE)","v":false},200.83]
[null,"IBM",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":false},{"$f":"'Data Current'!M23","v":146.47},null,null,"IBM",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!27:27),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!27:27),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!27:27),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!27:27),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!27:27),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!27:27),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!27:27),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!27:27),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!27:27),FALSE)","v":false},146.47]
[null,"INTC",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":false},{"$f":"'Data Current'!M24","v":48.43},null,null,{"$f":"B77","v":"INTC"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"L77","v":48.43}]
[null,"JNJ",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":false},{"$f":"'Data Current'!M25","v":134.69},null,null,"JNJ",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!29:29),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!29:29),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!29:29),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!29:29),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!29:29),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!29:29),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!29:29),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!29:29),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!29:29),FALSE)","v":false},134.69]
[null,"MCD",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":false},{"$f":"'Data Current'!M26","v":162.22999999999999},null,null,"MCD",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!30:30),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!30:30),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!30:30),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!30:30),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!30:30),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!30:30),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!30:30),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!30:30),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!30:30),FALSE)","v":false},162.22999999999999]
[null,"MRK",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":false},{"$f":"'Data Current'!M27","v":68.59},null,null,"MRK",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!31:31),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!31:31),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!31:31),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!31:31),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!31:31),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!31:31),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!31:31),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!31:31),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!31:31),FALSE)","v":false},68.59]
[null,"MSFT",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":false},{"$f":"'Data Current'!M28","v":112.17},null,null,"MSFT",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!32:32),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!32:32),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!32:32),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!32:32),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!32:32),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!32:32),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!32:32),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!32:32),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!32:32),FALSE)","v":false},112.17]
[null,"NKE",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":false},{"$f":"'Data Current'!M29","v":82.2},null,null,"NKE",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!33:33),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!33:33),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!33:33),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!33:33),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!33:33),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!33:33),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!33:33),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!33:33),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!33:33),FALSE)","v":false},82.2]
[null,"PFE",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":false},{"$f":"'Data Current'!M30","v":41.52},null,null,{"$f":"B83","v":"PFE"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"L83","v":41.52}]
[null,"PG",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":false},{"$f":"'Data Current'!M31","v":82.95},null,null,{"$f":"B84","v":"PG"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"L84","v":82.95}]
[null,0,{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":false},{"$f":"'Data Current'!M32","v":0},null,null,{"$f":"B85","v":0},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"L85","v":0}]
[null,0,{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":false},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":false},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":false},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":false},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":false},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":false},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":false},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":false},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":false},{"$f":"'Data Current'!M33","v":0},null,null,{"$f":"B86","v":0},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!P$63,'Data Extract Stocks'!#REF!),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!Q$63,'Data Extract Stocks'!#REF!),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!R$63,'Data Extract Stocks'!#REF!),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!S$63,'Data Extract Stocks'!#REF!),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!T$63,'Data Extract Stocks'!#REF!),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!U$63,'Data Extract Stocks'!#REF!),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!V$63,'Data Extract Stocks'!#REF!),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!W$63,'Data Extract Stocks'!#REF!),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EBITDA Analysis'!X$63,'Data Extract Stocks'!#REF!),FALSE)","v":false},{"$f":"L86","v":0}]
[]
[]
["Basic Shares Outstanding",null,null,null,null,null,null,null,null,null,null,null,null,"Diluted Shares Outstanding"]
[null,null,{"$f":"C63","v":2011},2012,2013,2014,2015,{"$f":"H63","v":2016},{"$f":"I63","v":2017},{"$f":"J63","v":2018},{"$f":"K63","v":2019},"Current",null,null,null,{"$f":"C90","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B64","v":"MMM"},{"$f":"IF('Data Extract Income Stmt'!K66,'Data Extract Income Stmt'!K66,B91)","v":"MMM"},{"$f":"IF('Data Extract Income Stmt'!L66,'Data Extract Income Stmt'!L66,C91)","v":"MMM"},{"$f":"IF('Data Extract Income Stmt'!M66,'Data Extract Income Stmt'!M66,D91)","v":681900},{"$f":"IF('Data Extract Income Stmt'!N66,'Data Extract Income Stmt'!N66,E91)","v":649200},{"$f":"IF('Data Extract Income Stmt'!O66,'Data Extract Income Stmt'!O66,F91)","v":625600},{"$f":"IF('Data Extract Income Stmt'!P66,'Data Extract Income Stmt'!P66,G91)","v":604700},{"$f":"IF('Data Extract Income Stmt'!Q66,'Data Extract Income Stmt'!Q66,H91)","v":597500},{"$f":"IF('Data Extract Income Stmt'!R66,'Data Extract Income Stmt'!R66,I91)","v":597500},{"$f":"IF('Data Extract Income Stmt'!S66,'Data Extract Income Stmt'!S66,J91)","v":597500},{"$f":"IF('Data Extract Income Stmt'!T66,'Data Extract Income Stmt'!T66,K91)","v":597500},null,null,{"$f":"B91","v":"MMM"},{"$f":"IF('Data Extract Income Stmt'!K39,'Data Extract Income Stmt'!K39,O91)","v":"MMM"},{"$f":"IF('Data Extract Income Stmt'!L39,'Data Extract Income Stmt'!L39,P91)","v":586514.29655270523},{"$f":"IF('Data Extract Income Stmt'!M39,'Data Extract Income Stmt'!M39,Q91)","v":693600},{"$f":"IF('Data Extract Income Stmt'!N39,'Data Extract Income Stmt'!N39,R91)","v":662000},{"$f":"IF('Data Extract Income Stmt'!O39,'Data Extract Income Stmt'!O39,S91)","v":637200},{"$f":"IF('Data Extract Income Stmt'!P39,'Data Extract Income Stmt'!P39,T91)","v":618700},{"$f":"IF('Data Extract Income Stmt'!Q39,'Data Extract Income Stmt'!Q39,U91)","v":612700},{"$f":"IF('Data Extract Income Stmt'!R39,'Data Extract Income Stmt'!R39,V91)","v":586514.29655270523},{"$f":"IF('Data Extract Income Stmt'!S39,'Data Extract Income Stmt'!S39,W91)","v":586514.29655270523},{"$f":"IF('Data Extract Income Stmt'!T39,'Data Extract Income Stmt'!T39,X91)","v":586514.29655270523}]
[null,"AAPL",{"$f":"IF('Data Extract Income Stmt'!K67,'Data Extract Income Stmt'!K67,B92)","v":"AAPL"},{"$f":"IF('Data Extract Income Stmt'!L67,'Data Extract Income Stmt'!L67,C92)","v":"AAPL"},{"$f":"IF('Data Extract Income Stmt'!M67,'Data Extract Income Stmt'!M67,D92)","v":6480000},{"$f":"IF('Data Extract Income Stmt'!N67,'Data Extract Income Stmt'!N67,E92)","v":6090000},{"$f":"IF('Data Extract Income Stmt'!O67,'Data Extract Income Stmt'!O67,F92)","v":5750000},{"$f":"IF('Data Extract Income Stmt'!P67,'Data Extract Income Stmt'!P67,G92)","v":5470000},{"$f":"IF('Data Extract Income Stmt'!Q67,'Data Extract Income Stmt'!Q67,H92)","v":5220000},{"$f":"IF('Data Extract Income Stmt'!R67,'Data Extract Income Stmt'!R67,I92)","v":5220000},{"$f":"IF('Data Extract Income Stmt'!S67,'Data Extract Income Stmt'!S67,J92)","v":5220000},{"$f":"IF('Data Extract Income Stmt'!T67,'Data Extract Income Stmt'!T67,K92)","v":5220000},null,null,"AAPL",{"$f":"IF('Data Extract Income Stmt'!K40,'Data Extract Income Stmt'!K40,O92)","v":"AAPL"},{"$f":"IF('Data Extract Income Stmt'!L40,'Data Extract Income Stmt'!L40,P92)","v":4828161.3483737875},{"$f":"IF('Data Extract Income Stmt'!M40,'Data Extract Income Stmt'!M40,Q92)","v":6520000},{"$f":"IF('Data Extract Income Stmt'!N40,'Data Extract Income Stmt'!N40,R92)","v":6120000},{"$f":"IF('Data Extract Income Stmt'!O40,'Data Extract Income Stmt'!O40,S92)","v":5790000},{"$f":"IF('Data Extract Income Stmt'!P40,'Data Extract Income Stmt'!P40,T92)","v":5500000},{"$f":"IF('Data Extract Income Stmt'!Q40,'Data Extract Income Stmt'!Q40,U92)","v":5250000},{"$f":"IF('Data Extract Income Stmt'!R40,'Data Extract Income Stmt'!R40,V92)","v":4828161.3483737875},{"$f":"IF('Data Extract Income Stmt'!S40,'Data Extract Income Stmt'!S40,W92)","v":4828161.3483737875},{"$f":"IF('Data Extract Income Stmt'!T40,'Data Extract Income Stmt'!T40,X92)","v":4828161.3483737875}]
[null,"BA",{"$f":"IF('Data Extract Income Stmt'!K68,'Data Extract Income Stmt'!K68,B93)","v":"BA"},{"$f":"IF('Data Extract Income Stmt'!L68,'Data Extract Income Stmt'!L68,C93)","v":"BA"},{"$f":"IF('Data Extract Income Stmt'!M68,'Data Extract Income Stmt'!M68,D93)","v":758900},{"$f":"IF('Data Extract Income Stmt'!N68,'Data Extract Income Stmt'!N68,E93)","v":727600},{"$f":"IF('Data Extract Income Stmt'!O68,'Data Extract Income Stmt'!O68,F93)","v":686900},{"$f":"IF('Data Extract Income Stmt'!P68,'Data Extract Income Stmt'!P68,G93)","v":635500},{"$f":"IF('Data Extract Income Stmt'!Q68,'Data Extract Income Stmt'!Q68,H93)","v":602500},{"$f":"IF('Data Extract Income Stmt'!R68,'Data Extract Income Stmt'!R68,I93)","v":602500},{"$f":"IF('Data Extract Income Stmt'!S68,'Data Extract Income Stmt'!S68,J93)","v":602500},{"$f":"IF('Data Extract Income Stmt'!T68,'Data Extract Income Stmt'!T68,K93)","v":602500},null,null,"BA",{"$f":"IF('Data Extract Income Stmt'!K41,'Data Extract Income Stmt'!K41,O93)","v":"BA"},{"$f":"IF('Data Extract Income Stmt'!L41,'Data Extract Income Stmt'!L41,P93)","v":574365.70428696414},{"$f":"IF('Data Extract Income Stmt'!M41,'Data Extract Income Stmt'!M41,Q93)","v":767600},{"$f":"IF('Data Extract Income Stmt'!N41,'Data Extract Income Stmt'!N41,R93)","v":736700},{"$f":"IF('Data Extract Income Stmt'!O41,'Data Extract Income Stmt'!O41,S93)","v":695000},{"$f":"IF('Data Extract Income Stmt'!P41,'Data Extract Income Stmt'!P41,T93)","v":642800},{"$f":"IF('Data Extract Income Stmt'!Q41,'Data Extract Income Stmt'!Q41,U93)","v":610000},{"$f":"IF('Data Extract Income Stmt'!R41,'Data Extract Income Stmt'!R41,V93)","v":574365.70428696414},{"$f":"IF('Data Extract Income Stmt'!S41,'Data Extract Income Stmt'!S41,W93)","v":574365.70428696414},{"$f":"IF('Data Extract Income Stmt'!T41,'Data Extract Income Stmt'!T41,X93)","v":574365.70428696414}]
[null,"CAT",{"$f":"IF('Data Extract Income Stmt'!K69,'Data Extract Income Stmt'!K69,B94)","v":"CAT"},{"$f":"IF('Data Extract Income Stmt'!L69,'Data Extract Income Stmt'!L69,C94)","v":"CAT"},{"$f":"IF('Data Extract Income Stmt'!M69,'Data Extract Income Stmt'!M69,D94)","v":645200},{"$f":"IF('Data Extract Income Stmt'!N69,'Data Extract Income Stmt'!N69,E94)","v":617200},{"$f":"IF('Data Extract Income Stmt'!O69,'Data Extract Income Stmt'!O69,F94)","v":594300},{"$f":"IF('Data Extract Income Stmt'!P69,'Data Extract Income Stmt'!P69,G94)","v":584300},{"$f":"IF('Data Extract Income Stmt'!Q69,'Data Extract Income Stmt'!Q69,H94)","v":591800},{"$f":"IF('Data Extract Income Stmt'!R69,'Data Extract Income Stmt'!R69,I94)","v":591800},{"$f":"IF('Data Extract Income Stmt'!S69,'Data Extract Income Stmt'!S69,J94)","v":591800},{"$f":"IF('Data Extract Income Stmt'!T69,'Data Extract Income Stmt'!T69,K94)","v":591800},null,null,"CAT",{"$f":"IF('Data Extract Income Stmt'!K42,'Data Extract Income Stmt'!K42,O94)","v":"CAT"},{"$f":"IF('Data Extract Income Stmt'!L42,'Data Extract Income Stmt'!L42,P94)","v":594573.19706348062},{"$f":"IF('Data Extract Income Stmt'!M42,'Data Extract Income Stmt'!M42,Q94)","v":658600},{"$f":"IF('Data Extract Income Stmt'!N42,'Data Extract Income Stmt'!N42,R94)","v":628900},{"$f":"IF('Data Extract Income Stmt'!O42,'Data Extract Income Stmt'!O42,S94)","v":601300},{"$f":"IF('Data Extract Income Stmt'!P42,'Data Extract Income Stmt'!P42,T94)","v":584300},{"$f":"IF('Data Extract Income Stmt'!Q42,'Data Extract Income Stmt'!Q42,U94)","v":599300},{"$f":"IF('Data Extract Income Stmt'!R42,'Data Extract Income Stmt'!R42,V94)","v":594573.19706348062},{"$f":"IF('Data Extract Income Stmt'!S42,'Data Extract Income Stmt'!S42,W94)","v":594573.19706348062},{"$f":"IF('Data Extract Income Stmt'!T42,'Data Extract Income Stmt'!T42,X94)","v":594573.19706348062}]
[null,"CVX",{"$f":"IF('Data Extract Income Stmt'!K70,'Data Extract Income Stmt'!K70,B95)","v":"CVX"},{"$f":"IF('Data Extract Income Stmt'!L70,'Data Extract Income Stmt'!L70,C95)","v":"CVX"},{"$f":"IF('Data Extract Income Stmt'!M70,'Data Extract Income Stmt'!M70,D95)","v":1920000},{"$f":"IF('Data Extract Income Stmt'!N70,'Data Extract Income Stmt'!N70,E95)","v":1880000},{"$f":"IF('Data Extract Income Stmt'!O70,'Data Extract Income Stmt'!O70,F95)","v":1870000},{"$f":"IF('Data Extract Income Stmt'!P70,'Data Extract Income Stmt'!P70,G95)","v":1870000},{"$f":"IF('Data Extract Income Stmt'!Q70,'Data Extract Income Stmt'!Q70,H95)","v":1880000},{"$f":"IF('Data Extract Income Stmt'!R70,'Data Extract Income Stmt'!R70,I95)","v":1880000},{"$f":"IF('Data Extract Income Stmt'!S70,'Data Extract Income Stmt'!S70,J95)","v":1880000},{"$f":"IF('Data Extract Income Stmt'!T70,'Data Extract Income Stmt'!T70,K95)","v":1880000},null,null,"CVX",{"$f":"IF('Data Extract Income Stmt'!K43,'Data Extract Income Stmt'!K43,O95)","v":"CVX"},{"$f":"IF('Data Extract Income Stmt'!L43,'Data Extract Income Stmt'!L43,P95)","v":1917349.0924440692},{"$f":"IF('Data Extract Income Stmt'!M43,'Data Extract Income Stmt'!M43,Q95)","v":1930000},{"$f":"IF('Data Extract Income Stmt'!N43,'Data Extract Income Stmt'!N43,R95)","v":1900000},{"$f":"IF('Data Extract Income Stmt'!O43,'Data Extract Income Stmt'!O43,S95)","v":1880000},{"$f":"IF('Data Extract Income Stmt'!P43,'Data Extract Income Stmt'!P43,T95)","v":1870000},{"$f":"IF('Data Extract Income Stmt'!Q43,'Data Extract Income Stmt'!Q43,U95)","v":1900000},{"$f":"IF('Data Extract Income Stmt'!R43,'Data Extract Income Stmt'!R43,V95)","v":1917349.0924440692},{"$f":"IF('Data Extract Income Stmt'!S43,'Data Extract Income Stmt'!S43,W95)","v":1917349.0924440692},{"$f":"IF('Data Extract Income Stmt'!T43,'Data Extract Income Stmt'!T43,X95)","v":1917349.0924440692}]
[null,"CSCO",{"$f":"IF('Data Extract Income Stmt'!K71,'Data Extract Income Stmt'!K71,B96)","v":"CSCO"},{"$f":"IF('Data Extract Income Stmt'!L71,'Data Extract Income Stmt'!L71,C96)","v":"CSCO"},{"$f":"IF('Data Extract Income Stmt'!M71,'Data Extract Income Stmt'!M71,D96)","v":5230000},{"$f":"IF('Data Extract Income Stmt'!N71,'Data Extract Income Stmt'!N71,E96)","v":5100000},{"$f":"IF('Data Extract Income Stmt'!O71,'Data Extract Income Stmt'!O71,F96)","v":5050000},{"$f":"IF('Data Extract Income Stmt'!P71,'Data Extract Income Stmt'!P71,G96)","v":5010000},{"$f":"IF('Data Extract Income Stmt'!Q71,'Data Extract Income Stmt'!Q71,H96)","v":4840000},{"$f":"IF('Data Extract Income Stmt'!R71,'Data Extract Income Stmt'!R71,I96)","v":4840000},{"$f":"IF('Data Extract Income Stmt'!S71,'Data Extract Income Stmt'!S71,J96)","v":4840000},{"$f":"IF('Data Extract Income Stmt'!T71,'Data Extract Income Stmt'!T71,K96)","v":4840000},null,null,"CSCO",{"$f":"IF('Data Extract Income Stmt'!K44,'Data Extract Income Stmt'!K44,O96)","v":"CSCO"},{"$f":"IF('Data Extract Income Stmt'!L44,'Data Extract Income Stmt'!L44,P96)","v":4702810.4026845638},{"$f":"IF('Data Extract Income Stmt'!M44,'Data Extract Income Stmt'!M44,Q96)","v":5280000},{"$f":"IF('Data Extract Income Stmt'!N44,'Data Extract Income Stmt'!N44,R96)","v":5150000},{"$f":"IF('Data Extract Income Stmt'!O44,'Data Extract Income Stmt'!O44,S96)","v":5090000},{"$f":"IF('Data Extract Income Stmt'!P44,'Data Extract Income Stmt'!P44,T96)","v":5050000},{"$f":"IF('Data Extract Income Stmt'!Q44,'Data Extract Income Stmt'!Q44,U96)","v":4880000},{"$f":"IF('Data Extract Income Stmt'!R44,'Data Extract Income Stmt'!R44,V96)","v":4702810.4026845638},{"$f":"IF('Data Extract Income Stmt'!S44,'Data Extract Income Stmt'!S44,W96)","v":4702810.4026845638},{"$f":"IF('Data Extract Income Stmt'!T44,'Data Extract Income Stmt'!T44,X96)","v":4702810.4026845638}]
[null,"KO",{"$f":"IF('Data Extract Income Stmt'!K72,'Data Extract Income Stmt'!K72,B97)","v":"KO"},{"$f":"IF('Data Extract Income Stmt'!L72,'Data Extract Income Stmt'!L72,C97)","v":"KO"},{"$f":"IF('Data Extract Income Stmt'!M72,'Data Extract Income Stmt'!M72,D97)","v":4430000},{"$f":"IF('Data Extract Income Stmt'!N72,'Data Extract Income Stmt'!N72,E97)","v":4390000},{"$f":"IF('Data Extract Income Stmt'!O72,'Data Extract Income Stmt'!O72,F97)","v":4350000},{"$f":"IF('Data Extract Income Stmt'!P72,'Data Extract Income Stmt'!P72,G97)","v":4320000},{"$f":"IF('Data Extract Income Stmt'!Q72,'Data Extract Income Stmt'!Q72,H97)","v":4270000},{"$f":"IF('Data Extract Income Stmt'!R72,'Data Extract Income Stmt'!R72,I97)","v":4270000},{"$f":"IF('Data Extract Income Stmt'!S72,'Data Extract Income Stmt'!S72,J97)","v":4270000},{"$f":"IF('Data Extract Income Stmt'!T72,'Data Extract Income Stmt'!T72,K97)","v":4270000},null,null,"KO",{"$f":"IF('Data Extract Income Stmt'!K45,'Data Extract Income Stmt'!K45,O97)","v":"KO"},{"$f":"IF('Data Extract Income Stmt'!L45,'Data Extract Income Stmt'!L45,P97)","v":4252076.3187429858},{"$f":"IF('Data Extract Income Stmt'!M45,'Data Extract Income Stmt'!M45,Q97)","v":4510000},{"$f":"IF('Data Extract Income Stmt'!N45,'Data Extract Income Stmt'!N45,R97)","v":4450000},{"$f":"IF('Data Extract Income Stmt'!O45,'Data Extract Income Stmt'!O45,S97)","v":4410000},{"$f":"IF('Data Extract Income Stmt'!P45,'Data Extract Income Stmt'!P45,T97)","v":4370000},{"$f":"IF('Data Extract Income Stmt'!Q45,'Data Extract Income Stmt'!Q45,U97)","v":4320000},{"$f":"IF('Data Extract Income Stmt'!R45,'Data Extract Income Stmt'!R45,V97)","v":4252076.3187429858},{"$f":"IF('Data Extract Income Stmt'!S45,'Data Extract Income Stmt'!S45,W97)","v":4252076.3187429858},{"$f":"IF('Data Extract Income Stmt'!T45,'Data Extract Income Stmt'!T45,X97)","v":4252076.3187429858}]
[null,"DIS",{"$f":"IF('Data Extract Income Stmt'!K73,'Data Extract Income Stmt'!K73,B98)","v":"DIS"},{"$f":"IF('Data Extract Income Stmt'!L73,'Data Extract Income Stmt'!L73,C98)","v":"DIS"},{"$f":"IF('Data Extract Income Stmt'!M73,'Data Extract Income Stmt'!M73,D98)","v":1790000},{"$f":"IF('Data Extract Income Stmt'!N73,'Data Extract Income Stmt'!N73,E98)","v":1740000},{"$f":"IF('Data Extract Income Stmt'!O73,'Data Extract Income Stmt'!O73,F98)","v":1690000},{"$f":"IF('Data Extract Income Stmt'!P73,'Data Extract Income Stmt'!P73,G98)","v":1630000},{"$f":"IF('Data Extract Income Stmt'!Q73,'Data Extract Income Stmt'!Q73,H98)","v":1570000},{"$f":"IF('Data Extract Income Stmt'!R73,'Data Extract Income Stmt'!R73,I98)","v":1570000},{"$f":"IF('Data Extract Income Stmt'!S73,'Data Extract Income Stmt'!S73,J98)","v":1570000},{"$f":"IF('Data Extract Income Stmt'!T73,'Data Extract Income Stmt'!T73,K98)","v":1570000},null,null,"DIS",{"$f":"IF('Data Extract Income Stmt'!K46,'Data Extract Income Stmt'!K46,O98)","v":"DIS"},{"$f":"IF('Data Extract Income Stmt'!L46,'Data Extract Income Stmt'!L46,P98)","v":1487131.3672922251},{"$f":"IF('Data Extract Income Stmt'!M46,'Data Extract Income Stmt'!M46,Q98)","v":1810000},{"$f":"IF('Data Extract Income Stmt'!N46,'Data Extract Income Stmt'!N46,R98)","v":1760000},{"$f":"IF('Data Extract Income Stmt'!O46,'Data Extract Income Stmt'!O46,S98)","v":1710000},{"$f":"IF('Data Extract Income Stmt'!P46,'Data Extract Income Stmt'!P46,T98)","v":1640000},{"$f":"IF('Data Extract Income Stmt'!Q46,'Data Extract Income Stmt'!Q46,U98)","v":1580000},{"$f":"IF('Data Extract Income Stmt'!R46,'Data Extract Income Stmt'!R46,V98)","v":1487131.3672922251},{"$f":"IF('Data Extract Income Stmt'!S46,'Data Extract Income Stmt'!S46,W98)","v":1487131.3672922251},{"$f":"IF('Data Extract Income Stmt'!T46,'Data Extract Income Stmt'!T46,X98)","v":1487131.3672922251}]
[null,"DWDP",{"$f":"IF('Data Extract Income Stmt'!K74,'Data Extract Income Stmt'!K74,B99)","v":"DWDP"},{"$f":"IF('Data Extract Income Stmt'!L74,'Data Extract Income Stmt'!L74,C99)","v":"DWDP"},{"$f":"IF('Data Extract Income Stmt'!M74,'Data Extract Income Stmt'!M74,D99)","v":1190000},{"$f":"IF('Data Extract Income Stmt'!N74,'Data Extract Income Stmt'!N74,E99)","v":1170000},{"$f":"IF('Data Extract Income Stmt'!O74,'Data Extract Income Stmt'!O74,F99)","v":1130000},{"$f":"IF('Data Extract Income Stmt'!P74,'Data Extract Income Stmt'!P74,G99)","v":1110000},{"$f":"IF('Data Extract Income Stmt'!Q74,'Data Extract Income Stmt'!Q74,H99)","v":1580000},{"$f":"IF('Data Extract Income Stmt'!R74,'Data Extract Income Stmt'!R74,I99)","v":1580000},{"$f":"IF('Data Extract Income Stmt'!S74,'Data Extract Income Stmt'!S74,J99)","v":1580000},{"$f":"IF('Data Extract Income Stmt'!T74,'Data Extract Income Stmt'!T74,K99)","v":1580000},null,null,"DWDP",{"$f":"IF('Data Extract Income Stmt'!K47,'Data Extract Income Stmt'!K47,O99)","v":"DWDP"},{"$f":"IF('Data Extract Income Stmt'!L47,'Data Extract Income Stmt'!L47,P99)","v":2307001.2833309569},{"$f":"IF('Data Extract Income Stmt'!M47,'Data Extract Income Stmt'!M47,Q99)","v":1290000},{"$f":"IF('Data Extract Income Stmt'!N47,'Data Extract Income Stmt'!N47,R99)","v":1190000},{"$f":"IF('Data Extract Income Stmt'!O47,'Data Extract Income Stmt'!O47,S99)","v":1240000},{"$f":"IF('Data Extract Income Stmt'!P47,'Data Extract Income Stmt'!P47,T99)","v":1120000},{"$f":"IF('Data Extract Income Stmt'!Q47,'Data Extract Income Stmt'!Q47,U99)","v":1600000},{"$f":"IF('Data Extract Income Stmt'!R47,'Data Extract Income Stmt'!R47,V99)","v":2307001.2833309569},{"$f":"IF('Data Extract Income Stmt'!S47,'Data Extract Income Stmt'!S47,W99)","v":2307001.2833309569},{"$f":"IF('Data Extract Income Stmt'!T47,'Data Extract Income Stmt'!T47,X99)","v":2307001.2833309569}]
[null,"XOM",{"$f":"IF('Data Extract Income Stmt'!K75,'Data Extract Income Stmt'!K75,B100)","v":"XOM"},{"$f":"IF('Data Extract Income Stmt'!L75,'Data Extract Income Stmt'!L75,C100)","v":"XOM"},{"$f":"IF('Data Extract Income Stmt'!M75,'Data Extract Income Stmt'!M75,D100)","v":4420000},{"$f":"IF('Data Extract Income Stmt'!N75,'Data Extract Income Stmt'!N75,E100)","v":4280000},{"$f":"IF('Data Extract Income Stmt'!O75,'Data Extract Income Stmt'!O75,F100)","v":4200000},{"$f":"IF('Data Extract Income Stmt'!P75,'Data Extract Income Stmt'!P75,G100)","v":4179999.75},{"$f":"IF('Data Extract Income Stmt'!Q75,'Data Extract Income Stmt'!Q75,H100)","v":4260000},{"$f":"IF('Data Extract Income Stmt'!R75,'Data Extract Income Stmt'!R75,I100)","v":4260000},{"$f":"IF('Data Extract Income Stmt'!S75,'Data Extract Income Stmt'!S75,J100)","v":4260000},{"$f":"IF('Data Extract Income Stmt'!T75,'Data Extract Income Stmt'!T75,K100)","v":4260000},null,null,"XOM",{"$f":"IF('Data Extract Income Stmt'!K48,'Data Extract Income Stmt'!K48,O100)","v":"XOM"},{"$f":"IF('Data Extract Income Stmt'!L48,'Data Extract Income Stmt'!L48,P100)","v":4232813.4747348716},{"$f":"IF('Data Extract Income Stmt'!M48,'Data Extract Income Stmt'!M48,Q100)","v":4420000},{"$f":"IF('Data Extract Income Stmt'!N48,'Data Extract Income Stmt'!N48,R100)","v":4280000},{"$f":"IF('Data Extract Income Stmt'!O48,'Data Extract Income Stmt'!O48,S100)","v":4200000},{"$f":"IF('Data Extract Income Stmt'!P48,'Data Extract Income Stmt'!P48,T100)","v":4179999.75},{"$f":"IF('Data Extract Income Stmt'!Q48,'Data Extract Income Stmt'!Q48,U100)","v":4260000},{"$f":"IF('Data Extract Income Stmt'!R48,'Data Extract Income Stmt'!R48,V100)","v":4232813.4747348716},{"$f":"IF('Data Extract Income Stmt'!S48,'Data Extract Income Stmt'!S48,W100)","v":4232813.4747348716},{"$f":"IF('Data Extract Income Stmt'!T48,'Data Extract Income Stmt'!T48,X100)","v":4232813.4747348716}]
[null,"GE",{"$f":"IF('Data Extract Income Stmt'!K76,'Data Extract Income Stmt'!K76,B101)","v":"GE"},{"$f":"IF('Data Extract Income Stmt'!L76,'Data Extract Income Stmt'!L76,C101)","v":"GE"},{"$f":"IF('Data Extract Income Stmt'!M76,'Data Extract Income Stmt'!M76,D101)","v":10220000},{"$f":"IF('Data Extract Income Stmt'!N76,'Data Extract Income Stmt'!N76,E101)","v":10050000},{"$f":"IF('Data Extract Income Stmt'!O76,'Data Extract Income Stmt'!O76,F101)","v":9940000},{"$f":"IF('Data Extract Income Stmt'!P76,'Data Extract Income Stmt'!P76,G101)","v":9030000},{"$f":"IF('Data Extract Income Stmt'!Q76,'Data Extract Income Stmt'!Q76,H101)","v":8690000},{"$f":"IF('Data Extract Income Stmt'!R76,'Data Extract Income Stmt'!R76,I101)","v":8690000},{"$f":"IF('Data Extract Income Stmt'!S76,'Data Extract Income Stmt'!S76,J101)","v":8690000},{"$f":"IF('Data Extract Income Stmt'!T76,'Data Extract Income Stmt'!T76,K101)","v":8690000},null,null,"GE",{"$f":"IF('Data Extract Income Stmt'!K49,'Data Extract Income Stmt'!K49,O101)","v":"GE"},{"$f":"IF('Data Extract Income Stmt'!L49,'Data Extract Income Stmt'!L49,P101)","v":8687789.7990726437},{"$f":"IF('Data Extract Income Stmt'!M49,'Data Extract Income Stmt'!M49,Q101)","v":10290000},{"$f":"IF('Data Extract Income Stmt'!N49,'Data Extract Income Stmt'!N49,R101)","v":10120000},{"$f":"IF('Data Extract Income Stmt'!O49,'Data Extract Income Stmt'!O49,S101)","v":10020000},{"$f":"IF('Data Extract Income Stmt'!P49,'Data Extract Income Stmt'!P49,T101)","v":9130000},{"$f":"IF('Data Extract Income Stmt'!Q49,'Data Extract Income Stmt'!Q49,U101)","v":8690000},{"$f":"IF('Data Extract Income Stmt'!R49,'Data Extract Income Stmt'!R49,V101)","v":8687789.7990726437},{"$f":"IF('Data Extract Income Stmt'!S49,'Data Extract Income Stmt'!S49,W101)","v":8687789.7990726437},{"$f":"IF('Data Extract Income Stmt'!T49,'Data Extract Income Stmt'!T49,X101)","v":8687789.7990726437}]
[null,"HD",{"$f":"IF('Data Extract Income Stmt'!K77,'Data Extract Income Stmt'!K77,B102)","v":"HD"},{"$f":"IF('Data Extract Income Stmt'!L77,'Data Extract Income Stmt'!L77,C102)","v":"HD"},{"$f":"IF('Data Extract Income Stmt'!M77,'Data Extract Income Stmt'!M77,D102)","v":1430000},{"$f":"IF('Data Extract Income Stmt'!N77,'Data Extract Income Stmt'!N77,E102)","v":1340000},{"$f":"IF('Data Extract Income Stmt'!O77,'Data Extract Income Stmt'!O77,F102)","v":1280000},{"$f":"IF('Data Extract Income Stmt'!P77,'Data Extract Income Stmt'!P77,G102)","v":1230000},{"$f":"IF('Data Extract Income Stmt'!Q77,'Data Extract Income Stmt'!Q77,H102)","v":1180000},{"$f":"IF('Data Extract Income Stmt'!R77,'Data Extract Income Stmt'!R77,I102)","v":1180000},{"$f":"IF('Data Extract Income Stmt'!S77,'Data Extract Income Stmt'!S77,J102)","v":1180000},{"$f":"IF('Data Extract Income Stmt'!T77,'Data Extract Income Stmt'!T77,K102)","v":1180000},null,null,"HD",{"$f":"IF('Data Extract Income Stmt'!K50,'Data Extract Income Stmt'!K50,O102)","v":"HD"},{"$f":"IF('Data Extract Income Stmt'!L50,'Data Extract Income Stmt'!L50,P102)","v":1143853.0100084648},{"$f":"IF('Data Extract Income Stmt'!M50,'Data Extract Income Stmt'!M50,Q102)","v":1430000},{"$f":"IF('Data Extract Income Stmt'!N50,'Data Extract Income Stmt'!N50,R102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!O50,'Data Extract Income Stmt'!O50,S102)","v":1280000},{"$f":"IF('Data Extract Income Stmt'!P50,'Data Extract Income Stmt'!P50,T102)","v":1230000},{"$f":"IF('Data Extract Income Stmt'!Q50,'Data Extract Income Stmt'!Q50,U102)","v":1180000},{"$f":"IF('Data Extract Income Stmt'!R50,'Data Extract Income Stmt'!R50,V102)","v":1143853.0100084648},{"$f":"IF('Data Extract Income Stmt'!S50,'Data Extract Income Stmt'!S50,W102)","v":1143853.0100084648},{"$f":"IF('Data Extract Income Stmt'!T50,'Data Extract Income Stmt'!T50,X102)","v":1143853.0100084648}]
[null,"IBM",{"$f":"IF('Data Extract Income Stmt'!K78,'Data Extract Income Stmt'!K78,B103)","v":"IBM"},{"$f":"IF('Data Extract Income Stmt'!L78,'Data Extract Income Stmt'!L78,C103)","v":"IBM"},{"$f":"IF('Data Extract Income Stmt'!M78,'Data Extract Income Stmt'!M78,D103)","v":1090000},{"$f":"IF('Data Extract Income Stmt'!N78,'Data Extract Income Stmt'!N78,E103)","v":1000000},{"$f":"IF('Data Extract Income Stmt'!O78,'Data Extract Income Stmt'!O78,F103)","v":978740},{"$f":"IF('Data Extract Income Stmt'!P78,'Data Extract Income Stmt'!P78,G103)","v":955420},{"$f":"IF('Data Extract Income Stmt'!Q78,'Data Extract Income Stmt'!Q78,H103)","v":932830},{"$f":"IF('Data Extract Income Stmt'!R78,'Data Extract Income Stmt'!R78,I103)","v":932830},{"$f":"IF('Data Extract Income Stmt'!S78,'Data Extract Income Stmt'!S78,J103)","v":932830},{"$f":"IF('Data Extract Income Stmt'!T78,'Data Extract Income Stmt'!T78,K103)","v":932830},null,null,"IBM",{"$f":"IF('Data Extract Income Stmt'!K51,'Data Extract Income Stmt'!K51,O103)","v":"IBM"},{"$f":"IF('Data Extract Income Stmt'!L51,'Data Extract Income Stmt'!L51,P103)","v":912473.48945176485},{"$f":"IF('Data Extract Income Stmt'!M51,'Data Extract Income Stmt'!M51,Q103)","v":1100000},{"$f":"IF('Data Extract Income Stmt'!N51,'Data Extract Income Stmt'!N51,R103)","v":1010000},{"$f":"IF('Data Extract Income Stmt'!O51,'Data Extract Income Stmt'!O51,S103)","v":982700},{"$f":"IF('Data Extract Income Stmt'!P51,'Data Extract Income Stmt'!P51,T103)","v":955420},{"$f":"IF('Data Extract Income Stmt'!Q51,'Data Extract Income Stmt'!Q51,U103)","v":937390},{"$f":"IF('Data Extract Income Stmt'!R51,'Data Extract Income Stmt'!R51,V103)","v":912473.48945176485},{"$f":"IF('Data Extract Income Stmt'!S51,'Data Extract Income Stmt'!S51,W103)","v":912473.48945176485},{"$f":"IF('Data Extract Income Stmt'!T51,'Data Extract Income Stmt'!T51,X103)","v":912473.48945176485}]
[null,"INTC",{"$f":"IF('Data Extract Income Stmt'!K79,'Data Extract Income Stmt'!K79,B104)","v":"INTC"},{"$f":"IF('Data Extract Income Stmt'!L79,'Data Extract Income Stmt'!L79,C104)","v":"INTC"},{"$f":"IF('Data Extract Income Stmt'!M79,'Data Extract Income Stmt'!M79,D104)","v":4970000},{"$f":"IF('Data Extract Income Stmt'!N79,'Data Extract Income Stmt'!N79,E104)","v":4900000},{"$f":"IF('Data Extract Income Stmt'!O79,'Data Extract Income Stmt'!O79,F104)","v":4740000},{"$f":"IF('Data Extract Income Stmt'!P79,'Data Extract Income Stmt'!P79,G104)","v":4730000},{"$f":"IF('Data Extract Income Stmt'!Q79,'Data Extract Income Stmt'!Q79,H104)","v":4700000},{"$f":"IF('Data Extract Income Stmt'!R79,'Data Extract Income Stmt'!R79,I104)","v":4700000},{"$f":"IF('Data Extract Income Stmt'!S79,'Data Extract Income Stmt'!S79,J104)","v":4700000},{"$f":"IF('Data Extract Income Stmt'!T79,'Data Extract Income Stmt'!T79,K104)","v":4700000},null,null,{"$f":"B104","v":"INTC"},{"$f":"IF('Data Extract Income Stmt'!K52,'Data Extract Income Stmt'!K52,O104)","v":"INTC"},{"$f":"IF('Data Extract Income Stmt'!L52,'Data Extract Income Stmt'!L52,P104)","v":4609952.5087755527},{"$f":"IF('Data Extract Income Stmt'!M52,'Data Extract Income Stmt'!M52,Q104)","v":5100000},{"$f":"IF('Data Extract Income Stmt'!N52,'Data Extract Income Stmt'!N52,R104)","v":5060000},{"$f":"IF('Data Extract Income Stmt'!O52,'Data Extract Income Stmt'!O52,S104)","v":4890000},{"$f":"IF('Data Extract Income Stmt'!P52,'Data Extract Income Stmt'!P52,T104)","v":4880000},{"$f":"IF('Data Extract Income Stmt'!Q52,'Data Extract Income Stmt'!Q52,U104)","v":4840000},{"$f":"IF('Data Extract Income Stmt'!R52,'Data Extract Income Stmt'!R52,V104)","v":4609952.5087755527},{"$f":"IF('Data Extract Income Stmt'!S52,'Data Extract Income Stmt'!S52,W104)","v":4609952.5087755527},{"$f":"IF('Data Extract Income Stmt'!T52,'Data Extract Income Stmt'!T52,X104)","v":4609952.5087755527}]
[null,"JNJ",{"$f":"IF('Data Extract Income Stmt'!K80,'Data Extract Income Stmt'!K80,B105)","v":"JNJ"},{"$f":"IF('Data Extract Income Stmt'!L80,'Data Extract Income Stmt'!L80,C105)","v":"JNJ"},{"$f":"IF('Data Extract Income Stmt'!M80,'Data Extract Income Stmt'!M80,D105)","v":2810000},{"$f":"IF('Data Extract Income Stmt'!N80,'Data Extract Income Stmt'!N80,E105)","v":2820000},{"$f":"IF('Data Extract Income Stmt'!O80,'Data Extract Income Stmt'!O80,F105)","v":2770000},{"$f":"IF('Data Extract Income Stmt'!P80,'Data Extract Income Stmt'!P80,G105)","v":2740000},{"$f":"IF('Data Extract Income Stmt'!Q80,'Data Extract Income Stmt'!Q80,H105)","v":2690000},{"$f":"IF('Data Extract Income Stmt'!R80,'Data Extract Income Stmt'!R80,I105)","v":2690000},{"$f":"IF('Data Extract Income Stmt'!S80,'Data Extract Income Stmt'!S80,J105)","v":2690000},{"$f":"IF('Data Extract Income Stmt'!T80,'Data Extract Income Stmt'!T80,K105)","v":2690000},null,null,{"$f":"B105","v":"JNJ"},{"$f":"IF('Data Extract Income Stmt'!K53,'Data Extract Income Stmt'!K53,O105)","v":"JNJ"},{"$f":"IF('Data Extract Income Stmt'!L53,'Data Extract Income Stmt'!L53,P105)","v":2680748.5039720843},{"$f":"IF('Data Extract Income Stmt'!M53,'Data Extract Income Stmt'!M53,Q105)","v":2880000},{"$f":"IF('Data Extract Income Stmt'!N53,'Data Extract Income Stmt'!N53,R105)","v":2860000},{"$f":"IF('Data Extract Income Stmt'!O53,'Data Extract Income Stmt'!O53,S105)","v":2810000},{"$f":"IF('Data Extract Income Stmt'!P53,'Data Extract Income Stmt'!P53,T105)","v":2790000},{"$f":"IF('Data Extract Income Stmt'!Q53,'Data Extract Income Stmt'!Q53,U105)","v":2750000},{"$f":"IF('Data Extract Income Stmt'!R53,'Data Extract Income Stmt'!R53,V105)","v":2680748.5039720843},{"$f":"IF('Data Extract Income Stmt'!S53,'Data Extract Income Stmt'!S53,W105)","v":2680748.5039720843},{"$f":"IF('Data Extract Income Stmt'!T53,'Data Extract Income Stmt'!T53,X105)","v":2680748.5039720843}]
[null,"MCD",{"$f":"IF('Data Extract Income Stmt'!K81,'Data Extract Income Stmt'!K81,B106)","v":"MCD"},{"$f":"IF('Data Extract Income Stmt'!L81,'Data Extract Income Stmt'!L81,C106)","v":"MCD"},{"$f":"IF('Data Extract Income Stmt'!M81,'Data Extract Income Stmt'!M81,D106)","v":998400},{"$f":"IF('Data Extract Income Stmt'!N81,'Data Extract Income Stmt'!N81,E106)","v":980500},{"$f":"IF('Data Extract Income Stmt'!O81,'Data Extract Income Stmt'!O81,F106)","v":939400},{"$f":"IF('Data Extract Income Stmt'!P81,'Data Extract Income Stmt'!P81,G106)","v":854400},{"$f":"IF('Data Extract Income Stmt'!Q81,'Data Extract Income Stmt'!Q81,H106)","v":807400},{"$f":"IF('Data Extract Income Stmt'!R81,'Data Extract Income Stmt'!R81,I106)","v":807400},{"$f":"IF('Data Extract Income Stmt'!S81,'Data Extract Income Stmt'!S81,J106)","v":807400},{"$f":"IF('Data Extract Income Stmt'!T81,'Data Extract Income Stmt'!T81,K106)","v":807400},null,null,{"$f":"B106","v":"MCD"},{"$f":"IF('Data Extract Income Stmt'!K54,'Data Extract Income Stmt'!K54,O106)","v":"MCD"},{"$f":"IF('Data Extract Income Stmt'!L54,'Data Extract Income Stmt'!L54,P106)","v":775627.19595635834},{"$f":"IF('Data Extract Income Stmt'!M54,'Data Extract Income Stmt'!M54,Q106)","v":1010000},{"$f":"IF('Data Extract Income Stmt'!N54,'Data Extract Income Stmt'!N54,R106)","v":986300},{"$f":"IF('Data Extract Income Stmt'!O54,'Data Extract Income Stmt'!O54,S106)","v":944600},{"$f":"IF('Data Extract Income Stmt'!P54,'Data Extract Income Stmt'!P54,T106)","v":861200},{"$f":"IF('Data Extract Income Stmt'!Q54,'Data Extract Income Stmt'!Q54,U106)","v":815500},{"$f":"IF('Data Extract Income Stmt'!R54,'Data Extract Income Stmt'!R54,V106)","v":775627.19595635834},{"$f":"IF('Data Extract Income Stmt'!S54,'Data Extract Income Stmt'!S54,W106)","v":775627.19595635834},{"$f":"IF('Data Extract Income Stmt'!T54,'Data Extract Income Stmt'!T54,X106)","v":775627.19595635834}]
[null,"MRK",{"$f":"IF('Data Extract Income Stmt'!K82,'Data Extract Income Stmt'!K82,B107)","v":"MRK"},{"$f":"IF('Data Extract Income Stmt'!L82,'Data Extract Income Stmt'!L82,C107)","v":"MRK"},{"$f":"IF('Data Extract Income Stmt'!M82,'Data Extract Income Stmt'!M82,D107)","v":2960000},{"$f":"IF('Data Extract Income Stmt'!N82,'Data Extract Income Stmt'!N82,E107)","v":2890000},{"$f":"IF('Data Extract Income Stmt'!O82,'Data Extract Income Stmt'!O82,F107)","v":2820000},{"$f":"IF('Data Extract Income Stmt'!P82,'Data Extract Income Stmt'!P82,G107)","v":2770000},{"$f":"IF('Data Extract Income Stmt'!Q82,'Data Extract Income Stmt'!Q82,H107)","v":2730000},{"$f":"IF('Data Extract Income Stmt'!R82,'Data Extract Income Stmt'!R82,I107)","v":2730000},{"$f":"IF('Data Extract Income Stmt'!S82,'Data Extract Income Stmt'!S82,J107)","v":2730000},{"$f":"IF('Data Extract Income Stmt'!T82,'Data Extract Income Stmt'!T82,K107)","v":2730000},null,null,{"$f":"B107","v":"MRK"},{"$f":"IF('Data Extract Income Stmt'!K55,'Data Extract Income Stmt'!K55,O107)","v":"MRK"},{"$f":"IF('Data Extract Income Stmt'!L55,'Data Extract Income Stmt'!L55,P107)","v":2658696.6030033533},{"$f":"IF('Data Extract Income Stmt'!M55,'Data Extract Income Stmt'!M55,Q107)","v":3000000},{"$f":"IF('Data Extract Income Stmt'!N55,'Data Extract Income Stmt'!N55,R107)","v":2930000},{"$f":"IF('Data Extract Income Stmt'!O55,'Data Extract Income Stmt'!O55,S107)","v":2840000},{"$f":"IF('Data Extract Income Stmt'!P55,'Data Extract Income Stmt'!P55,T107)","v":2790000},{"$f":"IF('Data Extract Income Stmt'!Q55,'Data Extract Income Stmt'!Q55,U107)","v":2750000},{"$f":"IF('Data Extract Income Stmt'!R55,'Data Extract Income Stmt'!R55,V107)","v":2658696.6030033533},{"$f":"IF('Data Extract Income Stmt'!S55,'Data Extract Income Stmt'!S55,W107)","v":2658696.6030033533},{"$f":"IF('Data Extract Income Stmt'!T55,'Data Extract Income Stmt'!T55,X107)","v":2658696.6030033533}]
[null,"MSFT",{"$f":"IF('Data Extract Income Stmt'!K83,'Data Extract Income Stmt'!K83,B108)","v":"MSFT"},{"$f":"IF('Data Extract Income Stmt'!L83,'Data Extract Income Stmt'!L83,C108)","v":"MSFT"},{"$f":"IF('Data Extract Income Stmt'!M83,'Data Extract Income Stmt'!M83,D108)","v":8300000},{"$f":"IF('Data Extract Income Stmt'!N83,'Data Extract Income Stmt'!N83,E108)","v":8180000.5},{"$f":"IF('Data Extract Income Stmt'!O83,'Data Extract Income Stmt'!O83,F108)","v":7930000},{"$f":"IF('Data Extract Income Stmt'!P83,'Data Extract Income Stmt'!P83,G108)","v":7750000},{"$f":"IF('Data Extract Income Stmt'!Q83,'Data Extract Income Stmt'!Q83,H108)","v":7700000},{"$f":"IF('Data Extract Income Stmt'!R83,'Data Extract Income Stmt'!R83,I108)","v":7700000},{"$f":"IF('Data Extract Income Stmt'!S83,'Data Extract Income Stmt'!S83,J108)","v":7700000},{"$f":"IF('Data Extract Income Stmt'!T83,'Data Extract Income Stmt'!T83,K108)","v":7700000},null,null,"MSFT",{"$f":"IF('Data Extract Income Stmt'!K56,'Data Extract Income Stmt'!K56,O108)","v":"MSFT"},{"$f":"IF('Data Extract Income Stmt'!L56,'Data Extract Income Stmt'!L56,P108)","v":7679147.5795667293},{"$f":"IF('Data Extract Income Stmt'!M56,'Data Extract Income Stmt'!M56,Q108)","v":8400000},{"$f":"IF('Data Extract Income Stmt'!N56,'Data Extract Income Stmt'!N56,R108)","v":8250000},{"$f":"IF('Data Extract Income Stmt'!O56,'Data Extract Income Stmt'!O56,S108)","v":8010000},{"$f":"IF('Data Extract Income Stmt'!P56,'Data Extract Income Stmt'!P56,T108)","v":7830000},{"$f":"IF('Data Extract Income Stmt'!Q56,'Data Extract Income Stmt'!Q56,U108)","v":7790000},{"$f":"IF('Data Extract Income Stmt'!R56,'Data Extract Income Stmt'!R56,V108)","v":7679147.5795667293},{"$f":"IF('Data Extract Income Stmt'!S56,'Data Extract Income Stmt'!S56,W108)","v":7679147.5795667293},{"$f":"IF('Data Extract Income Stmt'!T56,'Data Extract Income Stmt'!T56,X108)","v":7679147.5795667293}]
[null,"NKE",{"$f":"IF('Data Extract Income Stmt'!K84,'Data Extract Income Stmt'!K84,B109)","v":"NKE"},{"$f":"IF('Data Extract Income Stmt'!L84,'Data Extract Income Stmt'!L84,C109)","v":"NKE"},{"$f":"IF('Data Extract Income Stmt'!M84,'Data Extract Income Stmt'!M84,D109)","v":1770000},{"$f":"IF('Data Extract Income Stmt'!N84,'Data Extract Income Stmt'!N84,E109)","v":1720000},{"$f":"IF('Data Extract Income Stmt'!O84,'Data Extract Income Stmt'!O84,F109)","v":1700000},{"$f":"IF('Data Extract Income Stmt'!P84,'Data Extract Income Stmt'!P84,G109)","v":1660000},{"$f":"IF('Data Extract Income Stmt'!Q84,'Data Extract Income Stmt'!Q84,H109)","v":1620000},{"$f":"IF('Data Extract Income Stmt'!R84,'Data Extract Income Stmt'!R84,I109)","v":1620000},{"$f":"IF('Data Extract Income Stmt'!S84,'Data Extract Income Stmt'!S84,J109)","v":1620000},{"$f":"IF('Data Extract Income Stmt'!T84,'Data Extract Income Stmt'!T84,K109)","v":1620000},null,null,"NKE",{"$f":"IF('Data Extract Income Stmt'!K57,'Data Extract Income Stmt'!K57,O109)","v":"NKE"},{"$f":"IF('Data Extract Income Stmt'!L57,'Data Extract Income Stmt'!L57,P109)","v":1600121.6545012165},{"$f":"IF('Data Extract Income Stmt'!M57,'Data Extract Income Stmt'!M57,Q109)","v":1810000},{"$f":"IF('Data Extract Income Stmt'!N57,'Data Extract Income Stmt'!N57,R109)","v":1770000},{"$f":"IF('Data Extract Income Stmt'!O57,'Data Extract Income Stmt'!O57,S109)","v":1740000},{"$f":"IF('Data Extract Income Stmt'!P57,'Data Extract Income Stmt'!P57,T109)","v":1690000},{"$f":"IF('Data Extract Income Stmt'!Q57,'Data Extract Income Stmt'!Q57,U109)","v":1660000},{"$f":"IF('Data Extract Income Stmt'!R57,'Data Extract Income Stmt'!R57,V109)","v":1600121.6545012165},{"$f":"IF('Data Extract Income Stmt'!S57,'Data Extract Income Stmt'!S57,W109)","v":1600121.6545012165},{"$f":"IF('Data Extract Income Stmt'!T57,'Data Extract Income Stmt'!T57,X109)","v":1600121.6545012165}]
[null,"PFE",{"$f":"IF('Data Extract Income Stmt'!K85,'Data Extract Income Stmt'!K85,B110)","v":"PFE"},{"$f":"IF('Data Extract Income Stmt'!L85,'Data Extract Income Stmt'!L85,C110)","v":"PFE"},{"$f":"IF('Data Extract Income Stmt'!M85,'Data Extract Income Stmt'!M85,D110)","v":6810000},{"$f":"IF('Data Extract Income Stmt'!N85,'Data Extract Income Stmt'!N85,E110)","v":6350000},{"$f":"IF('Data Extract Income Stmt'!O85,'Data Extract Income Stmt'!O85,F110)","v":6180000},{"$f":"IF('Data Extract Income Stmt'!P85,'Data Extract Income Stmt'!P85,G110)","v":6090000},{"$f":"IF('Data Extract Income Stmt'!Q85,'Data Extract Income Stmt'!Q85,H110)","v":5970000},{"$f":"IF('Data Extract Income Stmt'!R85,'Data Extract Income Stmt'!R85,I110)","v":5970000},{"$f":"IF('Data Extract Income Stmt'!S85,'Data Extract Income Stmt'!S85,J110)","v":5970000},{"$f":"IF('Data Extract Income Stmt'!T85,'Data Extract Income Stmt'!T85,K110)","v":5970000},null,null,"PFE",{"$f":"IF('Data Extract Income Stmt'!K58,'Data Extract Income Stmt'!K58,O110)","v":"PFE"},{"$f":"IF('Data Extract Income Stmt'!L58,'Data Extract Income Stmt'!L58,P110)","v":5861994.2196531789},{"$f":"IF('Data Extract Income Stmt'!M58,'Data Extract Income Stmt'!M58,Q110)","v":6900000},{"$f":"IF('Data Extract Income Stmt'!N58,'Data Extract Income Stmt'!N58,R110)","v":6420000},{"$f":"IF('Data Extract Income Stmt'!O58,'Data Extract Income Stmt'!O58,S110)","v":6260000},{"$f":"IF('Data Extract Income Stmt'!P58,'Data Extract Income Stmt'!P58,T110)","v":6160000},{"$f":"IF('Data Extract Income Stmt'!Q58,'Data Extract Income Stmt'!Q58,U110)","v":6060000},{"$f":"IF('Data Extract Income Stmt'!R58,'Data Extract Income Stmt'!R58,V110)","v":5861994.2196531789},{"$f":"IF('Data Extract Income Stmt'!S58,'Data Extract Income Stmt'!S58,W110)","v":5861994.2196531789},{"$f":"IF('Data Extract Income Stmt'!T58,'Data Extract Income Stmt'!T58,X110)","v":5861994.2196531789}]
[null,"PG",{"$f":"IF('Data Extract Income Stmt'!K86,'Data Extract Income Stmt'!K86,B111)","v":"PG"},{"$f":"IF('Data Extract Income Stmt'!L86,'Data Extract Income Stmt'!L86,C111)","v":"PG"},{"$f":"IF('Data Extract Income Stmt'!M86,'Data Extract Income Stmt'!M86,D111)","v":2720000},{"$f":"IF('Data Extract Income Stmt'!N86,'Data Extract Income Stmt'!N86,E111)","v":2710000},{"$f":"IF('Data Extract Income Stmt'!O86,'Data Extract Income Stmt'!O86,F111)","v":2700000},{"$f":"IF('Data Extract Income Stmt'!P86,'Data Extract Income Stmt'!P86,G111)","v":2600000},{"$f":"IF('Data Extract Income Stmt'!Q86,'Data Extract Income Stmt'!Q86,H111)","v":2530000},{"$f":"IF('Data Extract Income Stmt'!R86,'Data Extract Income Stmt'!R86,I111)","v":2530000},{"$f":"IF('Data Extract Income Stmt'!S86,'Data Extract Income Stmt'!S86,J111)","v":2530000},{"$f":"IF('Data Extract Income Stmt'!T86,'Data Extract Income Stmt'!T86,K111)","v":2530000},null,null,"PG",{"$f":"IF('Data Extract Income Stmt'!K59,'Data Extract Income Stmt'!K59,O111)","v":"PG"},{"$f":"IF('Data Extract Income Stmt'!L59,'Data Extract Income Stmt'!L59,P111)","v":2488848.7040385772},{"$f":"IF('Data Extract Income Stmt'!M59,'Data Extract Income Stmt'!M59,Q111)","v":2900000},{"$f":"IF('Data Extract Income Stmt'!N59,'Data Extract Income Stmt'!N59,R111)","v":2880000},{"$f":"IF('Data Extract Income Stmt'!O59,'Data Extract Income Stmt'!O59,S111)","v":2840000},{"$f":"IF('Data Extract Income Stmt'!P59,'Data Extract Income Stmt'!P59,T111)","v":2740000},{"$f":"IF('Data Extract Income Stmt'!Q59,'Data Extract Income Stmt'!Q59,U111)","v":2660000},{"$f":"IF('Data Extract Income Stmt'!R59,'Data Extract Income Stmt'!R59,V111)","v":2488848.7040385772},{"$f":"IF('Data Extract Income Stmt'!S59,'Data Extract Income Stmt'!S59,W111)","v":2488848.7040385772},{"$f":"IF('Data Extract Income Stmt'!T59,'Data Extract Income Stmt'!T59,X111)","v":2488848.7040385772}]
[null,0,{"$f":"IF('Data Extract Income Stmt'!K87,'Data Extract Income Stmt'!K87,B112)","v":0},{"$f":"IF('Data Extract Income Stmt'!L87,'Data Extract Income Stmt'!L87,C112)","v":0},{"$f":"IF('Data Extract Income Stmt'!M87,'Data Extract Income Stmt'!M87,D112)","v":0},{"$f":"IF('Data Extract Income Stmt'!N87,'Data Extract Income Stmt'!N87,E112)","v":0},{"$f":"IF('Data Extract Income Stmt'!O87,'Data Extract Income Stmt'!O87,F112)","v":0},{"$f":"IF('Data Extract Income Stmt'!P87,'Data Extract Income Stmt'!P87,G112)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q87,'Data Extract Income Stmt'!Q87,H112)","v":0},{"$f":"IF('Data Extract Income Stmt'!R87,'Data Extract Income Stmt'!R87,I112)","v":0},{"$f":"IF('Data Extract Income Stmt'!S87,'Data Extract Income Stmt'!S87,J112)","v":0},{"$f":"IF('Data Extract Income Stmt'!T87,'Data Extract Income Stmt'!T87,K112)","v":0},null,null,0,{"$f":"IF('Data Extract Income Stmt'!K60,'Data Extract Income Stmt'!K60,O112)","v":0},{"$f":"IF('Data Extract Income Stmt'!L60,'Data Extract Income Stmt'!L60,P112)","v":0},{"$f":"IF('Data Extract Income Stmt'!M60,'Data Extract Income Stmt'!M60,Q112)","v":0},{"$f":"IF('Data Extract Income Stmt'!N60,'Data Extract Income Stmt'!N60,R112)","v":0},{"$f":"IF('Data Extract Income Stmt'!O60,'Data Extract Income Stmt'!O60,S112)","v":0},{"$f":"IF('Data Extract Income Stmt'!P60,'Data Extract Income Stmt'!P60,T112)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q60,'Data Extract Income Stmt'!Q60,U112)","v":0},{"$f":"IF('Data Extract Income Stmt'!R60,'Data Extract Income Stmt'!R60,V112)","v":0},{"$f":"IF('Data Extract Income Stmt'!S60,'Data Extract Income Stmt'!S60,W112)","v":0},{"$f":"IF('Data Extract Income Stmt'!T60,'Data Extract Income Stmt'!T60,X112)","v":0}]
[null,0,{"$f":"IF('Data Extract Income Stmt'!K88,'Data Extract Income Stmt'!K88,B113)","v":0},{"$f":"IF('Data Extract Income Stmt'!L88,'Data Extract Income Stmt'!L88,C113)","v":0},{"$f":"IF('Data Extract Income Stmt'!M88,'Data Extract Income Stmt'!M88,D113)","v":0},{"$f":"IF('Data Extract Income Stmt'!N88,'Data Extract Income Stmt'!N88,E113)","v":0},{"$f":"IF('Data Extract Income Stmt'!O88,'Data Extract Income Stmt'!O88,F113)","v":0},{"$f":"IF('Data Extract Income Stmt'!P88,'Data Extract Income Stmt'!P88,G113)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q88,'Data Extract Income Stmt'!Q88,H113)","v":0},{"$f":"IF('Data Extract Income Stmt'!R88,'Data Extract Income Stmt'!R88,I113)","v":0},{"$f":"IF('Data Extract Income Stmt'!S88,'Data Extract Income Stmt'!S88,J113)","v":0},{"$f":"IF('Data Extract Income Stmt'!T88,'Data Extract Income Stmt'!T88,K113)","v":0},null,null,{"$f":"B113","v":0},{"$f":"IF('Data Extract Income Stmt'!K61,'Data Extract Income Stmt'!K61,O113)","v":0},{"$f":"IF('Data Extract Income Stmt'!L61,'Data Extract Income Stmt'!L61,P113)","v":0},{"$f":"IF('Data Extract Income Stmt'!M61,'Data Extract Income Stmt'!M61,Q113)","v":0},{"$f":"IF('Data Extract Income Stmt'!N61,'Data Extract Income Stmt'!N61,R113)","v":0},{"$f":"IF('Data Extract Income Stmt'!O61,'Data Extract Income Stmt'!O61,S113)","v":0},{"$f":"IF('Data Extract Income Stmt'!P61,'Data Extract Income Stmt'!P61,T113)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q61,'Data Extract Income Stmt'!Q61,U113)","v":0},{"$f":"IF('Data Extract Income Stmt'!R61,'Data Extract Income Stmt'!R61,V113)","v":0},{"$f":"IF('Data Extract Income Stmt'!S61,'Data Extract Income Stmt'!S61,W113)","v":0},{"$f":"IF('Data Extract Income Stmt'!T61,'Data Extract Income Stmt'!T61,X113)","v":0}]
[]
[]
["Market Capitalisation - Ending Stock Price, Diluted Shares",null,null,null,null,null,null,null,null,null,null,null,null,"Market Capitalisation - Average Stock Price, Diluted Shares"]
[null,null,{"$f":"C90","v":2011},2012,2013,2014,2015,{"$f":"H90","v":2016},{"$f":"I90","v":2017},{"$f":"J90","v":2018},{"$f":"K90","v":2019},"Current",null,null,null,{"$f":"C117","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B91","v":"MMM"},{"$f":"IFERROR(P91*C64,FALSE)","v":false},{"$f":"IFERROR(Q91*D64,FALSE)","v":0},0,0,0,0,0,0,0,{"$f":"Y91*L64","v":123690000},null,null,{"$f":"B118","v":"MMM"},{"$f":"IFERROR(P91*P64,FALSE)","v":false},{"$f":"IFERROR(Q91*Q64,FALSE)","v":0},0,0,0,0,0,0,0,{"$f":"Y91*Y64","v":123690000}]
[null,"AAPL",{"$f":"IFERROR(P92*C65,FALSE)","v":false},{"$f":"IFERROR(Q92*D65,FALSE)","v":0},{"$f":"IFERROR(R92*E65,FALSE)","v":0},{"$f":"IFERROR(S92*F65,FALSE)","v":0},{"$f":"IFERROR(T92*G65,FALSE)","v":0},{"$f":"IFERROR(U92*H65,FALSE)","v":0},{"$f":"IFERROR(V92*I65,FALSE)","v":0},{"$f":"IFERROR(W92*J65,FALSE)","v":0},{"$f":"IFERROR(X92*K65,FALSE)","v":0},1100000000,null,null,"AAPL",{"$f":"IFERROR(P92*P65,FALSE)","v":false},0,0,0,0,0,0,0,0,1100000000]
[null,"BA",false,0,0,0,0,0,0,0,0,196950000,null,null,"BA",{"$f":"IFERROR(P93*P66,FALSE)","v":false},0,0,0,0,0,0,0,0,196950000]
[null,"CAT",false,0,0,0,0,0,0,0,0,82610000,null,null,"CAT",{"$f":"IFERROR(P94*P67,FALSE)","v":false},0,0,0,0,0,0,0,0,82610000]
[null,"CVX",false,0,0,0,0,0,0,0,0,227110000,null,null,"CVX",{"$f":"IFERROR(P95*P68,FALSE)","v":false},0,0,0,0,0,0,0,0,227110000]
[null,"CSCO",false,0,0,0,0,0,0,0,0,224230000,null,null,"CSCO",{"$f":"IFERROR(P96*P69,FALSE)","v":false},0,0,0,0,0,0,0,0,224230000]
[null,"KO",false,0,0,0,0,0,0,0,0,189430000,null,null,"KO",{"$f":"IFERROR(P97*P70,FALSE)","v":false},0,0,0,0,0,0,0,0,189430000]
[null,"DIS",false,0,0,0,0,0,0,0,0,166410000,null,null,"DIS",{"$f":"IFERROR(P98*P71,FALSE)","v":false},0,0,0,0,0,0,0,0,166410000]
[null,"DWDP",false,0,0,0,0,0,0,0,0,161790000,null,null,"DWDP",{"$f":"IFERROR(P99*P72,FALSE)","v":false},0,0,0,0,0,0,0,0,161790000]
[null,"XOM",false,0,0,0,0,0,0,0,0,339260000,null,null,"XOM",{"$f":"IFERROR(P100*P73,FALSE)","v":false},0,0,0,0,0,0,0,0,339260000]
[null,"GE",false,0,0,0,0,0,0,0,0,112420000,null,null,"GE",{"$f":"IFERROR(P101*P74,FALSE)","v":false},0,0,0,0,0,0,0,0,{"$f":"Y101*Y74","v":112420000}]
[null,"HD",false,0,0,0,0,0,0,0,0,229720000,null,null,"HD",{"$f":"IFERROR(P102*P75,FALSE)","v":false},0,0,0,0,0,0,0,0,229720000]
[null,"IBM",false,0,0,0,0,0,0,0,0,133649992,null,null,"IBM",{"$f":"IFERROR(P103*P76,FALSE)","v":false},0,0,0,0,0,0,0,0,133649992]
[null,"INTC",false,0,0,0,0,0,0,0,0,223260000.00000003,null,null,{"$f":"B131","v":"INTC"},{"$f":"IFERROR(P104*P77,FALSE)","v":false},0,0,0,0,0,0,0,0,223260000.00000003]
[null,"JNJ",false,0,0,0,0,0,0,0,0,361070016,null,null,"JNJ",{"$f":"IFERROR(P105*P78,FALSE)","v":false},0,0,0,0,0,0,0,0,361070016]
[null,"MCD",false,0,0,0,0,0,0,0,0,125830000,null,null,"MCD",{"$f":"IFERROR(P106*P79,FALSE)","v":false},0,0,0,0,0,0,0,0,125830000]
[null,"MRK",false,0,0,0,0,0,0,0,0,182360000.00000003,null,null,"MRK",{"$f":"IFERROR(P107*P80,FALSE)","v":false},0,0,0,0,0,0,0,0,182360000.00000003]
[null,"MSFT",false,0,0,0,0,0,0,0,0,861369984,null,null,"MSFT",{"$f":"IFERROR(P108*P81,FALSE)","v":false},0,0,0,0,0,0,0,0,861369984]
[null,"NKE",false,0,0,0,0,0,0,0,0,131530000,null,null,"NKE",{"$f":"IFERROR(P109*P82,FALSE)","v":false},0,0,0,0,0,0,0,0,131530000]
[null,"PFE",false,0,0,0,0,0,0,0,0,243390000,null,null,{"$f":"B137","v":"PFE"},{"$f":"IFERROR(P110*P83,FALSE)","v":false},0,0,0,0,0,0,0,0,243390000]
[null,"PG",false,0,0,0,0,0,0,0,0,206449999.99999997,null,null,{"$f":"B138","v":"PG"},{"$f":"IFERROR(P111*P84,FALSE)","v":false},0,0,0,0,0,0,0,0,{"$f":"Y111*Y84","v":206449999.99999997}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B139","v":0},{"$f":"IFERROR(P112*P85,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"Y112*Y85","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B140","v":0},{"$f":"IFERROR(P113*P86,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"Y113*Y86","v":0}]
[]
[]
[]
["Cash & Short Term Investments",null,null,null,null,null,null,null,null,null,null,null,null,"ST Debt & Current Portion LT Debt"]
[null,null,{"$f":"C117","v":2011},2012,2013,2014,2015,{"$f":"H117","v":2016},{"$f":"I117","v":2017},{"$f":"J117","v":2018},{"$f":"K117","v":2019},"Current",null,null,null,{"$f":"P117","v":2011},2012,2013,2014,2015,{"$f":"U117","v":2016},{"$f":"V117","v":2017},{"$f":"W117","v":2018},{"$f":"X117","v":2019},"Current"]
[null,{"$f":"B118","v":"MMM"},{"$f":"'Data Extract Balance Sheet'!K38+'Data Extract Balance Sheet'!K178","v":0},{"$f":"'Data Extract Balance Sheet'!L38+'Data Extract Balance Sheet'!L178","v":0},{"$f":"'Data Extract Balance Sheet'!M38+'Data Extract Balance Sheet'!M178","v":4920000},{"$f":"'Data Extract Balance Sheet'!N38+'Data Extract Balance Sheet'!N178","v":3582000},{"$f":"'Data Extract Balance Sheet'!O38+'Data Extract Balance Sheet'!O178","v":2200000},{"$f":"'Data Extract Balance Sheet'!P38+'Data Extract Balance Sheet'!P178","v":2915000},{"$f":"'Data Extract Balance Sheet'!Q38+'Data Extract Balance Sheet'!Q178","v":4250000},{"$f":"'Data Extract Balance Sheet'!R38+'Data Extract Balance Sheet'!R178","v":0},{"$f":"'Data Extract Balance Sheet'!S38+'Data Extract Balance Sheet'!S178","v":0},{"$f":"'Data Current'!CK11","v":3190000},null,null,{"$f":"B146","v":"MMM"},{"$f":"'Data Extract Balance Sheet'!K67","v":0},{"$f":"'Data Extract Balance Sheet'!L67","v":false},{"$f":"'Data Extract Balance Sheet'!M67","v":1680000},{"$f":"'Data Extract Balance Sheet'!N67","v":106000},{"$f":"'Data Extract Balance Sheet'!O67","v":2040000},{"$f":"'Data Extract Balance Sheet'!P67","v":972000},{"$f":"'Data Extract Balance Sheet'!Q67","v":1850000},{"$f":"'Data Extract Balance Sheet'!R67","v":false},{"$f":"'Data Extract Balance Sheet'!S67","v":false},{"$f":"'Data Current'!CL11","v":14540000}]
[null,"AAPL",{"$f":"'Data Extract Balance Sheet'!K39+'Data Extract Balance Sheet'!K179","v":0},{"$f":"'Data Extract Balance Sheet'!L39+'Data Extract Balance Sheet'!L179","v":0},{"$f":"'Data Extract Balance Sheet'!M39+'Data Extract Balance Sheet'!M179","v":146770000},{"$f":"'Data Extract Balance Sheet'!N39+'Data Extract Balance Sheet'!N179","v":155240000},{"$f":"'Data Extract Balance Sheet'!O39+'Data Extract Balance Sheet'!O179","v":205670000},{"$f":"'Data Extract Balance Sheet'!P39+'Data Extract Balance Sheet'!P179","v":237590000},{"$f":"'Data Extract Balance Sheet'!Q39+'Data Extract Balance Sheet'!Q179","v":268890000},{"$f":"'Data Extract Balance Sheet'!R39+'Data Extract Balance Sheet'!R179","v":0},{"$f":"'Data Extract Balance Sheet'!S39+'Data Extract Balance Sheet'!S179","v":0},{"$f":"'Data Current'!CK12","v":70970000},null,null,"AAPL",{"$f":"'Data Extract Balance Sheet'!K68","v":0},{"$f":"'Data Extract Balance Sheet'!L68","v":false},{"$f":"'Data Extract Balance Sheet'!M68","v":0},{"$f":"'Data Extract Balance Sheet'!N68","v":6310000},{"$f":"'Data Extract Balance Sheet'!O68","v":11000000},{"$f":"'Data Extract Balance Sheet'!P68","v":11610000},{"$f":"'Data Extract Balance Sheet'!Q68","v":18470000},{"$f":"'Data Extract Balance Sheet'!R68","v":false},{"$f":"'Data Extract Balance Sheet'!S68","v":false},{"$f":"'Data Current'!CL12","v":114600000}]
[null,"BA",{"$f":"'Data Extract Balance Sheet'!K40+'Data Extract Balance Sheet'!K180","v":0},{"$f":"'Data Extract Balance Sheet'!L40+'Data Extract Balance Sheet'!L180","v":0},{"$f":"'Data Extract Balance Sheet'!M40+'Data Extract Balance Sheet'!M180","v":15300000},{"$f":"'Data Extract Balance Sheet'!N40+'Data Extract Balance Sheet'!N180","v":13130000},{"$f":"'Data Extract Balance Sheet'!O40+'Data Extract Balance Sheet'!O180","v":12104000},{"$f":"'Data Extract Balance Sheet'!P40+'Data Extract Balance Sheet'!P180","v":10105000},{"$f":"'Data Extract Balance Sheet'!Q40+'Data Extract Balance Sheet'!Q180","v":10036000},{"$f":"'Data Extract Balance Sheet'!R40+'Data Extract Balance Sheet'!R180","v":0},{"$f":"'Data Extract Balance Sheet'!S40+'Data Extract Balance Sheet'!S180","v":0},{"$f":"'Data Current'!CK13","v":9770000},null,null,"BA",{"$f":"'Data Extract Balance Sheet'!K69","v":0},{"$f":"'Data Extract Balance Sheet'!L69","v":false},{"$f":"'Data Extract Balance Sheet'!M69","v":1560000},{"$f":"'Data Extract Balance Sheet'!N69","v":929000},{"$f":"'Data Extract Balance Sheet'!O69","v":1230000},{"$f":"'Data Extract Balance Sheet'!P69","v":384000},{"$f":"'Data Extract Balance Sheet'!Q69","v":1340000},{"$f":"'Data Extract Balance Sheet'!R69","v":false},{"$f":"'Data Extract Balance Sheet'!S69","v":false},{"$f":"'Data Current'!CL13","v":12120000}]
[null,"CAT",{"$f":"'Data Extract Balance Sheet'!K41+'Data Extract Balance Sheet'!K181","v":0},{"$f":"'Data Extract Balance Sheet'!L41+'Data Extract Balance Sheet'!L181","v":0},{"$f":"'Data Extract Balance Sheet'!M41+'Data Extract Balance Sheet'!M181","v":7700000},{"$f":"'Data Extract Balance Sheet'!N41+'Data Extract Balance Sheet'!N181","v":8950000},{"$f":"'Data Extract Balance Sheet'!O41+'Data Extract Balance Sheet'!O181","v":8150000},{"$f":"'Data Extract Balance Sheet'!P41+'Data Extract Balance Sheet'!P181","v":8570000},{"$f":"'Data Extract Balance Sheet'!Q41+'Data Extract Balance Sheet'!Q181","v":9900000},{"$f":"'Data Extract Balance Sheet'!R41+'Data Extract Balance Sheet'!R181","v":0},{"$f":"'Data Extract Balance Sheet'!S41+'Data Extract Balance Sheet'!S181","v":0},{"$f":"'Data Current'!CK14","v":7790000},null,null,"CAT",{"$f":"'Data Extract Balance Sheet'!K70","v":0},{"$f":"'Data Extract Balance Sheet'!L70","v":false},{"$f":"'Data Extract Balance Sheet'!M70","v":11030000},{"$f":"'Data Extract Balance Sheet'!N70","v":11500000},{"$f":"'Data Extract Balance Sheet'!O70","v":12840000},{"$f":"'Data Extract Balance Sheet'!P70","v":13970000},{"$f":"'Data Extract Balance Sheet'!Q70","v":11030000},{"$f":"'Data Extract Balance Sheet'!R70","v":false},{"$f":"'Data Extract Balance Sheet'!S70","v":false},{"$f":"'Data Current'!CL14","v":36170000}]
[null,"CVX",{"$f":"'Data Extract Balance Sheet'!K42+'Data Extract Balance Sheet'!K182","v":0},{"$f":"'Data Extract Balance Sheet'!L42+'Data Extract Balance Sheet'!L182","v":0},{"$f":"'Data Extract Balance Sheet'!M42+'Data Extract Balance Sheet'!M182","v":17720000},{"$f":"'Data Extract Balance Sheet'!N42+'Data Extract Balance Sheet'!N182","v":14720000},{"$f":"'Data Extract Balance Sheet'!O42+'Data Extract Balance Sheet'!O182","v":12430000},{"$f":"'Data Extract Balance Sheet'!P42+'Data Extract Balance Sheet'!P182","v":8400000},{"$f":"'Data Extract Balance Sheet'!Q42+'Data Extract Balance Sheet'!Q182","v":5950000},{"$f":"'Data Extract Balance Sheet'!R42+'Data Extract Balance Sheet'!R182","v":0},{"$f":"'Data Extract Balance Sheet'!S42+'Data Extract Balance Sheet'!S182","v":0},{"$f":"'Data Current'!CK15","v":7690000},null,null,"CVX",{"$f":"'Data Extract Balance Sheet'!K71","v":0},{"$f":"'Data Extract Balance Sheet'!L71","v":false},{"$f":"'Data Extract Balance Sheet'!M71","v":374000},{"$f":"'Data Extract Balance Sheet'!N71","v":3790000},{"$f":"'Data Extract Balance Sheet'!O71","v":4930000},{"$f":"'Data Extract Balance Sheet'!P71","v":10840000},{"$f":"'Data Extract Balance Sheet'!Q71","v":5190000},{"$f":"'Data Extract Balance Sheet'!R71","v":false},{"$f":"'Data Extract Balance Sheet'!S71","v":false},{"$f":"'Data Current'!CL15","v":38520000}]
[null,"CSCO",{"$f":"'Data Extract Balance Sheet'!K43+'Data Extract Balance Sheet'!K183","v":0},{"$f":"'Data Extract Balance Sheet'!L43+'Data Extract Balance Sheet'!L183","v":0},{"$f":"'Data Extract Balance Sheet'!M43+'Data Extract Balance Sheet'!M183","v":52070000},{"$f":"'Data Extract Balance Sheet'!N43+'Data Extract Balance Sheet'!N183","v":60420000},{"$f":"'Data Extract Balance Sheet'!O43+'Data Extract Balance Sheet'!O183","v":65760004},{"$f":"'Data Extract Balance Sheet'!P43+'Data Extract Balance Sheet'!P183","v":70490000},{"$f":"'Data Extract Balance Sheet'!Q43+'Data Extract Balance Sheet'!Q183","v":46550000},{"$f":"'Data Extract Balance Sheet'!R43+'Data Extract Balance Sheet'!R183","v":0},{"$f":"'Data Extract Balance Sheet'!S43+'Data Extract Balance Sheet'!S183","v":0},{"$f":"'Data Current'!CK16","v":46550000},null,null,"CSCO",{"$f":"'Data Extract Balance Sheet'!K72","v":0},{"$f":"'Data Extract Balance Sheet'!L72","v":false},{"$f":"'Data Extract Balance Sheet'!M72","v":508000},{"$f":"'Data Extract Balance Sheet'!N72","v":3900000},{"$f":"'Data Extract Balance Sheet'!O72","v":4159999.75},{"$f":"'Data Extract Balance Sheet'!P72","v":7990000},{"$f":"'Data Extract Balance Sheet'!Q72","v":5240000},{"$f":"'Data Extract Balance Sheet'!R72","v":false},{"$f":"'Data Extract Balance Sheet'!S72","v":false},{"$f":"'Data Current'!CL16","v":25570000}]
[null,"KO",{"$f":"'Data Extract Balance Sheet'!K44+'Data Extract Balance Sheet'!K184","v":0},{"$f":"'Data Extract Balance Sheet'!L44+'Data Extract Balance Sheet'!L184","v":0},{"$f":"'Data Extract Balance Sheet'!M44+'Data Extract Balance Sheet'!M184","v":22250000},{"$f":"'Data Extract Balance Sheet'!N44+'Data Extract Balance Sheet'!N184","v":26430000},{"$f":"'Data Extract Balance Sheet'!O44+'Data Extract Balance Sheet'!O184","v":24390000},{"$f":"'Data Extract Balance Sheet'!P44+'Data Extract Balance Sheet'!P184","v":24400000},{"$f":"'Data Extract Balance Sheet'!Q44+'Data Extract Balance Sheet'!Q184","v":23050000},{"$f":"'Data Extract Balance Sheet'!R44+'Data Extract Balance Sheet'!R184","v":0},{"$f":"'Data Extract Balance Sheet'!S44+'Data Extract Balance Sheet'!S184","v":0},{"$f":"'Data Current'!CK17","v":19350000},null,null,"KO",{"$f":"'Data Extract Balance Sheet'!K73","v":0},{"$f":"'Data Extract Balance Sheet'!L73","v":false},{"$f":"'Data Extract Balance Sheet'!M73","v":17930000},{"$f":"'Data Extract Balance Sheet'!N73","v":22680000},{"$f":"'Data Extract Balance Sheet'!O73","v":15810000},{"$f":"'Data Extract Balance Sheet'!P73","v":16030001},{"$f":"'Data Extract Balance Sheet'!Q73","v":16500000},{"$f":"'Data Extract Balance Sheet'!R73","v":false},{"$f":"'Data Extract Balance Sheet'!S73","v":false},{"$f":"'Data Current'!CL17","v":46850000}]
[null,"DIS",{"$f":"'Data Extract Balance Sheet'!K45+'Data Extract Balance Sheet'!K185","v":0},{"$f":"'Data Extract Balance Sheet'!L45+'Data Extract Balance Sheet'!L185","v":0},{"$f":"'Data Extract Balance Sheet'!M45+'Data Extract Balance Sheet'!M185","v":4372000},{"$f":"'Data Extract Balance Sheet'!N45+'Data Extract Balance Sheet'!N185","v":3640000},{"$f":"'Data Extract Balance Sheet'!O45+'Data Extract Balance Sheet'!O185","v":4430000},{"$f":"'Data Extract Balance Sheet'!P45+'Data Extract Balance Sheet'!P185","v":4808000},{"$f":"'Data Extract Balance Sheet'!Q45+'Data Extract Balance Sheet'!Q185","v":4135000},{"$f":"'Data Extract Balance Sheet'!R45+'Data Extract Balance Sheet'!R185","v":0},{"$f":"'Data Extract Balance Sheet'!S45+'Data Extract Balance Sheet'!S185","v":0},{"$f":"'Data Current'!CK18","v":4330000},null,null,"DIS",{"$f":"'Data Extract Balance Sheet'!K74","v":0},{"$f":"'Data Extract Balance Sheet'!L74","v":false},{"$f":"'Data Extract Balance Sheet'!M74","v":1510000},{"$f":"'Data Extract Balance Sheet'!N74","v":2160000},{"$f":"'Data Extract Balance Sheet'!O74","v":4560000},{"$f":"'Data Extract Balance Sheet'!P74","v":3690000},{"$f":"'Data Extract Balance Sheet'!Q74","v":6170000},{"$f":"'Data Extract Balance Sheet'!R74","v":false},{"$f":"'Data Extract Balance Sheet'!S74","v":false},{"$f":"'Data Current'!CL18","v":23670000}]
[null,"DWDP",{"$f":"'Data Extract Balance Sheet'!K46+'Data Extract Balance Sheet'!K186","v":0},{"$f":"'Data Extract Balance Sheet'!L46+'Data Extract Balance Sheet'!L186","v":0},{"$f":"'Data Extract Balance Sheet'!M46+'Data Extract Balance Sheet'!M186","v":8480000},{"$f":"'Data Extract Balance Sheet'!N46+'Data Extract Balance Sheet'!N186","v":8090000},{"$f":"'Data Extract Balance Sheet'!O46+'Data Extract Balance Sheet'!O186","v":11500000},{"$f":"'Data Extract Balance Sheet'!P46+'Data Extract Balance Sheet'!P186","v":9580000},{"$f":"'Data Extract Balance Sheet'!Q46+'Data Extract Balance Sheet'!Q186","v":16950000},{"$f":"'Data Extract Balance Sheet'!R46+'Data Extract Balance Sheet'!R186","v":0},{"$f":"'Data Extract Balance Sheet'!S46+'Data Extract Balance Sheet'!S186","v":0},{"$f":"'Data Current'!CK19","v":9640000},null,null,"DWDP",{"$f":"'Data Extract Balance Sheet'!K75","v":0},{"$f":"'Data Extract Balance Sheet'!L75","v":false},{"$f":"'Data Extract Balance Sheet'!M75","v":1140000},{"$f":"'Data Extract Balance Sheet'!N75","v":945000},{"$f":"'Data Extract Balance Sheet'!O75","v":995000},{"$f":"'Data Extract Balance Sheet'!P75","v":907000},{"$f":"'Data Extract Balance Sheet'!Q75","v":4020000},{"$f":"'Data Extract Balance Sheet'!R75","v":false},{"$f":"'Data Extract Balance Sheet'!S75","v":false},{"$f":"'Data Current'!CL19","v":34290000}]
[null,"XOM",{"$f":"'Data Extract Balance Sheet'!K47+'Data Extract Balance Sheet'!K187","v":0},{"$f":"'Data Extract Balance Sheet'!L47+'Data Extract Balance Sheet'!L187","v":0},{"$f":"'Data Extract Balance Sheet'!M47+'Data Extract Balance Sheet'!M187","v":5025000},{"$f":"'Data Extract Balance Sheet'!N47+'Data Extract Balance Sheet'!N187","v":5186000},{"$f":"'Data Extract Balance Sheet'!O47+'Data Extract Balance Sheet'!O187","v":3984000},{"$f":"'Data Extract Balance Sheet'!P47+'Data Extract Balance Sheet'!P187","v":3814000},{"$f":"'Data Extract Balance Sheet'!Q47+'Data Extract Balance Sheet'!Q187","v":3354000},{"$f":"'Data Extract Balance Sheet'!R47+'Data Extract Balance Sheet'!R187","v":0},{"$f":"'Data Extract Balance Sheet'!S47+'Data Extract Balance Sheet'!S187","v":0},{"$f":"'Data Current'!CK20","v":3430000},null,null,"XOM",{"$f":"'Data Extract Balance Sheet'!K76","v":0},{"$f":"'Data Extract Balance Sheet'!L76","v":false},{"$f":"'Data Extract Balance Sheet'!M76","v":15810000},{"$f":"'Data Extract Balance Sheet'!N76","v":17470000},{"$f":"'Data Extract Balance Sheet'!O76","v":18760000},{"$f":"'Data Extract Balance Sheet'!P76","v":13830000},{"$f":"'Data Extract Balance Sheet'!Q76","v":17930000},{"$f":"'Data Extract Balance Sheet'!R76","v":false},{"$f":"'Data Extract Balance Sheet'!S76","v":false},{"$f":"'Data Current'!CL20","v":41220000}]
[null,"GE",{"$f":"'Data Extract Balance Sheet'!K48+'Data Extract Balance Sheet'!K188","v":0},{"$f":"'Data Extract Balance Sheet'!L48+'Data Extract Balance Sheet'!L188","v":0},{"$f":"'Data Extract Balance Sheet'!M48+'Data Extract Balance Sheet'!M188","v":156030000},{"$f":"'Data Extract Balance Sheet'!N48+'Data Extract Balance Sheet'!N188","v":108500000},{"$f":"'Data Extract Balance Sheet'!O48+'Data Extract Balance Sheet'!O188","v":114860000},{"$f":"'Data Extract Balance Sheet'!P48+'Data Extract Balance Sheet'!P188","v":93540000},{"$f":"'Data Extract Balance Sheet'!Q48+'Data Extract Balance Sheet'!Q188","v":82000000},{"$f":"'Data Extract Balance Sheet'!R48+'Data Extract Balance Sheet'!R188","v":0},{"$f":"'Data Extract Balance Sheet'!S48+'Data Extract Balance Sheet'!S188","v":0},{"$f":"'Data Current'!CK21","v":13410000},null,null,"GE",{"$f":"'Data Extract Balance Sheet'!K77","v":0},{"$f":"'Data Extract Balance Sheet'!L77","v":false},{"$f":"'Data Extract Balance Sheet'!M77","v":86940000},{"$f":"'Data Extract Balance Sheet'!N77","v":70430000},{"$f":"'Data Extract Balance Sheet'!O77","v":49860000},{"$f":"'Data Extract Balance Sheet'!P77","v":30710000},{"$f":"'Data Extract Balance Sheet'!Q77","v":24040000},{"$f":"'Data Extract Balance Sheet'!R77","v":false},{"$f":"'Data Extract Balance Sheet'!S77","v":false},{"$f":"'Data Current'!CL21","v":115570000}]
[null,"HD",{"$f":"'Data Extract Balance Sheet'!K49+'Data Extract Balance Sheet'!K189","v":0},{"$f":"'Data Extract Balance Sheet'!L49+'Data Extract Balance Sheet'!L189","v":0},{"$f":"'Data Extract Balance Sheet'!M49+'Data Extract Balance Sheet'!M189","v":1930000},{"$f":"'Data Extract Balance Sheet'!N49+'Data Extract Balance Sheet'!N189","v":1720000},{"$f":"'Data Extract Balance Sheet'!O49+'Data Extract Balance Sheet'!O189","v":2220000},{"$f":"'Data Extract Balance Sheet'!P49+'Data Extract Balance Sheet'!P189","v":2540000},{"$f":"'Data Extract Balance Sheet'!Q49+'Data Extract Balance Sheet'!Q189","v":3600000},{"$f":"'Data Extract Balance Sheet'!R49+'Data Extract Balance Sheet'!R189","v":0},{"$f":"'Data Extract Balance Sheet'!S49+'Data Extract Balance Sheet'!S189","v":0},{"$f":"'Data Current'!CK22","v":3490000},null,null,"HD",{"$f":"'Data Extract Balance Sheet'!K78","v":0},{"$f":"'Data Extract Balance Sheet'!L78","v":false},{"$f":"'Data Extract Balance Sheet'!M78","v":33000},{"$f":"'Data Extract Balance Sheet'!N78","v":328000},{"$f":"'Data Extract Balance Sheet'!O78","v":427000},{"$f":"'Data Extract Balance Sheet'!P78","v":1250000},{"$f":"'Data Extract Balance Sheet'!Q78","v":2760000},{"$f":"'Data Extract Balance Sheet'!R78","v":false},{"$f":"'Data Extract Balance Sheet'!S78","v":false},{"$f":"'Data Current'!CL22","v":25500000}]
[null,"IBM",{"$f":"'Data Extract Balance Sheet'!K50+'Data Extract Balance Sheet'!K190","v":0},{"$f":"'Data Extract Balance Sheet'!L50+'Data Extract Balance Sheet'!L190","v":0},{"$f":"'Data Extract Balance Sheet'!M50+'Data Extract Balance Sheet'!M190","v":11671000},{"$f":"'Data Extract Balance Sheet'!N50+'Data Extract Balance Sheet'!N190","v":9660000},{"$f":"'Data Extract Balance Sheet'!O50+'Data Extract Balance Sheet'!O190","v":9289999.5},{"$f":"'Data Extract Balance Sheet'!P50+'Data Extract Balance Sheet'!P190","v":9143000},{"$f":"'Data Extract Balance Sheet'!Q50+'Data Extract Balance Sheet'!Q190","v":13369000},{"$f":"'Data Extract Balance Sheet'!R50+'Data Extract Balance Sheet'!R190","v":0},{"$f":"'Data Extract Balance Sheet'!S50+'Data Extract Balance Sheet'!S190","v":0},{"$f":"'Data Current'!CK23","v":11710000},null,null,"IBM",{"$f":"'Data Extract Balance Sheet'!K79","v":0},{"$f":"'Data Extract Balance Sheet'!L79","v":false},{"$f":"'Data Extract Balance Sheet'!M79","v":6860000},{"$f":"'Data Extract Balance Sheet'!N79","v":5730000},{"$f":"'Data Extract Balance Sheet'!O79","v":6460000},{"$f":"'Data Extract Balance Sheet'!P79","v":7510000},{"$f":"'Data Extract Balance Sheet'!Q79","v":6990000},{"$f":"'Data Extract Balance Sheet'!R79","v":false},{"$f":"'Data Extract Balance Sheet'!S79","v":false},{"$f":"'Data Current'!CL23","v":45580000}]
[null,"INTC",{"$f":"'Data Extract Balance Sheet'!K51+'Data Extract Balance Sheet'!K191","v":0},{"$f":"'Data Extract Balance Sheet'!L51+'Data Extract Balance Sheet'!L191","v":0},{"$f":"'Data Extract Balance Sheet'!M51+'Data Extract Balance Sheet'!M191","v":27780000},{"$f":"'Data Extract Balance Sheet'!N51+'Data Extract Balance Sheet'!N191","v":23170000},{"$f":"'Data Extract Balance Sheet'!O51+'Data Extract Balance Sheet'!O191","v":33160000},{"$f":"'Data Extract Balance Sheet'!P51+'Data Extract Balance Sheet'!P191","v":28000000},{"$f":"'Data Extract Balance Sheet'!Q51+'Data Extract Balance Sheet'!Q191","v":21900000},{"$f":"'Data Extract Balance Sheet'!R51+'Data Extract Balance Sheet'!R191","v":0},{"$f":"'Data Extract Balance Sheet'!S51+'Data Extract Balance Sheet'!S191","v":0},{"$f":"'Data Current'!CK24","v":12230000},null,null,{"$f":"B159","v":"INTC"},{"$f":"'Data Extract Balance Sheet'!K80","v":0},{"$f":"'Data Extract Balance Sheet'!L80","v":false},{"$f":"'Data Extract Balance Sheet'!M80","v":281000},{"$f":"'Data Extract Balance Sheet'!N80","v":1600000},{"$f":"'Data Extract Balance Sheet'!O80","v":2630000},{"$f":"'Data Extract Balance Sheet'!P80","v":4630000},{"$f":"'Data Extract Balance Sheet'!Q80","v":1780000},{"$f":"'Data Extract Balance Sheet'!R80","v":false},{"$f":"'Data Extract Balance Sheet'!S80","v":false},{"$f":"'Data Current'!CL24","v":28140000}]
[null,"JNJ",{"$f":"'Data Extract Balance Sheet'!K52+'Data Extract Balance Sheet'!K192","v":0},{"$f":"'Data Extract Balance Sheet'!L52+'Data Extract Balance Sheet'!L192","v":0},{"$f":"'Data Extract Balance Sheet'!M52+'Data Extract Balance Sheet'!M192","v":29543000},{"$f":"'Data Extract Balance Sheet'!N52+'Data Extract Balance Sheet'!N192","v":33769000},{"$f":"'Data Extract Balance Sheet'!O52+'Data Extract Balance Sheet'!O192","v":39870000},{"$f":"'Data Extract Balance Sheet'!P52+'Data Extract Balance Sheet'!P192","v":43120000},{"$f":"'Data Extract Balance Sheet'!Q52+'Data Extract Balance Sheet'!Q192","v":19051000},{"$f":"'Data Extract Balance Sheet'!R52+'Data Extract Balance Sheet'!R192","v":0},{"$f":"'Data Extract Balance Sheet'!S52+'Data Extract Balance Sheet'!S192","v":0},{"$f":"'Data Current'!CK25","v":18140000},null,null,"JNJ",{"$f":"'Data Extract Balance Sheet'!K81","v":0},{"$f":"'Data Extract Balance Sheet'!L81","v":false},{"$f":"'Data Extract Balance Sheet'!M81","v":4850000},{"$f":"'Data Extract Balance Sheet'!N81","v":3640000},{"$f":"'Data Extract Balance Sheet'!O81","v":7000000},{"$f":"'Data Extract Balance Sheet'!P81","v":4680000},{"$f":"'Data Extract Balance Sheet'!Q81","v":3910000},{"$f":"'Data Extract Balance Sheet'!R81","v":false},{"$f":"'Data Extract Balance Sheet'!S81","v":false},{"$f":"'Data Current'!CL25","v":32080002}]
[null,"MCD",{"$f":"'Data Extract Balance Sheet'!K53+'Data Extract Balance Sheet'!K193","v":0},{"$f":"'Data Extract Balance Sheet'!L53+'Data Extract Balance Sheet'!L193","v":0},{"$f":"'Data Extract Balance Sheet'!M53+'Data Extract Balance Sheet'!M193","v":2800000},{"$f":"'Data Extract Balance Sheet'!N53+'Data Extract Balance Sheet'!N193","v":2079999.875},{"$f":"'Data Extract Balance Sheet'!O53+'Data Extract Balance Sheet'!O193","v":7690000},{"$f":"'Data Extract Balance Sheet'!P53+'Data Extract Balance Sheet'!P193","v":1220000},{"$f":"'Data Extract Balance Sheet'!Q53+'Data Extract Balance Sheet'!Q193","v":2460000},{"$f":"'Data Extract Balance Sheet'!R53+'Data Extract Balance Sheet'!R193","v":0},{"$f":"'Data Extract Balance Sheet'!S53+'Data Extract Balance Sheet'!S193","v":0},{"$f":"'Data Current'!CK26","v":1620000},null,null,"MCD",{"$f":"'Data Extract Balance Sheet'!K82","v":0},{"$f":"'Data Extract Balance Sheet'!L82","v":false},{"$f":"'Data Extract Balance Sheet'!M82","v":0},{"$f":"'Data Extract Balance Sheet'!N82","v":0},{"$f":"'Data Extract Balance Sheet'!O82","v":0},{"$f":"'Data Extract Balance Sheet'!P82","v":77200},{"$f":"'Data Extract Balance Sheet'!Q82","v":0},{"$f":"'Data Extract Balance Sheet'!R82","v":false},{"$f":"'Data Extract Balance Sheet'!S82","v":false},{"$f":"'Data Current'!CL26","v":31000000}]
[null,"MRK",{"$f":"'Data Extract Balance Sheet'!K54+'Data Extract Balance Sheet'!K194","v":0},{"$f":"'Data Extract Balance Sheet'!L54+'Data Extract Balance Sheet'!L194","v":0},{"$f":"'Data Extract Balance Sheet'!M54+'Data Extract Balance Sheet'!M194","v":27260000},{"$f":"'Data Extract Balance Sheet'!N54+'Data Extract Balance Sheet'!N194","v":29240000},{"$f":"'Data Extract Balance Sheet'!O54+'Data Extract Balance Sheet'!O194","v":26470000},{"$f":"'Data Extract Balance Sheet'!P54+'Data Extract Balance Sheet'!P194","v":25760000},{"$f":"'Data Extract Balance Sheet'!Q54+'Data Extract Balance Sheet'!Q194","v":20630000},{"$f":"'Data Extract Balance Sheet'!R54+'Data Extract Balance Sheet'!R194","v":0},{"$f":"'Data Extract Balance Sheet'!S54+'Data Extract Balance Sheet'!S194","v":0},{"$f":"'Data Current'!CK27","v":7590000},null,null,"MRK",{"$f":"'Data Extract Balance Sheet'!K83","v":0},{"$f":"'Data Extract Balance Sheet'!L83","v":false},{"$f":"'Data Extract Balance Sheet'!M83","v":4520000},{"$f":"'Data Extract Balance Sheet'!N83","v":2700000},{"$f":"'Data Extract Balance Sheet'!O83","v":2580000},{"$f":"'Data Extract Balance Sheet'!P83","v":568000},{"$f":"'Data Extract Balance Sheet'!Q83","v":3060000},{"$f":"'Data Extract Balance Sheet'!R83","v":false},{"$f":"'Data Extract Balance Sheet'!S83","v":false},{"$f":"'Data Current'!CL27","v":23470000}]
[null,"MSFT",{"$f":"'Data Extract Balance Sheet'!K55+'Data Extract Balance Sheet'!K195","v":0},{"$f":"'Data Extract Balance Sheet'!L55+'Data Extract Balance Sheet'!L195","v":0},{"$f":"'Data Extract Balance Sheet'!M55+'Data Extract Balance Sheet'!M195","v":100310000},{"$f":"'Data Extract Balance Sheet'!N55+'Data Extract Balance Sheet'!N195","v":108580000},{"$f":"'Data Extract Balance Sheet'!O55+'Data Extract Balance Sheet'!O195","v":123670000},{"$f":"'Data Extract Balance Sheet'!P55+'Data Extract Balance Sheet'!P195","v":138999992},{"$f":"'Data Extract Balance Sheet'!Q55+'Data Extract Balance Sheet'!Q195","v":135630008},{"$f":"'Data Extract Balance Sheet'!R55+'Data Extract Balance Sheet'!R195","v":0},{"$f":"'Data Extract Balance Sheet'!S55+'Data Extract Balance Sheet'!S195","v":0},{"$f":"'Data Current'!CK28","v":133670000},null,null,"MSFT",{"$f":"'Data Extract Balance Sheet'!K84","v":0},{"$f":"'Data Extract Balance Sheet'!L84","v":false},{"$f":"'Data Extract Balance Sheet'!M84","v":2000000},{"$f":"'Data Extract Balance Sheet'!N84","v":7480000},{"$f":"'Data Extract Balance Sheet'!O84","v":12930000},{"$f":"'Data Extract Balance Sheet'!P84","v":10230000},{"$f":"'Data Extract Balance Sheet'!Q84","v":4170000},{"$f":"'Data Extract Balance Sheet'!R84","v":false},{"$f":"'Data Extract Balance Sheet'!S84","v":false},{"$f":"'Data Current'!CL28","v":87510000}]
[null,"NKE",{"$f":"'Data Extract Balance Sheet'!K56+'Data Extract Balance Sheet'!K196","v":0},{"$f":"'Data Extract Balance Sheet'!L56+'Data Extract Balance Sheet'!L196","v":0},{"$f":"'Data Extract Balance Sheet'!M56+'Data Extract Balance Sheet'!M196","v":5145000},{"$f":"'Data Extract Balance Sheet'!N56+'Data Extract Balance Sheet'!N196","v":5928000},{"$f":"'Data Extract Balance Sheet'!O56+'Data Extract Balance Sheet'!O196","v":5470000},{"$f":"'Data Extract Balance Sheet'!P56+'Data Extract Balance Sheet'!P196","v":6190000},{"$f":"'Data Extract Balance Sheet'!Q56+'Data Extract Balance Sheet'!Q196","v":5261000},{"$f":"'Data Extract Balance Sheet'!R56+'Data Extract Balance Sheet'!R196","v":0},{"$f":"'Data Extract Balance Sheet'!S56+'Data Extract Balance Sheet'!S196","v":0},{"$f":"'Data Current'!CK29","v":5250000},null,null,"NKE",{"$f":"'Data Extract Balance Sheet'!K85","v":0},{"$f":"'Data Extract Balance Sheet'!L85","v":false},{"$f":"'Data Extract Balance Sheet'!M85","v":174000},{"$f":"'Data Extract Balance Sheet'!N85","v":181000},{"$f":"'Data Extract Balance Sheet'!O85","v":45000},{"$f":"'Data Extract Balance Sheet'!P85","v":331000},{"$f":"'Data Extract Balance Sheet'!Q85","v":342000},{"$f":"'Data Extract Balance Sheet'!R85","v":false},{"$f":"'Data Extract Balance Sheet'!S85","v":false},{"$f":"'Data Current'!CL29","v":3810000}]
[null,"PFE",{"$f":"'Data Extract Balance Sheet'!K57+'Data Extract Balance Sheet'!K197","v":0},{"$f":"'Data Extract Balance Sheet'!L57+'Data Extract Balance Sheet'!L197","v":0},{"$f":"'Data Extract Balance Sheet'!M57+'Data Extract Balance Sheet'!M197","v":47420000},{"$f":"'Data Extract Balance Sheet'!N57+'Data Extract Balance Sheet'!N197","v":52240001},{"$f":"'Data Extract Balance Sheet'!O57+'Data Extract Balance Sheet'!O197","v":38510000},{"$f":"'Data Extract Balance Sheet'!P57+'Data Extract Balance Sheet'!P197","v":24700000},{"$f":"'Data Extract Balance Sheet'!Q57+'Data Extract Balance Sheet'!Q197","v":27010000},{"$f":"'Data Extract Balance Sheet'!R57+'Data Extract Balance Sheet'!R197","v":0},{"$f":"'Data Extract Balance Sheet'!S57+'Data Extract Balance Sheet'!S197","v":0},{"$f":"'Data Current'!CK30","v":13490000},null,null,"PFE",{"$f":"'Data Extract Balance Sheet'!K86","v":0},{"$f":"'Data Extract Balance Sheet'!L86","v":false},{"$f":"'Data Extract Balance Sheet'!M86","v":6030000},{"$f":"'Data Extract Balance Sheet'!N86","v":5140000},{"$f":"'Data Extract Balance Sheet'!O86","v":10160000},{"$f":"'Data Extract Balance Sheet'!P86","v":10690000},{"$f":"'Data Extract Balance Sheet'!Q86","v":9950000},{"$f":"'Data Extract Balance Sheet'!R86","v":false},{"$f":"'Data Extract Balance Sheet'!S86","v":false},{"$f":"'Data Current'!CL30","v":41030000}]
[null,"PG",{"$f":"'Data Extract Balance Sheet'!K58+'Data Extract Balance Sheet'!K198","v":0},{"$f":"'Data Extract Balance Sheet'!L58+'Data Extract Balance Sheet'!L198","v":0},{"$f":"'Data Extract Balance Sheet'!M58+'Data Extract Balance Sheet'!M198","v":10720000},{"$f":"'Data Extract Balance Sheet'!N58+'Data Extract Balance Sheet'!N198","v":11630000},{"$f":"'Data Extract Balance Sheet'!O58+'Data Extract Balance Sheet'!O198","v":13378000},{"$f":"'Data Extract Balance Sheet'!P58+'Data Extract Balance Sheet'!P198","v":15272000},{"$f":"'Data Extract Balance Sheet'!Q58+'Data Extract Balance Sheet'!Q198","v":11991000},{"$f":"'Data Extract Balance Sheet'!R58+'Data Extract Balance Sheet'!R198","v":0},{"$f":"'Data Extract Balance Sheet'!S58+'Data Extract Balance Sheet'!S198","v":0},{"$f":"'Data Current'!CK31","v":11850000},null,null,"PG",{"$f":"'Data Extract Balance Sheet'!K87","v":0},{"$f":"'Data Extract Balance Sheet'!L87","v":false},{"$f":"'Data Extract Balance Sheet'!M87","v":15610000},{"$f":"'Data Extract Balance Sheet'!N87","v":12020000},{"$f":"'Data Extract Balance Sheet'!O87","v":11650000},{"$f":"'Data Extract Balance Sheet'!P87","v":13550000},{"$f":"'Data Extract Balance Sheet'!Q87","v":10420000},{"$f":"'Data Extract Balance Sheet'!R87","v":false},{"$f":"'Data Extract Balance Sheet'!S87","v":false},{"$f":"'Data Current'!CL31","v":31290000}]
[null,0,{"$f":"'Data Extract Balance Sheet'!K59+'Data Extract Balance Sheet'!K199","v":0},{"$f":"'Data Extract Balance Sheet'!L59+'Data Extract Balance Sheet'!L199","v":0},{"$f":"'Data Extract Balance Sheet'!M59+'Data Extract Balance Sheet'!M199","v":0},{"$f":"'Data Extract Balance Sheet'!N59+'Data Extract Balance Sheet'!N199","v":0},{"$f":"'Data Extract Balance Sheet'!O59+'Data Extract Balance Sheet'!O199","v":0},{"$f":"'Data Extract Balance Sheet'!P59+'Data Extract Balance Sheet'!P199","v":0},{"$f":"'Data Extract Balance Sheet'!Q59+'Data Extract Balance Sheet'!Q199","v":0},{"$f":"'Data Extract Balance Sheet'!R59+'Data Extract Balance Sheet'!R199","v":0},{"$f":"'Data Extract Balance Sheet'!S59+'Data Extract Balance Sheet'!S199","v":0},{"$f":"'Data Current'!CK32","v":false},null,null,0,{"$f":"'Data Extract Balance Sheet'!K88","v":0},{"$f":"'Data Extract Balance Sheet'!L88","v":false},{"$f":"'Data Extract Balance Sheet'!M88","v":false},{"$f":"'Data Extract Balance Sheet'!N88","v":false},{"$f":"'Data Extract Balance Sheet'!O88","v":false},{"$f":"'Data Extract Balance Sheet'!P88","v":false},{"$f":"'Data Extract Balance Sheet'!Q88","v":false},{"$f":"'Data Extract Balance Sheet'!R88","v":false},{"$f":"'Data Extract Balance Sheet'!S88","v":false},{"$f":"'Data Current'!CL32","v":false}]
[null,0,{"$f":"'Data Extract Balance Sheet'!K60+'Data Extract Balance Sheet'!K200","v":0},{"$f":"'Data Extract Balance Sheet'!L60+'Data Extract Balance Sheet'!L200","v":0},{"$f":"'Data Extract Balance Sheet'!M60+'Data Extract Balance Sheet'!M200","v":0},{"$f":"'Data Extract Balance Sheet'!N60+'Data Extract Balance Sheet'!N200","v":0},{"$f":"'Data Extract Balance Sheet'!O60+'Data Extract Balance Sheet'!O200","v":0},{"$f":"'Data Extract Balance Sheet'!P60+'Data Extract Balance Sheet'!P200","v":0},{"$f":"'Data Extract Balance Sheet'!Q60+'Data Extract Balance Sheet'!Q200","v":0},{"$f":"'Data Extract Balance Sheet'!R60+'Data Extract Balance Sheet'!R200","v":0},{"$f":"'Data Extract Balance Sheet'!S60+'Data Extract Balance Sheet'!S200","v":0},{"$f":"'Data Current'!CK33","v":false},null,null,0,{"$f":"'Data Extract Balance Sheet'!K89","v":0},{"$f":"'Data Extract Balance Sheet'!L89","v":false},{"$f":"'Data Extract Balance Sheet'!M89","v":false},{"$f":"'Data Extract Balance Sheet'!N89","v":false},{"$f":"'Data Extract Balance Sheet'!O89","v":false},{"$f":"'Data Extract Balance Sheet'!P89","v":false},{"$f":"'Data Extract Balance Sheet'!Q89","v":false},{"$f":"'Data Extract Balance Sheet'!R89","v":false},{"$f":"'Data Extract Balance Sheet'!S89","v":false},{"$f":"'Data Current'!CL33","v":false}]
[]
[]
["Long-Term Debt",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Extract Income Stmt'!A177","v":"EBITDA"}]
[null,null,{"$f":"C145","v":2011},2012,2013,2014,2015,{"$f":"H145","v":2016},{"$f":"I145","v":2017},{"$f":"J145","v":2018},{"$f":"K145","v":2019},"Current",null,null,null,{"$f":"P145","v":2011},2012,2013,2014,2015,{"$f":"U145","v":2016},{"$f":"V145","v":2017},{"$f":"W145","v":2018},{"$f":"X145","v":2019},"Current"]
[null,{"$f":"B146","v":"MMM"},{"$f":"'Data Extract Balance Sheet'!K96","v":0},{"$f":"'Data Extract Balance Sheet'!L96","v":false},{"$f":"'Data Extract Balance Sheet'!M96","v":4380000},{"$f":"'Data Extract Balance Sheet'!N96","v":6790000},{"$f":"'Data Extract Balance Sheet'!O96","v":8800000},{"$f":"'Data Extract Balance Sheet'!P96","v":10720000},{"$f":"'Data Extract Balance Sheet'!Q96","v":12160000},{"$f":"'Data Extract Balance Sheet'!R96","v":false},{"$f":"'Data Extract Balance Sheet'!S96","v":false},{"$f":"'Data Extract Balance Sheet'!P96","v":10720000},null,null,{"$f":"O146","v":"MMM"},{"$f":"'Data Extract Income Stmt'!K179","v":0},{"$f":"'Data Extract Income Stmt'!L179","v":false},{"$f":"'Data Extract Income Stmt'!M179","v":8029999.5},{"$f":"'Data Extract Income Stmt'!N179","v":8530000},{"$f":"'Data Extract Income Stmt'!O179","v":8310000.5},{"$f":"'Data Extract Income Stmt'!P179","v":8490000},{"$f":"'Data Extract Income Stmt'!Q179","v":8900000},{"$f":"'Data Extract Income Stmt'!R179","v":false},{"$f":"'Data Extract Income Stmt'!S179","v":false},{"$f":"'Data Current'!CP11","v":8530000}]
[null,"AAPL",{"$f":"'Data Extract Balance Sheet'!K97","v":0},{"$f":"'Data Extract Balance Sheet'!L97","v":false},{"$f":"'Data Extract Balance Sheet'!M97","v":16960000},{"$f":"'Data Extract Balance Sheet'!N97","v":28990000},{"$f":"'Data Extract Balance Sheet'!O97","v":53460000},{"$f":"'Data Extract Balance Sheet'!P97","v":75430000},{"$f":"'Data Extract Balance Sheet'!Q97","v":97210000},{"$f":"'Data Extract Balance Sheet'!R97","v":false},{"$f":"'Data Extract Balance Sheet'!S97","v":false},{"$f":"'Data Extract Balance Sheet'!P97","v":75430000},null,null,"AAPL",{"$f":"'Data Extract Income Stmt'!K180","v":0},{"$f":"'Data Extract Income Stmt'!L180","v":false},{"$f":"'Data Extract Income Stmt'!M180","v":55080000},{"$f":"'Data Extract Income Stmt'!N180","v":60600000},{"$f":"'Data Extract Income Stmt'!O180","v":77890000},{"$f":"'Data Extract Income Stmt'!P180","v":68990000},{"$f":"'Data Extract Income Stmt'!Q180","v":70190000},{"$f":"'Data Extract Income Stmt'!R180","v":false},{"$f":"'Data Extract Income Stmt'!S180","v":false},{"$f":"'Data Current'!CP12","v":78530000}]
[null,"BA",{"$f":"'Data Extract Balance Sheet'!K98","v":0},{"$f":"'Data Extract Balance Sheet'!L98","v":false},{"$f":"'Data Extract Balance Sheet'!M98","v":8069999.5},{"$f":"'Data Extract Balance Sheet'!N98","v":8140000.5},{"$f":"'Data Extract Balance Sheet'!O98","v":8730000},{"$f":"'Data Extract Balance Sheet'!P98","v":9570000},{"$f":"'Data Extract Balance Sheet'!Q98","v":9780000},{"$f":"'Data Extract Balance Sheet'!R98","v":false},{"$f":"'Data Extract Balance Sheet'!S98","v":false},{"$f":"'Data Extract Balance Sheet'!P98","v":9570000},null,null,"BA",{"$f":"'Data Extract Income Stmt'!K181","v":0},{"$f":"'Data Extract Income Stmt'!L181","v":false},{"$f":"'Data Extract Income Stmt'!M181","v":8170000},{"$f":"'Data Extract Income Stmt'!N181","v":9100000},{"$f":"'Data Extract Income Stmt'!O181","v":9000000},{"$f":"'Data Extract Income Stmt'!P181","v":7450000},{"$f":"'Data Extract Income Stmt'!Q181","v":12120000},{"$f":"'Data Extract Income Stmt'!R181","v":false},{"$f":"'Data Extract Income Stmt'!S181","v":false},{"$f":"'Data Current'!CP13","v":13060000}]
[null,"CAT",{"$f":"'Data Extract Balance Sheet'!K99","v":0},{"$f":"'Data Extract Balance Sheet'!L99","v":false},{"$f":"'Data Extract Balance Sheet'!M99","v":26720000},{"$f":"'Data Extract Balance Sheet'!N99","v":27780000},{"$f":"'Data Extract Balance Sheet'!O99","v":25170000},{"$f":"'Data Extract Balance Sheet'!P99","v":22820000},{"$f":"'Data Extract Balance Sheet'!Q99","v":23850000},{"$f":"'Data Extract Balance Sheet'!R99","v":false},{"$f":"'Data Extract Balance Sheet'!S99","v":false},{"$f":"'Data Extract Balance Sheet'!P99","v":22820000},null,null,"CAT",{"$f":"'Data Extract Income Stmt'!K182","v":0},{"$f":"'Data Extract Income Stmt'!L182","v":false},{"$f":"'Data Extract Income Stmt'!M182","v":8970000},{"$f":"'Data Extract Income Stmt'!N182","v":8950000},{"$f":"'Data Extract Income Stmt'!O182","v":7730000},{"$f":"'Data Extract Income Stmt'!P182","v":5150000},{"$f":"'Data Extract Income Stmt'!Q182","v":8530000},{"$f":"'Data Extract Income Stmt'!R182","v":false},{"$f":"'Data Extract Income Stmt'!S182","v":false},{"$f":"'Data Current'!CP14","v":10410000}]
[null,"CVX",{"$f":"'Data Extract Balance Sheet'!K100","v":0},{"$f":"'Data Extract Balance Sheet'!L100","v":false},{"$f":"'Data Extract Balance Sheet'!M100","v":20060000},{"$f":"'Data Extract Balance Sheet'!N100","v":24030000},{"$f":"'Data Extract Balance Sheet'!O100","v":33620000},{"$f":"'Data Extract Balance Sheet'!P100","v":35290000},{"$f":"'Data Extract Balance Sheet'!Q100","v":33570000},{"$f":"'Data Extract Balance Sheet'!R100","v":false},{"$f":"'Data Extract Balance Sheet'!S100","v":false},{"$f":"'Data Extract Balance Sheet'!P100","v":35290000},null,null,"CVX",{"$f":"'Data Extract Income Stmt'!K183","v":0},{"$f":"'Data Extract Income Stmt'!L183","v":false},{"$f":"'Data Extract Income Stmt'!M183","v":42270000},{"$f":"'Data Extract Income Stmt'!N183","v":36860000},{"$f":"'Data Extract Income Stmt'!O183","v":19330000},{"$f":"'Data Extract Income Stmt'!P183","v":14110000},{"$f":"'Data Extract Income Stmt'!Q183","v":22140000},{"$f":"'Data Extract Income Stmt'!R183","v":false},{"$f":"'Data Extract Income Stmt'!S183","v":false},{"$f":"'Data Current'!CP15","v":26280000}]
[null,"CSCO",{"$f":"'Data Extract Balance Sheet'!K101","v":0},{"$f":"'Data Extract Balance Sheet'!L101","v":false},{"$f":"'Data Extract Balance Sheet'!M101","v":20400000},{"$f":"'Data Extract Balance Sheet'!N101","v":21460000},{"$f":"'Data Extract Balance Sheet'!O101","v":24480000},{"$f":"'Data Extract Balance Sheet'!P101","v":25730000},{"$f":"'Data Extract Balance Sheet'!Q101","v":20330000},{"$f":"'Data Extract Balance Sheet'!R101","v":false},{"$f":"'Data Extract Balance Sheet'!S101","v":false},{"$f":"'Data Extract Balance Sheet'!P101","v":25730000},null,null,"CSCO",{"$f":"'Data Extract Income Stmt'!K184","v":0},{"$f":"'Data Extract Income Stmt'!L184","v":false},{"$f":"'Data Extract Income Stmt'!M184","v":12090000},{"$f":"'Data Extract Income Stmt'!N184","v":14030000},{"$f":"'Data Extract Income Stmt'!O184","v":15120000},{"$f":"'Data Extract Income Stmt'!P184","v":15050000},{"$f":"'Data Extract Income Stmt'!Q184","v":14860000},{"$f":"'Data Extract Income Stmt'!R184","v":false},{"$f":"'Data Extract Income Stmt'!S184","v":false},{"$f":"'Data Current'!CP16","v":14790000}]
[null,"KO",{"$f":"'Data Extract Balance Sheet'!K102","v":0},{"$f":"'Data Extract Balance Sheet'!L102","v":false},{"$f":"'Data Extract Balance Sheet'!M102","v":19150000},{"$f":"'Data Extract Balance Sheet'!N102","v":19060000},{"$f":"'Data Extract Balance Sheet'!O102","v":28310000},{"$f":"'Data Extract Balance Sheet'!P102","v":29680000},{"$f":"'Data Extract Balance Sheet'!Q102","v":31180000},{"$f":"'Data Extract Balance Sheet'!R102","v":false},{"$f":"'Data Extract Balance Sheet'!S102","v":false},{"$f":"'Data Extract Balance Sheet'!P102","v":29680000},null,null,"KO",{"$f":"'Data Extract Income Stmt'!K185","v":0},{"$f":"'Data Extract Income Stmt'!L185","v":false},{"$f":"'Data Extract Income Stmt'!M185","v":12970000},{"$f":"'Data Extract Income Stmt'!N185","v":12520000},{"$f":"'Data Extract Income Stmt'!O185","v":11770000},{"$f":"'Data Extract Income Stmt'!P185","v":11150000},{"$f":"'Data Extract Income Stmt'!Q185","v":10420000},{"$f":"'Data Extract Income Stmt'!R185","v":false},{"$f":"'Data Extract Income Stmt'!S185","v":false},{"$f":"'Data Current'!CP17","v":10990000}]
[null,"DIS",{"$f":"'Data Extract Balance Sheet'!K103","v":0},{"$f":"'Data Extract Balance Sheet'!L103","v":false},{"$f":"'Data Extract Balance Sheet'!M103","v":12780000},{"$f":"'Data Extract Balance Sheet'!N103","v":12680000},{"$f":"'Data Extract Balance Sheet'!O103","v":12770000},{"$f":"'Data Extract Balance Sheet'!P103","v":16480000},{"$f":"'Data Extract Balance Sheet'!Q103","v":19120000},{"$f":"'Data Extract Balance Sheet'!R103","v":false},{"$f":"'Data Extract Balance Sheet'!S103","v":false},{"$f":"'Data Extract Balance Sheet'!P103","v":16480000},null,null,"DIS",{"$f":"'Data Extract Income Stmt'!K186","v":0},{"$f":"'Data Extract Income Stmt'!L186","v":false},{"$f":"'Data Extract Income Stmt'!M186","v":11570000},{"$f":"'Data Extract Income Stmt'!N186","v":13810000},{"$f":"'Data Extract Income Stmt'!O186","v":15200000},{"$f":"'Data Extract Income Stmt'!P186","v":16680000},{"$f":"'Data Extract Income Stmt'!Q186","v":16590000},{"$f":"'Data Extract Income Stmt'!R186","v":false},{"$f":"'Data Extract Income Stmt'!S186","v":false},{"$f":"'Data Current'!CP18","v":17420000}]
[null,"DWDP",{"$f":"'Data Extract Balance Sheet'!K104","v":0},{"$f":"'Data Extract Balance Sheet'!L104","v":false},{"$f":"'Data Extract Balance Sheet'!M104","v":16820000},{"$f":"'Data Extract Balance Sheet'!N104","v":18840000},{"$f":"'Data Extract Balance Sheet'!O104","v":16219999},{"$f":"'Data Extract Balance Sheet'!P104","v":20460000},{"$f":"'Data Extract Balance Sheet'!Q104","v":30060000},{"$f":"'Data Extract Balance Sheet'!R104","v":false},{"$f":"'Data Extract Balance Sheet'!S104","v":false},{"$f":"'Data Extract Balance Sheet'!P104","v":20460000},null,null,"DWDP",{"$f":"'Data Extract Income Stmt'!K187","v":0},{"$f":"'Data Extract Income Stmt'!L187","v":false},{"$f":"'Data Extract Income Stmt'!M187","v":7170000},{"$f":"'Data Extract Income Stmt'!N187","v":8340000},{"$f":"'Data Extract Income Stmt'!O187","v":8620000},{"$f":"'Data Extract Income Stmt'!P187","v":8760000},{"$f":"'Data Extract Income Stmt'!Q187","v":10300000},{"$f":"'Data Extract Income Stmt'!R187","v":false},{"$f":"'Data Extract Income Stmt'!S187","v":false},{"$f":"'Data Current'!CP19","v":15850000}]
[null,"XOM",{"$f":"'Data Extract Balance Sheet'!K105","v":0},{"$f":"'Data Extract Balance Sheet'!L105","v":false},{"$f":"'Data Extract Balance Sheet'!M105","v":6890000},{"$f":"'Data Extract Balance Sheet'!N105","v":11650000},{"$f":"'Data Extract Balance Sheet'!O105","v":19930000},{"$f":"'Data Extract Balance Sheet'!P105","v":28930000},{"$f":"'Data Extract Balance Sheet'!Q105","v":24410000},{"$f":"'Data Extract Balance Sheet'!R105","v":false},{"$f":"'Data Extract Balance Sheet'!S105","v":false},{"$f":"'Data Extract Balance Sheet'!P105","v":28930000},null,null,"XOM",{"$f":"'Data Extract Income Stmt'!K188","v":0},{"$f":"'Data Extract Income Stmt'!L188","v":false},{"$f":"'Data Extract Income Stmt'!M188","v":57480000},{"$f":"'Data Extract Income Stmt'!N188","v":51380000},{"$f":"'Data Extract Income Stmt'!O188","v":30930000},{"$f":"'Data Extract Income Stmt'!P188","v":23240000},{"$f":"'Data Extract Income Stmt'!Q188","v":31970000},{"$f":"'Data Extract Income Stmt'!R188","v":false},{"$f":"'Data Extract Income Stmt'!S188","v":false},{"$f":"'Data Current'!CP20","v":36850000}]
[null,"GE",{"$f":"'Data Extract Balance Sheet'!K106","v":0},{"$f":"'Data Extract Balance Sheet'!L106","v":false},{"$f":"'Data Extract Balance Sheet'!M106","v":296100000},{"$f":"'Data Extract Balance Sheet'!N106","v":191000000},{"$f":"'Data Extract Balance Sheet'!O106","v":147740000},{"$f":"'Data Extract Balance Sheet'!P106","v":105500000},{"$f":"'Data Extract Balance Sheet'!Q106","v":110560000},{"$f":"'Data Extract Balance Sheet'!R106","v":false},{"$f":"'Data Extract Balance Sheet'!S106","v":false},{"$f":"'Data Extract Balance Sheet'!P106","v":105500000},null,null,"GE",{"$f":"'Data Extract Income Stmt'!K189","v":0},{"$f":"'Data Extract Income Stmt'!L189","v":false},{"$f":"'Data Extract Income Stmt'!M189","v":36810000},{"$f":"'Data Extract Income Stmt'!N189","v":19910000},{"$f":"'Data Extract Income Stmt'!O189","v":18640000},{"$f":"'Data Extract Income Stmt'!P189","v":20780000},{"$f":"'Data Extract Income Stmt'!Q189","v":7160000},{"$f":"'Data Extract Income Stmt'!R189","v":false},{"$f":"'Data Extract Income Stmt'!S189","v":false},{"$f":"'Data Current'!CP21","v":5700000}]
[null,"HD",{"$f":"'Data Extract Balance Sheet'!K107","v":0},{"$f":"'Data Extract Balance Sheet'!L107","v":false},{"$f":"'Data Extract Balance Sheet'!M107","v":14690000},{"$f":"'Data Extract Balance Sheet'!N107","v":16870000},{"$f":"'Data Extract Balance Sheet'!O107","v":20790000},{"$f":"'Data Extract Balance Sheet'!P107","v":22350000},{"$f":"'Data Extract Balance Sheet'!Q107","v":24270000},{"$f":"'Data Extract Balance Sheet'!R107","v":false},{"$f":"'Data Extract Balance Sheet'!S107","v":false},{"$f":"'Data Extract Balance Sheet'!P107","v":22350000},null,null,"HD",{"$f":"'Data Extract Income Stmt'!K190","v":0},{"$f":"'Data Extract Income Stmt'!L190","v":false},{"$f":"'Data Extract Income Stmt'!M190","v":10920000},{"$f":"'Data Extract Income Stmt'!N190","v":12290000},{"$f":"'Data Extract Income Stmt'!O190","v":13770000},{"$f":"'Data Extract Income Stmt'!P190","v":15440000},{"$f":"'Data Extract Income Stmt'!Q190","v":16910000},{"$f":"'Data Extract Income Stmt'!R190","v":false},{"$f":"'Data Extract Income Stmt'!S190","v":false},{"$f":"'Data Current'!CP22","v":17260000}]
[null,"IBM",{"$f":"'Data Extract Balance Sheet'!K108","v":0},{"$f":"'Data Extract Balance Sheet'!L108","v":false},{"$f":"'Data Extract Balance Sheet'!M108","v":32860000},{"$f":"'Data Extract Balance Sheet'!N108","v":34990000},{"$f":"'Data Extract Balance Sheet'!O108","v":33430000},{"$f":"'Data Extract Balance Sheet'!P108","v":34660000},{"$f":"'Data Extract Balance Sheet'!Q108","v":39840000},{"$f":"'Data Extract Balance Sheet'!R108","v":false},{"$f":"'Data Extract Balance Sheet'!S108","v":false},{"$f":"'Data Extract Balance Sheet'!P108","v":34660000},null,null,"IBM",{"$f":"'Data Extract Income Stmt'!K191","v":0},{"$f":"'Data Extract Income Stmt'!L191","v":false},{"$f":"'Data Extract Income Stmt'!M191","v":24870000},{"$f":"'Data Extract Income Stmt'!N191","v":23600000},{"$f":"'Data Extract Income Stmt'!O191","v":19030000},{"$f":"'Data Extract Income Stmt'!P191","v":16700001},{"$f":"'Data Extract Income Stmt'!Q191","v":14770000},{"$f":"'Data Extract Income Stmt'!R191","v":false},{"$f":"'Data Extract Income Stmt'!S191","v":false},{"$f":"'Data Current'!CP23","v":17030000}]
[null,"INTC",{"$f":"'Data Extract Balance Sheet'!K109","v":0},{"$f":"'Data Extract Balance Sheet'!L109","v":false},{"$f":"'Data Extract Balance Sheet'!M109","v":13170000},{"$f":"'Data Extract Balance Sheet'!N109","v":13020000},{"$f":"'Data Extract Balance Sheet'!O109","v":20930000},{"$f":"'Data Extract Balance Sheet'!P109","v":21530000},{"$f":"'Data Extract Balance Sheet'!Q109","v":25900000},{"$f":"'Data Extract Balance Sheet'!R109","v":false},{"$f":"'Data Extract Balance Sheet'!S109","v":false},{"$f":"'Data Extract Balance Sheet'!P109","v":21530000},null,null,"INTC",{"$f":"'Data Extract Income Stmt'!K192","v":0},{"$f":"'Data Extract Income Stmt'!L192","v":false},{"$f":"'Data Extract Income Stmt'!M192","v":20590000},{"$f":"'Data Extract Income Stmt'!N192","v":24200000},{"$f":"'Data Extract Income Stmt'!O192","v":23580000},{"$f":"'Data Extract Income Stmt'!P192","v":22600000},{"$f":"'Data Extract Income Stmt'!Q192","v":26460000},{"$f":"'Data Extract Income Stmt'!R192","v":false},{"$f":"'Data Extract Income Stmt'!S192","v":false},{"$f":"'Data Current'!CP24","v":28970000}]
[null,"JNJ",{"$f":"'Data Extract Balance Sheet'!K110","v":0},{"$f":"'Data Extract Balance Sheet'!L110","v":false},{"$f":"'Data Extract Balance Sheet'!M110","v":13330000},{"$f":"'Data Extract Balance Sheet'!N110","v":15120000},{"$f":"'Data Extract Balance Sheet'!O110","v":12860000},{"$f":"'Data Extract Balance Sheet'!P110","v":22440000},{"$f":"'Data Extract Balance Sheet'!Q110","v":30680000},{"$f":"'Data Extract Balance Sheet'!R110","v":false},{"$f":"'Data Extract Balance Sheet'!S110","v":false},{"$f":"'Data Extract Balance Sheet'!P110","v":22440000},null,null,"JNJ",{"$f":"'Data Extract Income Stmt'!K193","v":0},{"$f":"'Data Extract Income Stmt'!L193","v":false},{"$f":"'Data Extract Income Stmt'!M193","v":22930000},{"$f":"'Data Extract Income Stmt'!N193","v":24820000},{"$f":"'Data Extract Income Stmt'!O193","v":22110000},{"$f":"'Data Extract Income Stmt'!P193","v":25100000},{"$f":"'Data Extract Income Stmt'!Q193","v":25210000},{"$f":"'Data Extract Income Stmt'!R193","v":false},{"$f":"'Data Extract Income Stmt'!S193","v":false},{"$f":"'Data Current'!CP25","v":26760000}]
[null,"MCD",{"$f":"'Data Extract Balance Sheet'!K111","v":0},{"$f":"'Data Extract Balance Sheet'!L111","v":false},{"$f":"'Data Extract Balance Sheet'!M111","v":14130000},{"$f":"'Data Extract Balance Sheet'!N111","v":14990000},{"$f":"'Data Extract Balance Sheet'!O111","v":24120000},{"$f":"'Data Extract Balance Sheet'!P111","v":25880000},{"$f":"'Data Extract Balance Sheet'!Q111","v":29540000},{"$f":"'Data Extract Balance Sheet'!R111","v":false},{"$f":"'Data Extract Balance Sheet'!S111","v":false},{"$f":"'Data Extract Balance Sheet'!P111","v":25880000},null,null,"MCD",{"$f":"'Data Extract Income Stmt'!K194","v":0},{"$f":"'Data Extract Income Stmt'!L194","v":false},{"$f":"'Data Extract Income Stmt'!M194","v":10080000},{"$f":"'Data Extract Income Stmt'!N194","v":9590000},{"$f":"'Data Extract Income Stmt'!O194","v":8910000},{"$f":"'Data Extract Income Stmt'!P194","v":9340000},{"$f":"'Data Extract Income Stmt'!Q194","v":9750000},{"$f":"'Data Extract Income Stmt'!R194","v":false},{"$f":"'Data Extract Income Stmt'!S194","v":false},{"$f":"'Data Current'!CP26","v":9880000}]
[null,"MRK",{"$f":"'Data Extract Balance Sheet'!K112","v":0},{"$f":"'Data Extract Balance Sheet'!L112","v":false},{"$f":"'Data Extract Balance Sheet'!M112","v":20540000},{"$f":"'Data Extract Balance Sheet'!N112","v":18700000},{"$f":"'Data Extract Balance Sheet'!O112","v":23830000},{"$f":"'Data Extract Balance Sheet'!P112","v":24270000},{"$f":"'Data Extract Balance Sheet'!Q112","v":21350000},{"$f":"'Data Extract Balance Sheet'!R112","v":false},{"$f":"'Data Extract Balance Sheet'!S112","v":false},{"$f":"'Data Extract Balance Sheet'!P112","v":24270000},null,null,"MRK",{"$f":"'Data Extract Income Stmt'!K195","v":0},{"$f":"'Data Extract Income Stmt'!L195","v":false},{"$f":"'Data Extract Income Stmt'!M195","v":16299999},{"$f":"'Data Extract Income Stmt'!N195","v":15880000},{"$f":"'Data Extract Income Stmt'!O195","v":13810000},{"$f":"'Data Extract Income Stmt'!P195","v":15930000},{"$f":"'Data Extract Income Stmt'!Q195","v":12640000},{"$f":"'Data Extract Income Stmt'!R195","v":false},{"$f":"'Data Extract Income Stmt'!S195","v":false},{"$f":"'Data Current'!CP27","v":11870000}]
[null,"MSFT",{"$f":"'Data Extract Balance Sheet'!K113","v":0},{"$f":"'Data Extract Balance Sheet'!L113","v":false},{"$f":"'Data Extract Balance Sheet'!M113","v":20650000},{"$f":"'Data Extract Balance Sheet'!N113","v":27810000},{"$f":"'Data Extract Balance Sheet'!O113","v":41320000},{"$f":"'Data Extract Balance Sheet'!P113","v":78500000},{"$f":"'Data Extract Balance Sheet'!Q113","v":76370000},{"$f":"'Data Extract Balance Sheet'!R113","v":false},{"$f":"'Data Extract Balance Sheet'!S113","v":false},{"$f":"'Data Extract Balance Sheet'!P113","v":78500000},null,null,"MSFT",{"$f":"'Data Extract Income Stmt'!K196","v":0},{"$f":"'Data Extract Income Stmt'!L196","v":false},{"$f":"'Data Extract Income Stmt'!M196","v":32230000},{"$f":"'Data Extract Income Stmt'!N196","v":33040000},{"$f":"'Data Extract Income Stmt'!O196","v":26610000},{"$f":"'Data Extract Income Stmt'!P196","v":36630000},{"$f":"'Data Extract Income Stmt'!Q196","v":44830000},{"$f":"'Data Extract Income Stmt'!R196","v":false},{"$f":"'Data Extract Income Stmt'!S196","v":false},{"$f":"'Data Current'!CP28","v":44960000}]
[null,"NKE",{"$f":"'Data Extract Balance Sheet'!K114","v":0},{"$f":"'Data Extract Balance Sheet'!L114","v":false},{"$f":"'Data Extract Balance Sheet'!M114","v":1200000},{"$f":"'Data Extract Balance Sheet'!N114","v":1080000},{"$f":"'Data Extract Balance Sheet'!O114","v":1990000},{"$f":"'Data Extract Balance Sheet'!P114","v":3470000},{"$f":"'Data Extract Balance Sheet'!Q114","v":3470000},{"$f":"'Data Extract Balance Sheet'!R114","v":false},{"$f":"'Data Extract Balance Sheet'!S114","v":false},{"$f":"'Data Extract Balance Sheet'!P114","v":3470000},null,null,"NKE",{"$f":"'Data Extract Income Stmt'!K197","v":0},{"$f":"'Data Extract Income Stmt'!L197","v":false},{"$f":"'Data Extract Income Stmt'!M197","v":4200000},{"$f":"'Data Extract Income Stmt'!N197","v":4660000},{"$f":"'Data Extract Income Stmt'!O197","v":4650000},{"$f":"'Data Extract Income Stmt'!P197","v":5020000},{"$f":"'Data Extract Income Stmt'!Q197","v":5250000},{"$f":"'Data Extract Income Stmt'!R197","v":false},{"$f":"'Data Extract Income Stmt'!S197","v":false},{"$f":"'Data Current'!CP29","v":5220000}]
[null,"PFE",{"$f":"'Data Extract Balance Sheet'!K115","v":0},{"$f":"'Data Extract Balance Sheet'!L115","v":false},{"$f":"'Data Extract Balance Sheet'!M115","v":30460000},{"$f":"'Data Extract Balance Sheet'!N115","v":31540000},{"$f":"'Data Extract Balance Sheet'!O115","v":28740000},{"$f":"'Data Extract Balance Sheet'!P115","v":31400000},{"$f":"'Data Extract Balance Sheet'!Q115","v":33540000},{"$f":"'Data Extract Balance Sheet'!R115","v":false},{"$f":"'Data Extract Balance Sheet'!S115","v":false},{"$f":"'Data Extract Balance Sheet'!P115","v":31400000},null,null,"PFE",{"$f":"'Data Extract Income Stmt'!K198","v":0},{"$f":"'Data Extract Income Stmt'!L198","v":false},{"$f":"'Data Extract Income Stmt'!M198","v":23300000},{"$f":"'Data Extract Income Stmt'!N198","v":19570000},{"$f":"'Data Extract Income Stmt'!O198","v":18450000},{"$f":"'Data Extract Income Stmt'!P198","v":20030000},{"$f":"'Data Extract Income Stmt'!Q198","v":20690000},{"$f":"'Data Extract Income Stmt'!R198","v":false},{"$f":"'Data Extract Income Stmt'!S198","v":false},{"$f":"'Data Current'!CP30","v":21470000}]
[null,"PG",{"$f":"'Data Extract Balance Sheet'!K116","v":0},{"$f":"'Data Extract Balance Sheet'!L116","v":false},{"$f":"'Data Extract Balance Sheet'!M116","v":19810000},{"$f":"'Data Extract Balance Sheet'!N116","v":18330000},{"$f":"'Data Extract Balance Sheet'!O116","v":18950000},{"$f":"'Data Extract Balance Sheet'!P116","v":18040000},{"$f":"'Data Extract Balance Sheet'!Q116","v":20860000},{"$f":"'Data Extract Balance Sheet'!R116","v":false},{"$f":"'Data Extract Balance Sheet'!S116","v":false},{"$f":"'Data Extract Balance Sheet'!P116","v":18040000},null,null,"PG",{"$f":"'Data Extract Income Stmt'!K199","v":0},{"$f":"'Data Extract Income Stmt'!L199","v":false},{"$f":"'Data Extract Income Stmt'!M199","v":18480000},{"$f":"'Data Extract Income Stmt'!N199","v":17870000},{"$f":"'Data Extract Income Stmt'!O199","v":17560000},{"$f":"'Data Extract Income Stmt'!P199","v":17350000},{"$f":"'Data Extract Income Stmt'!Q199","v":17620000},{"$f":"'Data Extract Income Stmt'!R199","v":false},{"$f":"'Data Extract Income Stmt'!S199","v":false},{"$f":"'Data Current'!CP31","v":17610000}]
[null,0,{"$f":"'Data Extract Balance Sheet'!K117","v":0},{"$f":"'Data Extract Balance Sheet'!L117","v":false},{"$f":"'Data Extract Balance Sheet'!M117","v":false},{"$f":"'Data Extract Balance Sheet'!N117","v":false},{"$f":"'Data Extract Balance Sheet'!O117","v":false},{"$f":"'Data Extract Balance Sheet'!P117","v":false},{"$f":"'Data Extract Balance Sheet'!Q117","v":false},{"$f":"'Data Extract Balance Sheet'!R117","v":false},{"$f":"'Data Extract Balance Sheet'!S117","v":false},{"$f":"'Data Extract Balance Sheet'!P117","v":false},null,null,0,{"$f":"'Data Extract Income Stmt'!K200","v":0},{"$f":"'Data Extract Income Stmt'!L200","v":false},{"$f":"'Data Extract Income Stmt'!M200","v":false},{"$f":"'Data Extract Income Stmt'!N200","v":false},{"$f":"'Data Extract Income Stmt'!O200","v":false},{"$f":"'Data Extract Income Stmt'!P200","v":false},{"$f":"'Data Extract Income Stmt'!Q200","v":false},{"$f":"'Data Extract Income Stmt'!R200","v":false},{"$f":"'Data Extract Income Stmt'!S200","v":false},{"$f":"'Data Current'!CP32","v":false}]
[null,0,{"$f":"'Data Extract Balance Sheet'!K118","v":0},{"$f":"'Data Extract Balance Sheet'!L118","v":false},{"$f":"'Data Extract Balance Sheet'!M118","v":false},{"$f":"'Data Extract Balance Sheet'!N118","v":false},{"$f":"'Data Extract Balance Sheet'!O118","v":false},{"$f":"'Data Extract Balance Sheet'!P118","v":false},{"$f":"'Data Extract Balance Sheet'!Q118","v":false},{"$f":"'Data Extract Balance Sheet'!R118","v":false},{"$f":"'Data Extract Balance Sheet'!S118","v":false},{"$f":"'Data Extract Balance Sheet'!P118","v":false},null,null,0,{"$f":"'Data Extract Income Stmt'!K201","v":0},{"$f":"'Data Extract Income Stmt'!L201","v":false},{"$f":"'Data Extract Income Stmt'!M201","v":false},{"$f":"'Data Extract Income Stmt'!N201","v":false},{"$f":"'Data Extract Income Stmt'!O201","v":false},{"$f":"'Data Extract Income Stmt'!P201","v":false},{"$f":"'Data Extract Income Stmt'!Q201","v":false},{"$f":"'Data Extract Income Stmt'!R201","v":false},{"$f":"'Data Extract Income Stmt'!S201","v":false},{"$f":"'Data Current'!CP33","v":false}]
[]
[]
["Net Debt",null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise Value - End of Period"]
[null,null,{"$f":"C172","v":2011},{"$f":"D172","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"C199","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B173","v":"MMM"},{"$f":"(C173+P146-C146)","v":0},{"$f":"(D173+Q146-D146)","v":0},{"$f":"(E173+R146-E146)","v":1140000},{"$f":"(F173+S146-F146)","v":3314000},{"$f":"(G173+T146-G146)","v":8640000},{"$f":"(H173+U146-H146)","v":8777000},{"$f":"(I173+V146-I146)","v":9760000},{"$f":"(J173+W146-J146)","v":0},{"$f":"(K173+X146-K146)","v":0},{"$f":"'Data Current'!CO11","v":11552845.799999997},null,null,{"$f":"B200","v":"MMM"},{"$f":"IFERROR(C200+C118,FALSE)","v":0},{"$f":"IFERROR(D200+D118,FALSE)","v":0},1140000,3314000,8640000,8777000,9760000,0,0,135242845.80000001]
[null,"AAPL",0,0,-129810000,-119940000,-141210000,-150550000,-153210000,0,0,{"$f":"'Data Current'!CO12","v":43105100},null,null,"AAPL",{"$f":"IFERROR(C201+C119,FALSE)","v":0},{"$f":"IFERROR(D201+D119,FALSE)","v":0},{"$f":"IFERROR(E201+E119,FALSE)","v":-129810000},{"$f":"IFERROR(F201+F119,FALSE)","v":-119940000},{"$f":"IFERROR(G201+G119,FALSE)","v":-141210000},{"$f":"IFERROR(H201+H119,FALSE)","v":-150550000},{"$f":"IFERROR(I201+I119,FALSE)","v":-153210000},{"$f":"IFERROR(J201+J119,FALSE)","v":0},{"$f":"IFERROR(K201+K119,FALSE)","v":0},{"$f":"IFERROR(L201+L119,FALSE)","v":1143105100}]
[null,"BA",0,0,-5670000.5,-4060999.5,-2144000,-151000,1084000,0,0,{"$f":"'Data Current'!CO13","v":2412481},null,null,"BA",0,0,-5670000.5,-4060999.5,-2144000,-151000,1084000,0,0,199362481]
[null,"CAT",0,0,30050000,30330000,29860000,28220000,24980000,0,0,{"$f":"'Data Current'!CO14","v":28453860.799999997},null,null,"CAT",0,0,30050000,30330000,29860000,28220000,24980000,0,0,111063860.8]
[null,"CVX",0,0,2714000,13100000,26120000,37730000,32810000,0,0,{"$f":"'Data Current'!CO15","v":31554800},null,null,"CVX",0,0,2714000,13100000,26120000,37730000,32810000,0,0,258664800]
[null,"CSCO",0,0,-31162000,-35060000,-37120004.25,-36770000,-20980000,0,0,{"$f":"'Data Current'!CO16","v":-22295000},null,null,"CSCO",0,0,-31162000,-35060000,-37120004.25,-36770000,-20980000,0,0,201935000]
[null,"KO",0,0,14830000,15310000,19730000,21310001,24630000,0,0,{"$f":"'Data Current'!CO17","v":29482500},null,null,"KO",0,0,14830000,15310000,19730000,21310001,24630000,0,0,218912500]
[null,"DIS",0,0,9918000,11200000,12900000,15362000,21155000,0,0,{"$f":"'Data Current'!CO18","v":24159200},null,null,"DIS",0,0,9918000,11200000,12900000,15362000,21155000,0,0,190569200]
[null,"DWDP",0,0,9480000,11695000,5714999,11787000,17130000,0,0,{"$f":"'Data Current'!CO19","v":28948000},null,null,"DWDP",0,0,9480000,11695000,5714999,11787000,17130000,0,0,190738000]
[null,"XOM",0,0,17675000,23934000,34706000,38946000,38986000,0,0,{"$f":"'Data Current'!CO20","v":45892716},null,null,"XOM",0,0,17675000,23934000,34706000,38946000,38986000,0,0,385152716]
[null,"GE",0,0,227010000,152930000,82740000,42670000,52600000,0,0,{"$f":"'Data Current'!CO21","v":122238700},null,null,"GE",0,0,227010000,152930000,82740000,42670000,52600000,0,0,234658700]
[null,"HD",0,0,12793000,15478000,18997000,21060000,23430000,0,0,{"$f":"'Data Current'!CO22","v":22833600},null,null,"HD",0,0,12793000,15478000,18997000,21060000,23430000,0,0,252553600]
[null,"IBM",0,0,28049000,31060000,30600000.5,33027000,33461000,0,0,{"$f":"'Data Current'!CO23","v":33999473.899999991},null,null,"IBM",0,0,28049000,31060000,30600000.5,33027000,33461000,0,0,167649465.89999998]
[null,"INTC",0,0,-14329000,-8550000,-9600000,-1840000,5780000,0,0,{"$f":"'Data Current'!CO24","v":15963600},null,null,{"$f":"B213","v":"INTC"},0,0,-14329000,-8550000,-9600000,-1840000,5780000,0,0,239223600.00000003]
[null,"JNJ",0,0,-11363000,-15009000,-20010000,-16000000,15539000,0,0,{"$f":"'Data Current'!CO25","v":14314000.00000006},null,null,"JNJ",0,0,-11363000,-15009000,-20010000,-16000000,15539000,0,0,375384016.00000006]
[null,"MCD",0,0,11330000,12910000.125,16430000,24737200,27080000,0,0,{"$f":"'Data Current'!CO26","v":30163318},null,null,"MCD",0,0,11330000,12910000.125,16430000,24737200,27080000,0,0,155993318]
[null,"MRK",0,0,-2200000,-7840000,-60000,-922000,3780000,0,0,{"$f":"'Data Current'!CO27","v":16083599.99999997},null,null,"MRK",0,0,-2200000,-7840000,-60000,-922000,3780000,0,0,198443600]
[null,"MSFT",0,0,-77660000,-73290000,-69420000,-50269992,-55090008,0,0,{"$f":"'Data Current'!CO28","v":-46356532},null,null,"MSFT",0,0,-77660000,-73290000,-69420000,-50269992,-55090008,0,0,815013452]
[null,"NKE",0,0,-3771000,-4667000,-3435000,-2389000,-1449000,0,0,{"$f":"'Data Current'!CO29","v":24914008},null,null,"NKE",0,0,-3771000,-4667000,-3435000,-2389000,-1449000,0,0,156444008]
[null,"PFE",0,0,-10930000,-15560001,390000,17390000,16480000,0,0,{"$f":"'Data Current'!CO30","v":28079984},null,null,"PFE",0,0,-10930000,-15560001,390000,17390000,16480000,0,0,271469984]
[null,"PG",0,0,24700000,18720000,17222000,16318000,19289000,0,0,{"$f":"'Data Current'!CO31","v":22199100},null,null,"PG",0,0,24700000,18720000,17222000,16318000,19289000,0,0,228649099.99999997]
[null,0,0,0,0,0,0,0,0,0,0,{"$f":"'Data Current'!CO32","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,{"$f":"'Data Current'!CO33","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["EBITDA",null,null,null,null,null,null,null,null,null,null,null,null,"EBIT"]
[null,null,{"$f":"C199","v":2011},2012,2013,2014,2015,{"$f":"H199","v":2016},{"$f":"I199","v":2017},{"$f":"J199","v":2018},{"$f":"K199","v":2019},"Current",null,null,null,{"$f":"P199","v":2011},2012,2013,2014,2015,{"$f":"U199","v":2016},{"$f":"V199","v":2017},{"$f":"W199","v":2018},{"$f":"X199","v":2019},"Current"]
[null,{"$f":"B200","v":"MMM"},{"$f":"'Data Extract Income Stmt'!K179","v":0},{"$f":"'Data Extract Income Stmt'!L179","v":false},{"$f":"'Data Extract Income Stmt'!M179","v":8029999.5},{"$f":"'Data Extract Income Stmt'!N179","v":8530000},{"$f":"'Data Extract Income Stmt'!O179","v":8310000.5},{"$f":"'Data Extract Income Stmt'!P179","v":8490000},{"$f":"'Data Extract Income Stmt'!Q179","v":8900000},{"$f":"'Data Extract Income Stmt'!R179","v":false},{"$f":"'Data Extract Income Stmt'!S179","v":false},{"$f":"IF('Data Current'!CP11,'Data Current'!CP11,FALSE)","v":8530000},null,null,{"$f":"B226","v":"MMM"},{"$f":"'Data Extract Income Stmt'!K342","v":0},{"$f":"'Data Extract Income Stmt'!L342","v":false},{"$f":"'Data Extract Income Stmt'!M342","v":6659999.5},{"$f":"'Data Extract Income Stmt'!N342","v":7120000},{"$f":"'Data Extract Income Stmt'!O342","v":6870000.5},{"$f":"'Data Extract Income Stmt'!P342","v":7020000},{"$f":"'Data Extract Income Stmt'!Q342","v":7360000},{"$f":"'Data Extract Income Stmt'!R342","v":false},{"$f":"'Data Extract Income Stmt'!S342","v":false},{"$f":"'Data Extract Income Stmt'!T342","v":0}]
[null,"AAPL",{"$f":"'Data Extract Income Stmt'!K180","v":0},{"$f":"'Data Extract Income Stmt'!L180","v":false},{"$f":"'Data Extract Income Stmt'!M180","v":55080000},{"$f":"'Data Extract Income Stmt'!N180","v":60600000},{"$f":"'Data Extract Income Stmt'!O180","v":77890000},{"$f":"'Data Extract Income Stmt'!P180","v":68990000},{"$f":"'Data Extract Income Stmt'!Q180","v":70190000},{"$f":"'Data Extract Income Stmt'!R180","v":false},{"$f":"'Data Extract Income Stmt'!S180","v":false},{"$f":"IF('Data Current'!CP12,'Data Current'!CP12,FALSE)","v":78530000},null,null,"AAPL",{"$f":"'Data Extract Income Stmt'!K343","v":0},{"$f":"'Data Extract Income Stmt'!L343","v":false},{"$f":"'Data Extract Income Stmt'!M343","v":48320000},{"$f":"'Data Extract Income Stmt'!N343","v":52650000},{"$f":"'Data Extract Income Stmt'!O343","v":66630000},{"$f":"'Data Extract Income Stmt'!P343","v":58480000},{"$f":"'Data Extract Income Stmt'!Q343","v":60030000},{"$f":"'Data Extract Income Stmt'!R343","v":false},{"$f":"'Data Extract Income Stmt'!S343","v":false},{"$f":"'Data Extract Income Stmt'!T343","v":0}]
[null,"BA",{"$f":"'Data Extract Income Stmt'!K181","v":0},{"$f":"'Data Extract Income Stmt'!L181","v":false},{"$f":"'Data Extract Income Stmt'!M181","v":8170000},{"$f":"'Data Extract Income Stmt'!N181","v":9100000},{"$f":"'Data Extract Income Stmt'!O181","v":9000000},{"$f":"'Data Extract Income Stmt'!P181","v":7450000},{"$f":"'Data Extract Income Stmt'!Q181","v":12120000},{"$f":"'Data Extract Income Stmt'!R181","v":false},{"$f":"'Data Extract Income Stmt'!S181","v":false},{"$f":"IF('Data Current'!CP13,'Data Current'!CP13,FALSE)","v":13060000},null,null,"BA",{"$f":"'Data Extract Income Stmt'!K344","v":0},{"$f":"'Data Extract Income Stmt'!L344","v":false},{"$f":"'Data Extract Income Stmt'!M344","v":6330000},{"$f":"'Data Extract Income Stmt'!N344","v":7190000},{"$f":"'Data Extract Income Stmt'!O344","v":7170000},{"$f":"'Data Extract Income Stmt'!P344","v":5540000},{"$f":"'Data Extract Income Stmt'!Q344","v":10050000.125},{"$f":"'Data Extract Income Stmt'!R344","v":false},{"$f":"'Data Extract Income Stmt'!S344","v":false},{"$f":"'Data Extract Income Stmt'!T344","v":0}]
[null,"CAT",{"$f":"'Data Extract Income Stmt'!K182","v":0},{"$f":"'Data Extract Income Stmt'!L182","v":false},{"$f":"'Data Extract Income Stmt'!M182","v":8970000},{"$f":"'Data Extract Income Stmt'!N182","v":8950000},{"$f":"'Data Extract Income Stmt'!O182","v":7730000},{"$f":"'Data Extract Income Stmt'!P182","v":5150000},{"$f":"'Data Extract Income Stmt'!Q182","v":8530000},{"$f":"'Data Extract Income Stmt'!R182","v":false},{"$f":"'Data Extract Income Stmt'!S182","v":false},{"$f":"IF('Data Current'!CP14,'Data Current'!CP14,FALSE)","v":10410000},null,null,"CAT",{"$f":"'Data Extract Income Stmt'!K345","v":0},{"$f":"'Data Extract Income Stmt'!L345","v":false},{"$f":"'Data Extract Income Stmt'!M345","v":5890000},{"$f":"'Data Extract Income Stmt'!N345","v":5790000},{"$f":"'Data Extract Income Stmt'!O345","v":4690000},{"$f":"'Data Extract Income Stmt'!P345","v":2120000},{"$f":"'Data Extract Income Stmt'!Q345","v":5650000},{"$f":"'Data Extract Income Stmt'!R345","v":false},{"$f":"'Data Extract Income Stmt'!S345","v":false},{"$f":"'Data Extract Income Stmt'!T345","v":0}]
[null,"CVX",{"$f":"'Data Extract Income Stmt'!K183","v":0},{"$f":"'Data Extract Income Stmt'!L183","v":false},{"$f":"'Data Extract Income Stmt'!M183","v":42270000},{"$f":"'Data Extract Income Stmt'!N183","v":36860000},{"$f":"'Data Extract Income Stmt'!O183","v":19330000},{"$f":"'Data Extract Income Stmt'!P183","v":14110000},{"$f":"'Data Extract Income Stmt'!Q183","v":22140000},{"$f":"'Data Extract Income Stmt'!R183","v":false},{"$f":"'Data Extract Income Stmt'!S183","v":false},{"$f":"IF('Data Current'!CP15,'Data Current'!CP15,FALSE)","v":26280000},null,null,"CVX",{"$f":"'Data Extract Income Stmt'!K346","v":0},{"$f":"'Data Extract Income Stmt'!L346","v":false},{"$f":"'Data Extract Income Stmt'!M346","v":27400000},{"$f":"'Data Extract Income Stmt'!N346","v":19190000},{"$f":"'Data Extract Income Stmt'!O346","v":-4020000},{"$f":"'Data Extract Income Stmt'!P346","v":-5840000},{"$f":"'Data Extract Income Stmt'!Q346","v":2590000},{"$f":"'Data Extract Income Stmt'!R346","v":false},{"$f":"'Data Extract Income Stmt'!S346","v":false},{"$f":"'Data Extract Income Stmt'!T346","v":0}]
[null,"CSCO",{"$f":"'Data Extract Income Stmt'!K184","v":0},{"$f":"'Data Extract Income Stmt'!L184","v":false},{"$f":"'Data Extract Income Stmt'!M184","v":12090000},{"$f":"'Data Extract Income Stmt'!N184","v":14030000},{"$f":"'Data Extract Income Stmt'!O184","v":15120000},{"$f":"'Data Extract Income Stmt'!P184","v":15050000},{"$f":"'Data Extract Income Stmt'!Q184","v":14860000},{"$f":"'Data Extract Income Stmt'!R184","v":false},{"$f":"'Data Extract Income Stmt'!S184","v":false},{"$f":"IF('Data Current'!CP16,'Data Current'!CP16,FALSE)","v":14790000},null,null,"CSCO",{"$f":"'Data Extract Income Stmt'!K347","v":0},{"$f":"'Data Extract Income Stmt'!L347","v":false},{"$f":"'Data Extract Income Stmt'!M347","v":9660000},{"$f":"'Data Extract Income Stmt'!N347","v":11760000},{"$f":"'Data Extract Income Stmt'!O347","v":13040000.125},{"$f":"'Data Extract Income Stmt'!P347","v":12810000},{"$f":"'Data Extract Income Stmt'!Q347","v":12670000},{"$f":"'Data Extract Income Stmt'!R347","v":false},{"$f":"'Data Extract Income Stmt'!S347","v":false},{"$f":"'Data Extract Income Stmt'!T347","v":0}]
[null,"KO",{"$f":"'Data Extract Income Stmt'!K185","v":0},{"$f":"'Data Extract Income Stmt'!L185","v":false},{"$f":"'Data Extract Income Stmt'!M185","v":12970000},{"$f":"'Data Extract Income Stmt'!N185","v":12520000},{"$f":"'Data Extract Income Stmt'!O185","v":11770000},{"$f":"'Data Extract Income Stmt'!P185","v":11150000},{"$f":"'Data Extract Income Stmt'!Q185","v":10420000},{"$f":"'Data Extract Income Stmt'!R185","v":false},{"$f":"'Data Extract Income Stmt'!S185","v":false},{"$f":"IF('Data Current'!CP17,'Data Current'!CP17,FALSE)","v":10990000},null,null,"KO",{"$f":"'Data Extract Income Stmt'!K348","v":0},{"$f":"'Data Extract Income Stmt'!L348","v":false},{"$f":"'Data Extract Income Stmt'!M348","v":10990000},{"$f":"'Data Extract Income Stmt'!N348","v":10540000},{"$f":"'Data Extract Income Stmt'!O348","v":9800000},{"$f":"'Data Extract Income Stmt'!P348","v":9370000},{"$f":"'Data Extract Income Stmt'!Q348","v":9170000},{"$f":"'Data Extract Income Stmt'!R348","v":false},{"$f":"'Data Extract Income Stmt'!S348","v":false},{"$f":"'Data Extract Income Stmt'!T348","v":0}]
[null,"DIS",{"$f":"'Data Extract Income Stmt'!K186","v":0},{"$f":"'Data Extract Income Stmt'!L186","v":false},{"$f":"'Data Extract Income Stmt'!M186","v":11570000},{"$f":"'Data Extract Income Stmt'!N186","v":13810000},{"$f":"'Data Extract Income Stmt'!O186","v":15200000},{"$f":"'Data Extract Income Stmt'!P186","v":16680000},{"$f":"'Data Extract Income Stmt'!Q186","v":16590000},{"$f":"'Data Extract Income Stmt'!R186","v":false},{"$f":"'Data Extract Income Stmt'!S186","v":false},{"$f":"IF('Data Current'!CP18,'Data Current'!CP18,FALSE)","v":17420000},null,null,"DIS",{"$f":"'Data Extract Income Stmt'!K349","v":0},{"$f":"'Data Extract Income Stmt'!L349","v":false},{"$f":"'Data Extract Income Stmt'!M349","v":9380000},{"$f":"'Data Extract Income Stmt'!N349","v":11520000},{"$f":"'Data Extract Income Stmt'!O349","v":12850000},{"$f":"'Data Extract Income Stmt'!P349","v":14150000},{"$f":"'Data Extract Income Stmt'!Q349","v":13810000},{"$f":"'Data Extract Income Stmt'!R349","v":false},{"$f":"'Data Extract Income Stmt'!S349","v":false},{"$f":"'Data Extract Income Stmt'!T349","v":0}]
[null,"DWDP",{"$f":"'Data Extract Income Stmt'!K187","v":0},{"$f":"'Data Extract Income Stmt'!L187","v":false},{"$f":"'Data Extract Income Stmt'!M187","v":7170000},{"$f":"'Data Extract Income Stmt'!N187","v":8340000},{"$f":"'Data Extract Income Stmt'!O187","v":8620000},{"$f":"'Data Extract Income Stmt'!P187","v":8760000},{"$f":"'Data Extract Income Stmt'!Q187","v":10300000},{"$f":"'Data Extract Income Stmt'!R187","v":false},{"$f":"'Data Extract Income Stmt'!S187","v":false},{"$f":"IF('Data Current'!CP19,'Data Current'!CP19,FALSE)","v":15850000},null,null,"DWDP",{"$f":"'Data Extract Income Stmt'!K350","v":0},{"$f":"'Data Extract Income Stmt'!L350","v":false},{"$f":"'Data Extract Income Stmt'!M350","v":4490000},{"$f":"'Data Extract Income Stmt'!N350","v":5590000},{"$f":"'Data Extract Income Stmt'!O350","v":6100000},{"$f":"'Data Extract Income Stmt'!P350","v":5900000},{"$f":"'Data Extract Income Stmt'!Q350","v":6330000},{"$f":"'Data Extract Income Stmt'!R350","v":false},{"$f":"'Data Extract Income Stmt'!S350","v":false},{"$f":"'Data Extract Income Stmt'!T350","v":0}]
[null,"XOM",{"$f":"'Data Extract Income Stmt'!K188","v":0},{"$f":"'Data Extract Income Stmt'!L188","v":false},{"$f":"'Data Extract Income Stmt'!M188","v":57480000},{"$f":"'Data Extract Income Stmt'!N188","v":51380000},{"$f":"'Data Extract Income Stmt'!O188","v":30930000},{"$f":"'Data Extract Income Stmt'!P188","v":23240000},{"$f":"'Data Extract Income Stmt'!Q188","v":31970000},{"$f":"'Data Extract Income Stmt'!R188","v":false},{"$f":"'Data Extract Income Stmt'!S188","v":false},{"$f":"IF('Data Current'!CP20,'Data Current'!CP20,FALSE)","v":36850000},null,null,"XOM",{"$f":"'Data Extract Income Stmt'!K351","v":0},{"$f":"'Data Extract Income Stmt'!L351","v":false},{"$f":"'Data Extract Income Stmt'!M351","v":40300000},{"$f":"'Data Extract Income Stmt'!N351","v":34080000},{"$f":"'Data Extract Income Stmt'!O351","v":12880000},{"$f":"'Data Extract Income Stmt'!P351","v":930000},{"$f":"'Data Extract Income Stmt'!Q351","v":12880000},{"$f":"'Data Extract Income Stmt'!R351","v":false},{"$f":"'Data Extract Income Stmt'!S351","v":false},{"$f":"'Data Extract Income Stmt'!T351","v":0}]
[null,"GE",{"$f":"'Data Extract Income Stmt'!K189","v":0},{"$f":"'Data Extract Income Stmt'!L189","v":false},{"$f":"'Data Extract Income Stmt'!M189","v":36810000},{"$f":"'Data Extract Income Stmt'!N189","v":19910000},{"$f":"'Data Extract Income Stmt'!O189","v":18640000},{"$f":"'Data Extract Income Stmt'!P189","v":20780000},{"$f":"'Data Extract Income Stmt'!Q189","v":7160000},{"$f":"'Data Extract Income Stmt'!R189","v":false},{"$f":"'Data Extract Income Stmt'!S189","v":false},{"$f":"IF('Data Current'!CP21,'Data Current'!CP21,FALSE)","v":5700000},null,null,"GE",{"$f":"'Data Extract Income Stmt'!K352","v":0},{"$f":"'Data Extract Income Stmt'!L352","v":false},{"$f":"'Data Extract Income Stmt'!M352","v":25340000},{"$f":"'Data Extract Income Stmt'!N352","v":13490000},{"$f":"'Data Extract Income Stmt'!O352","v":12140000},{"$f":"'Data Extract Income Stmt'!P352","v":13940000},{"$f":"'Data Extract Income Stmt'!Q352","v":-200000},{"$f":"'Data Extract Income Stmt'!R352","v":false},{"$f":"'Data Extract Income Stmt'!S352","v":false},{"$f":"'Data Extract Income Stmt'!T352","v":0}]
[null,"HD",{"$f":"'Data Extract Income Stmt'!K190","v":0},{"$f":"'Data Extract Income Stmt'!L190","v":false},{"$f":"'Data Extract Income Stmt'!M190","v":10920000},{"$f":"'Data Extract Income Stmt'!N190","v":12290000},{"$f":"'Data Extract Income Stmt'!O190","v":13770000},{"$f":"'Data Extract Income Stmt'!P190","v":15440000},{"$f":"'Data Extract Income Stmt'!Q190","v":16910000},{"$f":"'Data Extract Income Stmt'!R190","v":false},{"$f":"'Data Extract Income Stmt'!S190","v":false},{"$f":"IF('Data Current'!CP22,'Data Current'!CP22,FALSE)","v":17260000},null,null,"HD",{"$f":"'Data Extract Income Stmt'!K353","v":0},{"$f":"'Data Extract Income Stmt'!L353","v":false},{"$f":"'Data Extract Income Stmt'!M353","v":9160000},{"$f":"'Data Extract Income Stmt'!N353","v":10500000},{"$f":"'Data Extract Income Stmt'!O353","v":11910000},{"$f":"'Data Extract Income Stmt'!P353","v":13470000},{"$f":"'Data Extract Income Stmt'!Q353","v":14850000},{"$f":"'Data Extract Income Stmt'!R353","v":false},{"$f":"'Data Extract Income Stmt'!S353","v":false},{"$f":"'Data Extract Income Stmt'!T353","v":0}]
[null,"IBM",{"$f":"'Data Extract Income Stmt'!K191","v":0},{"$f":"'Data Extract Income Stmt'!L191","v":false},{"$f":"'Data Extract Income Stmt'!M191","v":24870000},{"$f":"'Data Extract Income Stmt'!N191","v":23600000},{"$f":"'Data Extract Income Stmt'!O191","v":19030000},{"$f":"'Data Extract Income Stmt'!P191","v":16700001},{"$f":"'Data Extract Income Stmt'!Q191","v":14770000},{"$f":"'Data Extract Income Stmt'!R191","v":false},{"$f":"'Data Extract Income Stmt'!S191","v":false},{"$f":"IF('Data Current'!CP23,'Data Current'!CP23,FALSE)","v":17030000},null,null,"IBM",{"$f":"'Data Extract Income Stmt'!K354","v":0},{"$f":"'Data Extract Income Stmt'!L354","v":false},{"$f":"'Data Extract Income Stmt'!M354","v":20190000},{"$f":"'Data Extract Income Stmt'!N354","v":19110000},{"$f":"'Data Extract Income Stmt'!O354","v":15170000},{"$f":"'Data Extract Income Stmt'!P354","v":12320001},{"$f":"'Data Extract Income Stmt'!Q354","v":10230000},{"$f":"'Data Extract Income Stmt'!R354","v":false},{"$f":"'Data Extract Income Stmt'!S354","v":false},{"$f":"'Data Extract Income Stmt'!T354","v":0}]
[null,"INTC",{"$f":"'Data Extract Income Stmt'!K192","v":0},{"$f":"'Data Extract Income Stmt'!L192","v":false},{"$f":"'Data Extract Income Stmt'!M192","v":20590000},{"$f":"'Data Extract Income Stmt'!N192","v":24200000},{"$f":"'Data Extract Income Stmt'!O192","v":23580000},{"$f":"'Data Extract Income Stmt'!P192","v":22600000},{"$f":"'Data Extract Income Stmt'!Q192","v":26460000},{"$f":"'Data Extract Income Stmt'!R192","v":false},{"$f":"'Data Extract Income Stmt'!S192","v":false},{"$f":"IF('Data Current'!CP24,'Data Current'!CP24,FALSE)","v":28970000},null,null,{"$f":"B239","v":"INTC"},{"$f":"'Data Extract Income Stmt'!K355","v":0},{"$f":"'Data Extract Income Stmt'!L355","v":false},{"$f":"'Data Extract Income Stmt'!M355","v":12560000.5},{"$f":"'Data Extract Income Stmt'!N355","v":15650000},{"$f":"'Data Extract Income Stmt'!O355","v":14870000},{"$f":"'Data Extract Income Stmt'!P355","v":14810000},{"$f":"'Data Extract Income Stmt'!Q355","v":18330000},{"$f":"'Data Extract Income Stmt'!R355","v":false},{"$f":"'Data Extract Income Stmt'!S355","v":false},{"$f":"'Data Extract Income Stmt'!T355","v":0}]
[null,"JNJ",{"$f":"'Data Extract Income Stmt'!K193","v":0},{"$f":"'Data Extract Income Stmt'!L193","v":false},{"$f":"'Data Extract Income Stmt'!M193","v":22930000},{"$f":"'Data Extract Income Stmt'!N193","v":24820000},{"$f":"'Data Extract Income Stmt'!O193","v":22110000},{"$f":"'Data Extract Income Stmt'!P193","v":25100000},{"$f":"'Data Extract Income Stmt'!Q193","v":25210000},{"$f":"'Data Extract Income Stmt'!R193","v":false},{"$f":"'Data Extract Income Stmt'!S193","v":false},{"$f":"IF('Data Current'!CP25,'Data Current'!CP25,FALSE)","v":26760000},null,null,"JNJ",{"$f":"'Data Extract Income Stmt'!K356","v":0},{"$f":"'Data Extract Income Stmt'!L356","v":false},{"$f":"'Data Extract Income Stmt'!M356","v":18830000},{"$f":"'Data Extract Income Stmt'!N356","v":20920000},{"$f":"'Data Extract Income Stmt'!O356","v":18360000},{"$f":"'Data Extract Income Stmt'!P356","v":21350000},{"$f":"'Data Extract Income Stmt'!Q356","v":19570000},{"$f":"'Data Extract Income Stmt'!R356","v":false},{"$f":"'Data Extract Income Stmt'!S356","v":false},{"$f":"'Data Extract Income Stmt'!T356","v":0}]
[null,"MCD",{"$f":"'Data Extract Income Stmt'!K194","v":0},{"$f":"'Data Extract Income Stmt'!L194","v":false},{"$f":"'Data Extract Income Stmt'!M194","v":10080000},{"$f":"'Data Extract Income Stmt'!N194","v":9590000},{"$f":"'Data Extract Income Stmt'!O194","v":8910000},{"$f":"'Data Extract Income Stmt'!P194","v":9340000},{"$f":"'Data Extract Income Stmt'!Q194","v":9750000},{"$f":"'Data Extract Income Stmt'!R194","v":false},{"$f":"'Data Extract Income Stmt'!S194","v":false},{"$f":"IF('Data Current'!CP26,'Data Current'!CP26,FALSE)","v":9880000},null,null,"MCD",{"$f":"'Data Extract Income Stmt'!K357","v":0},{"$f":"'Data Extract Income Stmt'!L357","v":false},{"$f":"'Data Extract Income Stmt'!M357","v":8490000},{"$f":"'Data Extract Income Stmt'!N357","v":7950000},{"$f":"'Data Extract Income Stmt'!O357","v":7350000},{"$f":"'Data Extract Income Stmt'!P357","v":7820000},{"$f":"'Data Extract Income Stmt'!Q357","v":8390000},{"$f":"'Data Extract Income Stmt'!R357","v":false},{"$f":"'Data Extract Income Stmt'!S357","v":false},{"$f":"'Data Extract Income Stmt'!T357","v":0}]
[null,"MRK",{"$f":"'Data Extract Income Stmt'!K195","v":0},{"$f":"'Data Extract Income Stmt'!L195","v":false},{"$f":"'Data Extract Income Stmt'!M195","v":16299999},{"$f":"'Data Extract Income Stmt'!N195","v":15880000},{"$f":"'Data Extract Income Stmt'!O195","v":13810000},{"$f":"'Data Extract Income Stmt'!P195","v":15930000},{"$f":"'Data Extract Income Stmt'!Q195","v":12640000},{"$f":"'Data Extract Income Stmt'!R195","v":false},{"$f":"'Data Extract Income Stmt'!S195","v":false},{"$f":"IF('Data Current'!CP27,'Data Current'!CP27,FALSE)","v":11870000},null,null,"MRK",{"$f":"'Data Extract Income Stmt'!K358","v":0},{"$f":"'Data Extract Income Stmt'!L358","v":false},{"$f":"'Data Extract Income Stmt'!M358","v":9309999},{"$f":"'Data Extract Income Stmt'!N358","v":9190000},{"$f":"'Data Extract Income Stmt'!O358","v":7430000},{"$f":"'Data Extract Income Stmt'!P358","v":10490000},{"$f":"'Data Extract Income Stmt'!Q358","v":8000000},{"$f":"'Data Extract Income Stmt'!R358","v":false},{"$f":"'Data Extract Income Stmt'!S358","v":false},{"$f":"'Data Extract Income Stmt'!T358","v":0}]
[null,"MSFT",{"$f":"'Data Extract Income Stmt'!K196","v":0},{"$f":"'Data Extract Income Stmt'!L196","v":false},{"$f":"'Data Extract Income Stmt'!M196","v":32230000},{"$f":"'Data Extract Income Stmt'!N196","v":33040000},{"$f":"'Data Extract Income Stmt'!O196","v":26610000},{"$f":"'Data Extract Income Stmt'!P196","v":36630000},{"$f":"'Data Extract Income Stmt'!Q196","v":44830000},{"$f":"'Data Extract Income Stmt'!R196","v":false},{"$f":"'Data Extract Income Stmt'!S196","v":false},{"$f":"IF('Data Current'!CP28,'Data Current'!CP28,FALSE)","v":44960000},null,null,"MSFT",{"$f":"'Data Extract Income Stmt'!K359","v":0},{"$f":"'Data Extract Income Stmt'!L359","v":false},{"$f":"'Data Extract Income Stmt'!M359","v":27780000},{"$f":"'Data Extract Income Stmt'!N359","v":27560000},{"$f":"'Data Extract Income Stmt'!O359","v":20660000},{"$f":"'Data Extract Income Stmt'!P359","v":28770000},{"$f":"'Data Extract Income Stmt'!Q359","v":34880000},{"$f":"'Data Extract Income Stmt'!R359","v":false},{"$f":"'Data Extract Income Stmt'!S359","v":false},{"$f":"'Data Extract Income Stmt'!T359","v":0}]
[null,"NKE",{"$f":"'Data Extract Income Stmt'!K197","v":0},{"$f":"'Data Extract Income Stmt'!L197","v":false},{"$f":"'Data Extract Income Stmt'!M197","v":4200000},{"$f":"'Data Extract Income Stmt'!N197","v":4660000},{"$f":"'Data Extract Income Stmt'!O197","v":4650000},{"$f":"'Data Extract Income Stmt'!P197","v":5020000},{"$f":"'Data Extract Income Stmt'!Q197","v":5250000},{"$f":"'Data Extract Income Stmt'!R197","v":false},{"$f":"'Data Extract Income Stmt'!S197","v":false},{"$f":"IF('Data Current'!CP29,'Data Current'!CP29,FALSE)","v":5220000},null,null,"NKE",{"$f":"'Data Extract Income Stmt'!K360","v":0},{"$f":"'Data Extract Income Stmt'!L360","v":false},{"$f":"'Data Extract Income Stmt'!M360","v":3682000},{"$f":"'Data Extract Income Stmt'!N360","v":4054000},{"$f":"'Data Extract Income Stmt'!O360","v":4001000},{"$f":"'Data Extract Income Stmt'!P360","v":4314000},{"$f":"'Data Extract Income Stmt'!Q360","v":4503000},{"$f":"'Data Extract Income Stmt'!R360","v":false},{"$f":"'Data Extract Income Stmt'!S360","v":false},{"$f":"'Data Extract Income Stmt'!T360","v":0}]
[null,"PFE",{"$f":"'Data Extract Income Stmt'!K198","v":0},{"$f":"'Data Extract Income Stmt'!L198","v":false},{"$f":"'Data Extract Income Stmt'!M198","v":23300000},{"$f":"'Data Extract Income Stmt'!N198","v":19570000},{"$f":"'Data Extract Income Stmt'!O198","v":18450000},{"$f":"'Data Extract Income Stmt'!P198","v":20030000},{"$f":"'Data Extract Income Stmt'!Q198","v":20690000},{"$f":"'Data Extract Income Stmt'!R198","v":false},{"$f":"'Data Extract Income Stmt'!S198","v":false},{"$f":"IF('Data Current'!CP30,'Data Current'!CP30,FALSE)","v":21470000},null,null,{"$f":"B245","v":"PFE"},{"$f":"'Data Extract Income Stmt'!K361","v":0},{"$f":"'Data Extract Income Stmt'!L361","v":false},{"$f":"'Data Extract Income Stmt'!M361","v":16890000},{"$f":"'Data Extract Income Stmt'!N361","v":14030000},{"$f":"'Data Extract Income Stmt'!O361","v":13290000},{"$f":"'Data Extract Income Stmt'!P361","v":14270000},{"$f":"'Data Extract Income Stmt'!Q361","v":14420000},{"$f":"'Data Extract Income Stmt'!R361","v":false},{"$f":"'Data Extract Income Stmt'!S361","v":false},{"$f":"'Data Extract Income Stmt'!T361","v":0}]
[null,"PG",{"$f":"'Data Extract Income Stmt'!K199","v":0},{"$f":"'Data Extract Income Stmt'!L199","v":false},{"$f":"'Data Extract Income Stmt'!M199","v":18480000},{"$f":"'Data Extract Income Stmt'!N199","v":17870000},{"$f":"'Data Extract Income Stmt'!O199","v":17560000},{"$f":"'Data Extract Income Stmt'!P199","v":17350000},{"$f":"'Data Extract Income Stmt'!Q199","v":17620000},{"$f":"'Data Extract Income Stmt'!R199","v":false},{"$f":"'Data Extract Income Stmt'!S199","v":false},{"$f":"IF('Data Current'!CP31,'Data Current'!CP31,FALSE)","v":17610000},null,null,{"$f":"B246","v":"PG"},{"$f":"'Data Extract Income Stmt'!K362","v":0},{"$f":"'Data Extract Income Stmt'!L362","v":false},{"$f":"'Data Extract Income Stmt'!M362","v":15340000},{"$f":"'Data Extract Income Stmt'!N362","v":14860000},{"$f":"'Data Extract Income Stmt'!O362","v":14590000},{"$f":"'Data Extract Income Stmt'!P362","v":14550000},{"$f":"'Data Extract Income Stmt'!Q362","v":14790000},{"$f":"'Data Extract Income Stmt'!R362","v":false},{"$f":"'Data Extract Income Stmt'!S362","v":false},{"$f":"'Data Extract Income Stmt'!T362","v":0}]
[null,0,{"$f":"'Data Extract Income Stmt'!K200","v":0},{"$f":"'Data Extract Income Stmt'!L200","v":false},{"$f":"'Data Extract Income Stmt'!M200","v":false},{"$f":"'Data Extract Income Stmt'!N200","v":false},{"$f":"'Data Extract Income Stmt'!O200","v":false},{"$f":"'Data Extract Income Stmt'!P200","v":false},{"$f":"'Data Extract Income Stmt'!Q200","v":false},{"$f":"'Data Extract Income Stmt'!R200","v":false},{"$f":"'Data Extract Income Stmt'!S200","v":false},{"$f":"IF('Data Current'!CP32,'Data Current'!CP32,FALSE)","v":false},null,null,{"$f":"B247","v":0},{"$f":"'Data Extract Income Stmt'!K363","v":0},{"$f":"'Data Extract Income Stmt'!L363","v":false},{"$f":"'Data Extract Income Stmt'!M363","v":false},{"$f":"'Data Extract Income Stmt'!N363","v":false},{"$f":"'Data Extract Income Stmt'!O363","v":false},{"$f":"'Data Extract Income Stmt'!P363","v":false},{"$f":"'Data Extract Income Stmt'!Q363","v":false},{"$f":"'Data Extract Income Stmt'!R363","v":false},{"$f":"'Data Extract Income Stmt'!S363","v":false},{"$f":"'Data Extract Income Stmt'!T363","v":0}]
[null,0,{"$f":"'Data Extract Income Stmt'!K201","v":0},{"$f":"'Data Extract Income Stmt'!L201","v":false},{"$f":"'Data Extract Income Stmt'!M201","v":false},{"$f":"'Data Extract Income Stmt'!N201","v":false},{"$f":"'Data Extract Income Stmt'!O201","v":false},{"$f":"'Data Extract Income Stmt'!P201","v":false},{"$f":"'Data Extract Income Stmt'!Q201","v":false},{"$f":"'Data Extract Income Stmt'!R201","v":false},{"$f":"'Data Extract Income Stmt'!S201","v":false},{"$f":"IF('Data Current'!CP33,'Data Current'!CP33,FALSE)","v":false},null,null,{"$f":"B248","v":0},{"$f":"'Data Extract Income Stmt'!K364","v":0},{"$f":"'Data Extract Income Stmt'!L364","v":false},{"$f":"'Data Extract Income Stmt'!M364","v":false},{"$f":"'Data Extract Income Stmt'!N364","v":false},{"$f":"'Data Extract Income Stmt'!O364","v":false},{"$f":"'Data Extract Income Stmt'!P364","v":false},{"$f":"'Data Extract Income Stmt'!Q364","v":false},{"$f":"'Data Extract Income Stmt'!R364","v":false},{"$f":"'Data Extract Income Stmt'!S364","v":false},{"$f":"'Data Extract Income Stmt'!T364","v":0}]
[]
["Invested Capital",null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax Rate"]
[null,null,{"$f":"C225","v":2011},2012,2013,2014,2015,{"$f":"H225","v":2016},{"$f":"I225","v":2017},{"$f":"J225","v":2018},{"$f":"K225","v":2019},"Current",null,null,null,{"$f":"P225","v":2011},{"$f":"Q225","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B226","v":"MMM"},{"$f":"'Data Extract Balance Sheet'!K204","v":0},{"$f":"'Data Extract Balance Sheet'!L204","v":0},{"$f":"'Data Extract Balance Sheet'!M204","v":18544000},{"$f":"'Data Extract Balance Sheet'!N204","v":16424000},{"$f":"'Data Extract Balance Sheet'!O204","v":20070000},{"$f":"'Data Extract Balance Sheet'!P204","v":19077000},{"$f":"'Data Extract Balance Sheet'!Q204","v":21320000},{"$f":"'Data Extract Balance Sheet'!R204","v":0},{"$f":"'Data Extract Balance Sheet'!S204","v":0},{"$f":"'Data Current'!CZ11","v":21713707.620086305},null,null,{"$f":"O226","v":"MMM"},{"$f":"'Data Extract Income Stmt'!K316","v":0},{"$f":"'Data Extract Income Stmt'!L316","v":false},{"$f":"'Data Extract Income Stmt'!M316","v":0.28048780487804881},{"$f":"'Data Extract Income Stmt'!N316","v":0.28876244665718348},{"$f":"'Data Extract Income Stmt'!O316","v":0.29032258064516131},{"$f":"'Data Extract Income Stmt'!P316","v":0.28368794326241137},{"$f":"'Data Extract Income Stmt'!Q316","v":0.35496688741721855},{"$f":"'Data Extract Income Stmt'!R316","v":false},{"$f":"'Data Extract Income Stmt'!S316","v":false},{"$f":"IFERROR(MEDIAN(P252:X252),FALSE)","v":0.28622519495979742}]
[null,"AAPL",{"$f":"'Data Extract Balance Sheet'!K205","v":0},{"$f":"'Data Extract Balance Sheet'!L205","v":0},{"$f":"'Data Extract Balance Sheet'!M205","v":-6260000},{"$f":"'Data Extract Balance Sheet'!N205","v":-8390000},{"$f":"'Data Extract Balance Sheet'!O205","v":-21850000},{"$f":"'Data Extract Balance Sheet'!P205","v":-22300000},{"$f":"'Data Extract Balance Sheet'!Q205","v":-19160000},{"$f":"'Data Extract Balance Sheet'!R205","v":0},{"$f":"'Data Extract Balance Sheet'!S205","v":0},{"$f":"'Data Current'!CZ12","v":158250550.41039371},null,null,{"$f":"O227","v":"AAPL"},{"$f":"'Data Extract Income Stmt'!K317","v":0},{"$f":"'Data Extract Income Stmt'!L317","v":false},{"$f":"'Data Extract Income Stmt'!M317","v":0.26156299840510366},{"$f":"'Data Extract Income Stmt'!N317","v":0.26121914734480178},{"$f":"'Data Extract Income Stmt'!O317","v":0.26365140650854935},{"$f":"'Data Extract Income Stmt'!P317","v":0.25566237575362555},{"$f":"'Data Extract Income Stmt'!Q317","v":0.24559215138662202},{"$f":"'Data Extract Income Stmt'!R317","v":false},{"$f":"'Data Extract Income Stmt'!S317","v":false},{"$f":"IFERROR(MEDIAN(P253:X253),FALSE)","v":0.25844076154921369}]
[null,"BA",{"$f":"'Data Extract Balance Sheet'!K206","v":0},{"$f":"'Data Extract Balance Sheet'!L206","v":0},{"$f":"'Data Extract Balance Sheet'!M206","v":5229999.5},{"$f":"'Data Extract Balance Sheet'!N206","v":879000.5},{"$f":"'Data Extract Balance Sheet'!O206","v":346000},{"$f":"'Data Extract Balance Sheet'!P206","v":-3604000},{"$f":"'Data Extract Balance Sheet'!Q206","v":-1791000},{"$f":"'Data Extract Balance Sheet'!R206","v":0},{"$f":"'Data Extract Balance Sheet'!S206","v":0},{"$f":"'Data Current'!CZ13","v":914085.73928258964},null,null,"BA",{"$f":"'Data Extract Income Stmt'!K318","v":0},{"$f":"'Data Extract Income Stmt'!L318","v":false},{"$f":"'Data Extract Income Stmt'!M318","v":0.26484751203852325},{"$f":"'Data Extract Income Stmt'!N318","v":0.23669467787114845},{"$f":"'Data Extract Income Stmt'!O318","v":0.27653631284916202},{"$f":"'Data Extract Income Stmt'!P318","v":0.12082585278276481},{"$f":"'Data Extract Income Stmt'!Q318","v":0.18407960199004975},{"$f":"'Data Extract Income Stmt'!R318","v":false},{"$f":"'Data Extract Income Stmt'!S318","v":false},0.2103871399305991]
[null,"CAT",{"$f":"'Data Extract Balance Sheet'!K207","v":0},{"$f":"'Data Extract Balance Sheet'!L207","v":0},{"$f":"'Data Extract Balance Sheet'!M207","v":34540000},{"$f":"'Data Extract Balance Sheet'!N207","v":30930000},{"$f":"'Data Extract Balance Sheet'!O207","v":29850000},{"$f":"'Data Extract Balance Sheet'!P207","v":26770000},{"$f":"'Data Extract Balance Sheet'!Q207","v":24150000},{"$f":"'Data Extract Balance Sheet'!R207","v":0},{"$f":"'Data Extract Balance Sheet'!S207","v":0},{"$f":"'Data Current'!CZ14","v":43262167.122498922},null,null,"CAT",{"$f":"'Data Extract Income Stmt'!K319","v":0},{"$f":"'Data Extract Income Stmt'!L319","v":false},{"$f":"'Data Extract Income Stmt'!M319","v":0.25730994152046782},{"$f":"'Data Extract Income Stmt'!N319","v":0.27165354330708663},{"$f":"'Data Extract Income Stmt'!O319","v":0.26627906976744187},{"$f":"'Data Extract Income Stmt'!P319","v":1.3812949640287771},{"$f":"'Data Extract Income Stmt'!Q319","v":0.81862745098039214},{"$f":"'Data Extract Income Stmt'!R319","v":false},{"$f":"'Data Extract Income Stmt'!S319","v":false},0.26896630653726428]
[null,"CVX",{"$f":"'Data Extract Balance Sheet'!K208","v":0},{"$f":"'Data Extract Balance Sheet'!L208","v":0},{"$f":"'Data Extract Balance Sheet'!M208","v":148994000},{"$f":"'Data Extract Balance Sheet'!N208","v":165310000},{"$f":"'Data Extract Balance Sheet'!O208","v":176430000},{"$f":"'Data Extract Balance Sheet'!P208","v":180800000},{"$f":"'Data Extract Balance Sheet'!Q208","v":178080000},{"$f":"'Data Extract Balance Sheet'!R208","v":0},{"$f":"'Data Extract Balance Sheet'!S208","v":0},{"$f":"'Data Current'!CZ15","v":183125038.41283244},null,null,"CVX",{"$f":"'Data Extract Income Stmt'!K320","v":0},{"$f":"'Data Extract Income Stmt'!L320","v":false},{"$f":"'Data Extract Income Stmt'!M320","v":0.39849624060150374},{"$f":"'Data Extract Income Stmt'!N320","v":0.38108974358974357},{"$f":"'Data Extract Income Stmt'!O320","v":2.7272727272727271E-2},{"$f":"'Data Extract Income Stmt'!P320","v":0.80092592592592593},{"$f":"'Data Extract Income Stmt'!Q320","v":-5.2060737527114967E-3},{"$f":"'Data Extract Income Stmt'!R320","v":false},{"$f":"'Data Extract Income Stmt'!S320","v":false},0.20418123543123542]
[null,"CSCO",{"$f":"'Data Extract Balance Sheet'!K209","v":0},{"$f":"'Data Extract Balance Sheet'!L209","v":0},{"$f":"'Data Extract Balance Sheet'!M209","v":21568000},{"$f":"'Data Extract Balance Sheet'!N209","v":20780000},{"$f":"'Data Extract Balance Sheet'!O209","v":22309996},{"$f":"'Data Extract Balance Sheet'!P209","v":24630000},{"$f":"'Data Extract Balance Sheet'!Q209","v":17340000},{"$f":"'Data Extract Balance Sheet'!R209","v":0},{"$f":"'Data Extract Balance Sheet'!S209","v":0},{"$f":"'Data Current'!CZ16","v":22520996.224832214},null,null,"CSCO",{"$f":"'Data Extract Income Stmt'!K321","v":0},{"$f":"'Data Extract Income Stmt'!L321","v":false},{"$f":"'Data Extract Income Stmt'!M321","v":0.19135802469135801},{"$f":"'Data Extract Income Stmt'!N321","v":0.1982142857142857},{"$f":"'Data Extract Income Stmt'!O321","v":0.16873065015479877},{"$f":"'Data Extract Income Stmt'!P321","v":0.21806346623270953},{"$f":"'Data Extract Income Stmt'!Q321","v":0.9915644171779141},{"$f":"'Data Extract Income Stmt'!R321","v":false},{"$f":"'Data Extract Income Stmt'!S321","v":false},0.19478615520282186]
[null,"KO",{"$f":"'Data Extract Balance Sheet'!K210","v":0},{"$f":"'Data Extract Balance Sheet'!L210","v":0},{"$f":"'Data Extract Balance Sheet'!M210","v":47999998},{"$f":"'Data Extract Balance Sheet'!N210","v":45630000},{"$f":"'Data Extract Balance Sheet'!O210","v":45280000},{"$f":"'Data Extract Balance Sheet'!P210","v":44370001},{"$f":"'Data Extract Balance Sheet'!Q210","v":41700000},{"$f":"'Data Extract Balance Sheet'!R210","v":0},{"$f":"'Data Extract Balance Sheet'!S210","v":0},{"$f":"'Data Current'!CZ17","v":45826448.933782265},null,null,"KO",{"$f":"'Data Extract Income Stmt'!K322","v":0},{"$f":"'Data Extract Income Stmt'!L322","v":false},{"$f":"'Data Extract Income Stmt'!M322","v":0.24825783972125434},{"$f":"'Data Extract Income Stmt'!N322","v":0.23579849946409431},{"$f":"'Data Extract Income Stmt'!O322","v":0.23309053069719043},{"$f":"'Data Extract Income Stmt'!P322","v":0.19533168333343467},{"$f":"'Data Extract Income Stmt'!Q322","v":0.82492581602373882},{"$f":"'Data Extract Income Stmt'!R322","v":false},{"$f":"'Data Extract Income Stmt'!S322","v":false},0.23444451508064237]
[null,"DIS",{"$f":"'Data Extract Balance Sheet'!K211","v":0},{"$f":"'Data Extract Balance Sheet'!L211","v":0},{"$f":"'Data Extract Balance Sheet'!M211","v":53798000},{"$f":"'Data Extract Balance Sheet'!N211","v":54670000},{"$f":"'Data Extract Balance Sheet'!O211","v":55840000},{"$f":"'Data Extract Balance Sheet'!P211","v":56982000},{"$f":"'Data Extract Balance Sheet'!Q211","v":60785000},{"$f":"'Data Extract Balance Sheet'!R211","v":0},{"$f":"'Data Extract Balance Sheet'!S211","v":0},{"$f":"'Data Current'!CZ18","v":65039546.916890077},null,null,"DIS",{"$f":"'Data Extract Income Stmt'!K323","v":0},{"$f":"'Data Extract Income Stmt'!L323","v":false},{"$f":"'Data Extract Income Stmt'!M323","v":0.30977130977130979},{"$f":"'Data Extract Income Stmt'!N323","v":0.34612244897959182},{"$f":"'Data Extract Income Stmt'!O323","v":0.36193222782984857},{"$f":"'Data Extract Income Stmt'!P323","v":0.34162743779421656},{"$f":"'Data Extract Income Stmt'!Q323","v":0.32052211747643222},{"$f":"'Data Extract Income Stmt'!R323","v":false},{"$f":"'Data Extract Income Stmt'!S323","v":false},0.33107477763532439]
[null,"DWDP",{"$f":"'Data Extract Balance Sheet'!K212","v":0},{"$f":"'Data Extract Balance Sheet'!L212","v":0},{"$f":"'Data Extract Balance Sheet'!M212","v":31929000},{"$f":"'Data Extract Balance Sheet'!N212","v":29433000},{"$f":"'Data Extract Balance Sheet'!O212","v":26268999},{"$f":"'Data Extract Balance Sheet'!P212","v":37069000},{"$f":"'Data Extract Balance Sheet'!Q212","v":116780000},{"$f":"'Data Extract Balance Sheet'!R212","v":0},{"$f":"'Data Extract Balance Sheet'!S212","v":0},{"$f":"'Data Current'!CZ19","v":122905184.65706547},null,null,"DWDP",{"$f":"'Data Extract Income Stmt'!K324","v":0},{"$f":"'Data Extract Income Stmt'!L324","v":false},{"$f":"'Data Extract Income Stmt'!M324","v":0.29264705882352943},{"$f":"'Data Extract Income Stmt'!N324","v":0.27134724857685011},{"$f":"'Data Extract Income Stmt'!O324","v":0.21651560926485397},{"$f":"'Data Extract Income Stmt'!P324","v":2.0408163265306124E-3},{"$f":"'Data Extract Income Stmt'!Q324","v":-0.4},{"$f":"'Data Extract Income Stmt'!R324","v":false},{"$f":"'Data Extract Income Stmt'!S324","v":false},0.10927821279569229]
[null,"XOM",{"$f":"'Data Extract Balance Sheet'!K213","v":0},{"$f":"'Data Extract Balance Sheet'!L213","v":0},{"$f":"'Data Extract Balance Sheet'!M213","v":191675000},{"$f":"'Data Extract Balance Sheet'!N213","v":198334000},{"$f":"'Data Extract Balance Sheet'!O213","v":205516000},{"$f":"'Data Extract Balance Sheet'!P213","v":206276000},{"$f":"'Data Extract Balance Sheet'!Q213","v":226676000},{"$f":"'Data Extract Balance Sheet'!R213","v":0},{"$f":"'Data Extract Balance Sheet'!S213","v":0},{"$f":"'Data Current'!CZ20","v":224965011.85277602},null,null,"XOM",{"$f":"'Data Extract Income Stmt'!K325","v":0},{"$f":"'Data Extract Income Stmt'!L325","v":false},{"$f":"'Data Extract Income Stmt'!M325","v":0.42037775082308093},{"$f":"'Data Extract Income Stmt'!N325","v":0.34902188650009686},{"$f":"'Data Extract Income Stmt'!O325","v":0.24670004551661356},{"$f":"'Data Extract Income Stmt'!P325","v":-5.0941028858218322E-2},{"$f":"'Data Extract Income Stmt'!Q325","v":-6.2667380824852709E-2},{"$f":"'Data Extract Income Stmt'!R325","v":false},{"$f":"'Data Extract Income Stmt'!S325","v":false},0.12335002275830678]
[null,"GE",{"$f":"'Data Extract Balance Sheet'!K214","v":0},{"$f":"'Data Extract Balance Sheet'!L214","v":0},{"$f":"'Data Extract Balance Sheet'!M214","v":356587008},{"$f":"'Data Extract Balance Sheet'!N214","v":263360000},{"$f":"'Data Extract Balance Sheet'!O214","v":157540000},{"$f":"'Data Extract Balance Sheet'!P214","v":90890000},{"$f":"'Data Extract Balance Sheet'!Q214","v":88000004},{"$f":"'Data Extract Balance Sheet'!R214","v":0},{"$f":"'Data Extract Balance Sheet'!S214","v":0},{"$f":"'Data Current'!CZ21","v":157240587.32612056},null,null,"GE",{"$f":"'Data Extract Income Stmt'!K326","v":0},{"$f":"'Data Extract Income Stmt'!L326","v":false},{"$f":"'Data Extract Income Stmt'!M326","v":4.1857585139318886E-2},{"$f":"'Data Extract Income Stmt'!N326","v":7.53411306042885E-2},{"$f":"'Data Extract Income Stmt'!O326","v":0.79242984080768264},{"$f":"'Data Extract Income Stmt'!P326","v":-5.1384274640088594E-2},{"$f":"'Data Extract Income Stmt'!Q326","v":0.34584755403868034},{"$f":"'Data Extract Income Stmt'!R326","v":false},{"$f":"'Data Extract Income Stmt'!S326","v":false},5.8599357871803689E-2]
[null,"HD",{"$f":"'Data Extract Balance Sheet'!K215","v":0},{"$f":"'Data Extract Balance Sheet'!L215","v":0},{"$f":"'Data Extract Balance Sheet'!M215","v":25313000},{"$f":"'Data Extract Balance Sheet'!N215","v":24798000},{"$f":"'Data Extract Balance Sheet'!O215","v":25317000},{"$f":"'Data Extract Balance Sheet'!P215","v":25390000},{"$f":"'Data Extract Balance Sheet'!Q215","v":24880000},{"$f":"'Data Extract Balance Sheet'!R215","v":0},{"$f":"'Data Extract Balance Sheet'!S215","v":0},{"$f":"'Data Current'!CZ22","v":24011742.767514814},null,null,"HD",{"$f":"'Data Extract Income Stmt'!K327","v":0},{"$f":"'Data Extract Income Stmt'!L327","v":false},{"$f":"'Data Extract Income Stmt'!M327","v":0.36363636363636365},{"$f":"'Data Extract Income Stmt'!N327","v":0.36372745490981961},{"$f":"'Data Extract Income Stmt'!O327","v":0.36388387023593466},{"$f":"'Data Extract Income Stmt'!P327","v":0.36269015212169736},{"$f":"'Data Extract Income Stmt'!Q327","v":0.37007299270072991},{"$f":"'Data Extract Income Stmt'!R327","v":false},{"$f":"'Data Extract Income Stmt'!S327","v":false},0.36368190927309163]
[null,"IBM",{"$f":"'Data Extract Balance Sheet'!K216","v":0},{"$f":"'Data Extract Balance Sheet'!L216","v":0},{"$f":"'Data Extract Balance Sheet'!M216","v":37909000},{"$f":"'Data Extract Balance Sheet'!N216","v":31310000},{"$f":"'Data Extract Balance Sheet'!O216","v":34330000.5},{"$f":"'Data Extract Balance Sheet'!P216","v":41837000},{"$f":"'Data Extract Balance Sheet'!Q216","v":41041000},{"$f":"'Data Extract Balance Sheet'!R216","v":0},{"$f":"'Data Extract Balance Sheet'!S216","v":0},{"$f":"'Data Current'!CZ23","v":52384087.100976303},null,null,"IBM",{"$f":"'Data Extract Income Stmt'!K328","v":0},{"$f":"'Data Extract Income Stmt'!L328","v":false},{"$f":"'Data Extract Income Stmt'!M328","v":0.16592592592592592},{"$f":"'Data Extract Income Stmt'!N328","v":0.21160580290145073},{"$f":"'Data Extract Income Stmt'!O328","v":0.16175548589341693},{"$f":"'Data Extract Income Stmt'!P328","v":3.6356275303643722E-2},{"$f":"'Data Extract Income Stmt'!Q328","v":0.49387040280210159},{"$f":"'Data Extract Income Stmt'!R328","v":false},{"$f":"'Data Extract Income Stmt'!S328","v":false},0.16384070590967142]
[null,"INTC",{"$f":"'Data Extract Balance Sheet'!K217","v":0},{"$f":"'Data Extract Balance Sheet'!L217","v":0},{"$f":"'Data Extract Balance Sheet'!M217","v":42979000},{"$f":"'Data Extract Balance Sheet'!N217","v":46904000},{"$f":"'Data Extract Balance Sheet'!O217","v":50530000},{"$f":"'Data Extract Balance Sheet'!P217","v":64091004},{"$f":"'Data Extract Balance Sheet'!Q217","v":73940000},{"$f":"'Data Extract Balance Sheet'!R217","v":0},{"$f":"'Data Extract Balance Sheet'!S217","v":0},{"$f":"'Data Current'!CZ24","v":85935178.608300641},null,null,"INTC",{"$f":"'Data Extract Income Stmt'!K329","v":0},{"$f":"'Data Extract Income Stmt'!L329","v":false},{"$f":"'Data Extract Income Stmt'!M329","v":0.23711340206185566},{"$f":"'Data Extract Income Stmt'!N329","v":0.25949367088607594},{"$f":"'Data Extract Income Stmt'!O329","v":0.19634060520760027},{"$f":"'Data Extract Income Stmt'!P329","v":0.20247295208655333},{"$f":"'Data Extract Income Stmt'!Q329","v":0.52825552825552824},{"$f":"'Data Extract Income Stmt'!R329","v":false},{"$f":"'Data Extract Income Stmt'!S329","v":false},0.21979317707420448]
[null,"JNJ",{"$f":"'Data Extract Balance Sheet'!K218","v":0},{"$f":"'Data Extract Balance Sheet'!L218","v":0},{"$f":"'Data Extract Balance Sheet'!M218","v":62687000},{"$f":"'Data Extract Balance Sheet'!N218","v":54741000},{"$f":"'Data Extract Balance Sheet'!O218","v":51140000},{"$f":"'Data Extract Balance Sheet'!P218","v":54420000},{"$f":"'Data Extract Balance Sheet'!Q218","v":75699000},{"$f":"'Data Extract Balance Sheet'!R218","v":0},{"$f":"'Data Extract Balance Sheet'!S218","v":0},{"$f":"'Data Current'!CZ25","v":76803554.418145373},null,null,"JNJ",{"$f":"'Data Extract Income Stmt'!K330","v":0},{"$f":"'Data Extract Income Stmt'!L330","v":false},{"$f":"'Data Extract Income Stmt'!M330","v":0.10601163542340013},{"$f":"'Data Extract Income Stmt'!N330","v":0.20622568093385213},{"$f":"'Data Extract Income Stmt'!O330","v":0.19739583333333333},{"$f":"'Data Extract Income Stmt'!P330","v":0.16464646464646465},{"$f":"'Data Extract Income Stmt'!Q330","v":0.9264290322580645},{"$f":"'Data Extract Income Stmt'!R330","v":false},{"$f":"'Data Extract Income Stmt'!S330","v":false},0.18102114898989899]
[null,"MCD",{"$f":"'Data Extract Balance Sheet'!K219","v":0},{"$f":"'Data Extract Balance Sheet'!L219","v":0},{"$f":"'Data Extract Balance Sheet'!M219","v":27340000},{"$f":"'Data Extract Balance Sheet'!N219","v":25760000.125},{"$f":"'Data Extract Balance Sheet'!O219","v":23520000},{"$f":"'Data Extract Balance Sheet'!P219","v":22537200},{"$f":"'Data Extract Balance Sheet'!Q219","v":23810000},{"$f":"'Data Extract Balance Sheet'!R219","v":0},{"$f":"'Data Extract Balance Sheet'!S219","v":0},{"$f":"'Data Current'!CZ26","v":23531770.942489058},null,null,"MCD",{"$f":"'Data Extract Income Stmt'!K331","v":0},{"$f":"'Data Extract Income Stmt'!L331","v":false},{"$f":"'Data Extract Income Stmt'!M331","v":0.31951219512195123},{"$f":"'Data Extract Income Stmt'!N331","v":0.35413839891451832},{"$f":"'Data Extract Income Stmt'!O331","v":0.30945121951219512},{"$f":"'Data Extract Income Stmt'!P331","v":0.31732168850072778},{"$f":"'Data Extract Income Stmt'!Q331","v":0.39439906651108519},{"$f":"'Data Extract Income Stmt'!R331","v":false},{"$f":"'Data Extract Income Stmt'!S331","v":false},0.3184169418113395]
[null,"MRK",{"$f":"'Data Extract Balance Sheet'!K220","v":0},{"$f":"'Data Extract Balance Sheet'!L220","v":0},{"$f":"'Data Extract Balance Sheet'!M220","v":47295000},{"$f":"'Data Extract Balance Sheet'!N220","v":40730000},{"$f":"'Data Extract Balance Sheet'!O220","v":44610000},{"$f":"'Data Extract Balance Sheet'!P220","v":39158000},{"$f":"'Data Extract Balance Sheet'!Q220","v":38120000},{"$f":"'Data Extract Balance Sheet'!R220","v":0},{"$f":"'Data Extract Balance Sheet'!S220","v":0},{"$f":"'Data Current'!CZ27","v":48262924.624580845},null,null,"MRK",{"$f":"'Data Extract Income Stmt'!K332","v":0},{"$f":"'Data Extract Income Stmt'!L332","v":false},{"$f":"'Data Extract Income Stmt'!M332","v":0.18558558558558558},{"$f":"'Data Extract Income Stmt'!N332","v":0.30960648148148145},{"$f":"'Data Extract Income Stmt'!O332","v":0.17444444444444446},{"$f":"'Data Extract Income Stmt'!P332","v":0.15407725321888413},{"$f":"'Data Extract Income Stmt'!Q332","v":0.62883435582822089},{"$f":"'Data Extract Income Stmt'!R332","v":false},{"$f":"'Data Extract Income Stmt'!S332","v":false},0.18001501501501502]
[null,"MSFT",{"$f":"'Data Extract Balance Sheet'!K221","v":0},{"$f":"'Data Extract Balance Sheet'!L221","v":0},{"$f":"'Data Extract Balance Sheet'!M221","v":12120000},{"$f":"'Data Extract Balance Sheet'!N221","v":6790000},{"$f":"'Data Extract Balance Sheet'!O221","v":2580000},{"$f":"'Data Extract Balance Sheet'!P221","v":35740008},{"$f":"'Data Extract Balance Sheet'!Q221","v":25829992},{"$f":"'Data Extract Balance Sheet'!R221","v":0},{"$f":"'Data Extract Balance Sheet'!S221","v":0},{"$f":"'Data Current'!CZ28","v":36544419.431933671},null,null,"MSFT",{"$f":"'Data Extract Income Stmt'!K333","v":0},{"$f":"'Data Extract Income Stmt'!L333","v":false},{"$f":"'Data Extract Income Stmt'!M333","v":0.20668583752695902},{"$f":"'Data Extract Income Stmt'!N333","v":0.34089681253376553},{"$f":"'Data Extract Income Stmt'!O333","v":0.14936708860759493},{"$f":"'Data Extract Income Stmt'!P333","v":0.14749163879598662},{"$f":"'Data Extract Income Stmt'!Q333","v":0.54565396216067996},{"$f":"'Data Extract Income Stmt'!R333","v":false},{"$f":"'Data Extract Income Stmt'!S333","v":false},0.17802646306727699]
[null,{"$f":"B244","v":"NKE"},{"$f":"'Data Extract Balance Sheet'!K222","v":0},{"$f":"'Data Extract Balance Sheet'!L222","v":0},{"$f":"'Data Extract Balance Sheet'!M222","v":7049000},{"$f":"'Data Extract Balance Sheet'!N222","v":8043000},{"$f":"'Data Extract Balance Sheet'!O222","v":8825000},{"$f":"'Data Extract Balance Sheet'!P222","v":10021000},{"$f":"'Data Extract Balance Sheet'!Q222","v":8361000},{"$f":"'Data Extract Balance Sheet'!R222","v":0},{"$f":"'Data Extract Balance Sheet'!S222","v":0},{"$f":"'Data Current'!CZ29","v":8368745.7420924567},null,null,"NKE",{"$f":"'Data Extract Income Stmt'!K334","v":0},{"$f":"'Data Extract Income Stmt'!L334","v":false},{"$f":"'Data Extract Income Stmt'!M334","v":0.24039548022598869},{"$f":"'Data Extract Income Stmt'!N334","v":0.22137767220902613},{"$f":"'Data Extract Income Stmt'!O334","v":0.18679653679653679},{"$f":"'Data Extract Income Stmt'!P334","v":0.13210633946830266},{"$f":"'Data Extract Income Stmt'!Q334","v":0.55196304849884525},{"$f":"'Data Extract Income Stmt'!R334","v":false},{"$f":"'Data Extract Income Stmt'!S334","v":false},0.20408710450278145]
[null,{"$f":"B245","v":"PFE"},{"$f":"'Data Extract Balance Sheet'!K223","v":0},{"$f":"'Data Extract Balance Sheet'!L223","v":0},{"$f":"'Data Extract Balance Sheet'!M223","v":65340000},{"$f":"'Data Extract Balance Sheet'!N223","v":55709999},{"$f":"'Data Extract Balance Sheet'!O223","v":65080004},{"$f":"'Data Extract Balance Sheet'!P223","v":76910000},{"$f":"'Data Extract Balance Sheet'!Q223","v":87770000},{"$f":"'Data Extract Balance Sheet'!R223","v":0},{"$f":"'Data Extract Balance Sheet'!S223","v":0},{"$f":"'Data Current'!CZ30","v":97297731.213872835},null,null,"PFE",{"$f":"'Data Extract Income Stmt'!K335","v":0},{"$f":"'Data Extract Income Stmt'!L335","v":false},{"$f":"'Data Extract Income Stmt'!M335","v":0.2741730279898219},{"$f":"'Data Extract Income Stmt'!N335","v":0.25490196078431371},{"$f":"'Data Extract Income Stmt'!O335","v":0.22185061315496099},{"$f":"'Data Extract Income Stmt'!P335","v":0.13413172849510607},{"$f":"'Data Extract Income Stmt'!Q335","v":-0.73517465475223398},{"$f":"'Data Extract Income Stmt'!R335","v":false},{"$f":"'Data Extract Income Stmt'!S335","v":false},0.17799117082503352]
[null,{"$f":"B246","v":"PG"},{"$f":"'Data Extract Balance Sheet'!K224","v":0},{"$f":"'Data Extract Balance Sheet'!L224","v":0},{"$f":"'Data Extract Balance Sheet'!M224","v":92800000},{"$f":"'Data Extract Balance Sheet'!N224","v":80060000},{"$f":"'Data Extract Balance Sheet'!O224","v":73522000},{"$f":"'Data Extract Balance Sheet'!P224","v":70498000},{"$f":"'Data Extract Balance Sheet'!Q224","v":70619000},{"$f":"'Data Extract Balance Sheet'!R224","v":0},{"$f":"'Data Extract Balance Sheet'!S224","v":0},{"$f":"'Data Current'!CZ31","v":70585840.867992759},null,null,"PG",{"$f":"'Data Extract Income Stmt'!K336","v":0},{"$f":"'Data Extract Income Stmt'!L336","v":false},{"$f":"'Data Extract Income Stmt'!M336","v":0.2105997210599721},{"$f":"'Data Extract Income Stmt'!N336","v":0.24795640326975477},{"$f":"'Data Extract Income Stmt'!O336","v":0.24981301421091998},{"$f":"'Data Extract Income Stmt'!P336","v":0.23076923076923078},{"$f":"'Data Extract Income Stmt'!Q336","v":0.2603150787696924},{"$f":"'Data Extract Income Stmt'!R336","v":false},{"$f":"'Data Extract Income Stmt'!S336","v":false},0.23936281701949277]
[null,{"$f":"B247","v":0},{"$f":"'Data Extract Balance Sheet'!K225","v":0},{"$f":"'Data Extract Balance Sheet'!L225","v":0},{"$f":"'Data Extract Balance Sheet'!M225","v":0},{"$f":"'Data Extract Balance Sheet'!N225","v":0},{"$f":"'Data Extract Balance Sheet'!O225","v":0},{"$f":"'Data Extract Balance Sheet'!P225","v":0},{"$f":"'Data Extract Balance Sheet'!Q225","v":0},{"$f":"'Data Extract Balance Sheet'!R225","v":0},{"$f":"'Data Extract Balance Sheet'!S225","v":0},{"$f":"'Data Current'!CZ32","v":0},null,null,0,{"$f":"'Data Extract Income Stmt'!K337","v":0},{"$f":"'Data Extract Income Stmt'!L337","v":false},{"$f":"'Data Extract Income Stmt'!M337","v":false},{"$f":"'Data Extract Income Stmt'!N337","v":false},{"$f":"'Data Extract Income Stmt'!O337","v":false},{"$f":"'Data Extract Income Stmt'!P337","v":false},{"$f":"'Data Extract Income Stmt'!Q337","v":false},{"$f":"'Data Extract Income Stmt'!R337","v":false},{"$f":"'Data Extract Income Stmt'!S337","v":false},0]
[null,{"$f":"B248","v":0},{"$f":"'Data Extract Balance Sheet'!K226","v":0},{"$f":"'Data Extract Balance Sheet'!L226","v":0},{"$f":"'Data Extract Balance Sheet'!M226","v":0},{"$f":"'Data Extract Balance Sheet'!N226","v":0},{"$f":"'Data Extract Balance Sheet'!O226","v":0},{"$f":"'Data Extract Balance Sheet'!P226","v":0},{"$f":"'Data Extract Balance Sheet'!Q226","v":0},{"$f":"'Data Extract Balance Sheet'!R226","v":0},{"$f":"'Data Extract Balance Sheet'!S226","v":0},{"$f":"'Data Current'!CZ33","v":0},null,null,0,{"$f":"'Data Extract Income Stmt'!K338","v":0},{"$f":"'Data Extract Income Stmt'!L338","v":false},{"$f":"'Data Extract Income Stmt'!M338","v":false},{"$f":"'Data Extract Income Stmt'!N338","v":false},{"$f":"'Data Extract Income Stmt'!O338","v":false},{"$f":"'Data Extract Income Stmt'!P338","v":false},{"$f":"'Data Extract Income Stmt'!Q338","v":false},{"$f":"'Data Extract Income Stmt'!R338","v":false},{"$f":"'Data Extract Income Stmt'!S338","v":false},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"P279=$P$277+1","v":false},{"$f":"Q279=$P$277+1","v":false},false,false,false,false,false,true,false]
["Deprecition Rate",null,{"$f":"C251","v":2011},{"$f":"D251","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"ROIC After Tax",null,{"$f":"P251","v":2011},{"$f":"Q251","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B252","v":"MMM"},{"$f":"IFERROR('Data Extract Income Stmt'!K234/'Data Extract Balance Sheet'!K317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L234/'Data Extract Balance Sheet'!L317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M234/'Data Extract Balance Sheet'!M317,FALSE)","v":5.938448201127005E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N234/'Data Extract Balance Sheet'!N317,FALSE)","v":6.1733800350262699E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O234/'Data Extract Balance Sheet'!O317,FALSE)","v":6.2337662337662338E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P234/'Data Extract Balance Sheet'!P317,FALSE)","v":6.2553191489361698E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q234/'Data Extract Balance Sheet'!Q317,FALSE)","v":6.1822561220393417E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R234/'Data Extract Balance Sheet'!R317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S234/'Data Extract Balance Sheet'!S317,FALSE)","v":false},{"$f":"IFERROR(MEDIAN(C280:K280),FALSE)","v":6.1822561220393417E-2},null,null,{"$f":"O252","v":"MMM"},{"$f":"IFERROR(IF(P$278,'Data Current'!$DC11,P226*(1-P252)/C252),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC11,Q226*(1-Q252)/D252),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC11,R226*(1-R252)/E252),FALSE)","v":0.25840977457701131},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC11,S226*(1-S252)/F252),FALSE)","v":0.30832996710916061},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC11,T226*(1-T252)/G252),FALSE)","v":0.24292397736952923},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC11,U226*(1-U252)/H252),FALSE)","v":0.26359022059536996},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC11,V226*(1-V252)/I252),FALSE)","v":0.22267559608861501},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC11,W226*(1-W252)/J252),FALSE)","v":0.22267559608861501},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC11,X226*(1-X252)/K252),FALSE)","v":false},{"$f":"IFERROR(Y226*(1-Y252)/L252,FALSE)","v":0}]
[null,"AAPL",{"$f":"IFERROR('Data Extract Income Stmt'!K235/'Data Extract Balance Sheet'!K318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L235/'Data Extract Balance Sheet'!L318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M235/'Data Extract Balance Sheet'!M318,FALSE)","v":0.2370266479663394},{"$f":"IFERROR('Data Extract Income Stmt'!N235/'Data Extract Balance Sheet'!N318,FALSE)","v":0.20374167093798051},{"$f":"IFERROR('Data Extract Income Stmt'!O235/'Data Extract Balance Sheet'!O318,FALSE)","v":0.2285830288266342},{"$f":"IFERROR('Data Extract Income Stmt'!P235/'Data Extract Balance Sheet'!P318,FALSE)","v":0.17159183673469389},{"$f":"IFERROR('Data Extract Income Stmt'!Q235/'Data Extract Balance Sheet'!Q318,FALSE)","v":0.13532232285562068},{"$f":"IFERROR('Data Extract Income Stmt'!R235/'Data Extract Balance Sheet'!R318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S235/'Data Extract Balance Sheet'!S318,FALSE)","v":false},{"$f":"IFERROR(MEDIAN(C281:K281),FALSE)","v":0.20374167093798051},null,null,"AAPL",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC12,P227*(1-P253)/C253),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC12,Q227*(1-Q253)/D253),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC12,R227*(1-R253)/E253),FALSE)","v":-5.6998843317995833},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC12,S227*(1-S253)/F253),FALSE)","v":-4.6360920014655767},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC12,T227*(1-T253)/G253),FALSE)","v":-2.2454419580931515},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC12,U227*(1-U253)/H253),FALSE)","v":-1.9519670074407165},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC12,V227*(1-V253)/I253),FALSE)","v":-2.3636275131660271},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC12,W227*(1-W253)/J253),FALSE)","v":-2.3636275131660271},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC12,X227*(1-X253)/K253),FALSE)","v":false},0]
[null,"BA",{"$f":"IFERROR('Data Extract Income Stmt'!K236/'Data Extract Balance Sheet'!K319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L236/'Data Extract Balance Sheet'!L319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M236/'Data Extract Balance Sheet'!M319,FALSE)","v":7.2756030051403714E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N236/'Data Extract Balance Sheet'!N319,FALSE)","v":7.1535580524344569E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O236/'Data Extract Balance Sheet'!O319,FALSE)","v":6.4527503526093086E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P236/'Data Extract Balance Sheet'!P319,FALSE)","v":6.4331424722128661E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q236/'Data Extract Balance Sheet'!Q319,FALSE)","v":6.8294288188716593E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R236/'Data Extract Balance Sheet'!R319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S236/'Data Extract Balance Sheet'!S319,FALSE)","v":false},6.8294288188716593E-2,null,null,"BA",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC13,P228*(1-P254)/C254),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC13,Q228*(1-Q254)/D254),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC13,R228*(1-R254)/E254),FALSE)","v":0.88977355519750012},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC13,S228*(1-S254)/F254),FALSE)","v":6.2436429400284101},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC13,T228*(1-T254)/G254),FALSE)","v":14.992007621015921},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC13,U228*(1-U254)/H254),FALSE)","v":-1.3514497157556835},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC13,V228*(1-V254)/I254),FALSE)","v":-4.5784478514740652},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC13,W228*(1-W254)/J254),FALSE)","v":5.6984017387005217},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC13,X228*(1-X254)/K254),FALSE)","v":false},0]
[null,"CAT",{"$f":"IFERROR('Data Extract Income Stmt'!K237/'Data Extract Balance Sheet'!K320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L237/'Data Extract Balance Sheet'!L320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M237/'Data Extract Balance Sheet'!M320,FALSE)","v":9.8339719029374204E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N237/'Data Extract Balance Sheet'!N320,FALSE)","v":0.10009502692429521},{"$f":"IFERROR('Data Extract Income Stmt'!O237/'Data Extract Balance Sheet'!O320,FALSE)","v":9.5059412132582871E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P237/'Data Extract Balance Sheet'!P320,FALSE)","v":9.4865372573575454E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q237/'Data Extract Balance Sheet'!Q320,FALSE)","v":9.1312618896639192E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R237/'Data Extract Balance Sheet'!R320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S237/'Data Extract Balance Sheet'!S320,FALSE)","v":false},9.5059412132582871E-2,null,null,"CAT",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC14,P229*(1-P255)/C255),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC14,Q229*(1-Q255)/D255),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC14,R229*(1-R255)/E255),FALSE)","v":0.12664865212635915},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC14,S229*(1-S255)/F255),FALSE)","v":0.13634419606375586},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC14,T229*(1-T255)/G255),FALSE)","v":0.1152814459896381},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC14,U229*(1-U255)/H255),FALSE)","v":-3.01959403713488E-2},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC14,V229*(1-V255)/I255),FALSE)","v":4.2432915195063536E-2},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC14,W229*(1-W255)/J255),FALSE)","v":2.6493146379544582E-2},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC14,X229*(1-X255)/K255),FALSE)","v":false},0]
[null,"CVX",{"$f":"IFERROR('Data Extract Income Stmt'!K238/'Data Extract Balance Sheet'!K321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L238/'Data Extract Balance Sheet'!L321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M238/'Data Extract Balance Sheet'!M321,FALSE)","v":5.0163616376945185E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N238/'Data Extract Balance Sheet'!N321,FALSE)","v":5.3988814617553137E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O238/'Data Extract Balance Sheet'!O321,FALSE)","v":6.8619960032914068E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P238/'Data Extract Balance Sheet'!P321,FALSE)","v":5.9360866460366576E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q238/'Data Extract Balance Sheet'!Q321,FALSE)","v":5.6750561432868829E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R238/'Data Extract Balance Sheet'!R321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S238/'Data Extract Balance Sheet'!S321,FALSE)","v":false},5.6750561432868829E-2,null,null,"CVX",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC15,P230*(1-P256)/C256),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC15,Q230*(1-Q256)/D256),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC15,R230*(1-R256)/E256),FALSE)","v":0.11061655507952532},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC15,S230*(1-S256)/F256),FALSE)","v":7.1846154621697536E-2},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC15,T230*(1-T256)/G256),FALSE)","v":-2.2163824952466341E-2},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC15,U230*(1-U256)/H256),FALSE)","v":-6.4302687643395607E-3},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC15,V230*(1-V256)/I256),FALSE)","v":1.4619742424862551E-2},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC15,W230*(1-W256)/J256),FALSE)","v":1.4389452998505073E-2},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC15,X230*(1-X256)/K256),FALSE)","v":false},0]
[null,"CSCO",{"$f":"IFERROR('Data Extract Income Stmt'!K239/'Data Extract Balance Sheet'!K322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L239/'Data Extract Balance Sheet'!L322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M239/'Data Extract Balance Sheet'!M322,FALSE)","v":0.19408945686900958},{"$f":"IFERROR('Data Extract Income Stmt'!N239/'Data Extract Balance Sheet'!N322,FALSE)","v":0.18262268704746581},{"$f":"IFERROR('Data Extract Income Stmt'!O239/'Data Extract Balance Sheet'!O322,FALSE)","v":0.16560508558917197},{"$f":"IFERROR('Data Extract Income Stmt'!P239/'Data Extract Balance Sheet'!P322,FALSE)","v":0.17472698907956319},{"$f":"IFERROR('Data Extract Income Stmt'!Q239/'Data Extract Balance Sheet'!Q322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R239/'Data Extract Balance Sheet'!R322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S239/'Data Extract Balance Sheet'!S322,FALSE)","v":false},0.1786748380635145,null,null,"CSCO",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC16,P231*(1-P257)/C257),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC16,Q231*(1-Q257)/D257),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC16,R231*(1-R257)/E257),FALSE)","v":0.36217922299153754},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC16,S231*(1-S257)/F257),FALSE)","v":0.45375360923965352},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC16,T231*(1-T257)/G257),FALSE)","v":0.48586976106540286},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC16,U231*(1-U257)/H257),FALSE)","v":0.40668319113109991},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC16,V231*(1-V257)/I257),FALSE)","v":6.1637159374756806E-3},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC16,W231*(1-W257)/J257),FALSE)","v":4.8100285488671601E-3},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC16,X231*(1-X257)/K257),FALSE)","v":false},0]
[null,"KO",{"$f":"IFERROR('Data Extract Income Stmt'!K240/'Data Extract Balance Sheet'!K323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L240/'Data Extract Balance Sheet'!L323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M240/'Data Extract Balance Sheet'!M323,FALSE)","v":7.9105073911306431E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N240/'Data Extract Balance Sheet'!N323,FALSE)","v":7.8384798099762468E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O240/'Data Extract Balance Sheet'!O323,FALSE)","v":8.8143176733780762E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P240/'Data Extract Balance Sheet'!P323,FALSE)","v":8.3725305738476016E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q240/'Data Extract Balance Sheet'!Q323,FALSE)","v":7.5987837325967339E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R240/'Data Extract Balance Sheet'!R323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S240/'Data Extract Balance Sheet'!S323,FALSE)","v":false},7.9105073911306431E-2,null,null,"KO",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC17,P232*(1-P258)/C258),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC17,Q232*(1-Q258)/D258),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC17,R232*(1-R258)/E258),FALSE)","v":0.17211763928538942},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC17,S232*(1-S258)/F258),FALSE)","v":0.17652167029691973},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC17,T232*(1-T258)/G258),FALSE)","v":0.16598305651871761},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC17,U232*(1-U258)/H258),FALSE)","v":0.16992882481940258},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC17,V232*(1-V258)/I258),FALSE)","v":3.8499526788065105E-2},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC17,W232*(1-W258)/J258),FALSE)","v":3.8499526788065112E-2},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC17,X232*(1-X258)/K258),FALSE)","v":false},0]
[null,"DIS",{"$f":"IFERROR('Data Extract Income Stmt'!K241/'Data Extract Balance Sheet'!K324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L241/'Data Extract Balance Sheet'!L324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M241/'Data Extract Balance Sheet'!M324,FALSE)","v":4.8840321141837645E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N241/'Data Extract Balance Sheet'!N324,FALSE)","v":4.867162592986185E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O241/'Data Extract Balance Sheet'!O324,FALSE)","v":4.6981207516993202E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P241/'Data Extract Balance Sheet'!P324,FALSE)","v":4.6678966789667896E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q241/'Data Extract Balance Sheet'!Q324,FALSE)","v":4.8398328690807797E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R241/'Data Extract Balance Sheet'!R324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S241/'Data Extract Balance Sheet'!S324,FALSE)","v":false},4.8398328690807797E-2,null,null,"DIS",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC18,P233*(1-P259)/C259),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC18,Q233*(1-Q259)/D259),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC18,R233*(1-R259)/E259),FALSE)","v":0.12034546106444691},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC18,S233*(1-S259)/F259),FALSE)","v":0.13778433121922631},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC18,T233*(1-T259)/G259),FALSE)","v":0.14683328926193492},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC18,U233*(1-U259)/H259),FALSE)","v":0.16348972930419844},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC18,V233*(1-V259)/I259),FALSE)","v":0.15437344011928059},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC18,W233*(1-W259)/J259),FALSE)","v":0.15019751192717842},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC18,X233*(1-X259)/K259),FALSE)","v":false},0]
[null,"DWDP",{"$f":"IFERROR('Data Extract Income Stmt'!K242/'Data Extract Balance Sheet'!K325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L242/'Data Extract Balance Sheet'!L325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M242/'Data Extract Balance Sheet'!M325,FALSE)","v":4.8630012701868987E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N242/'Data Extract Balance Sheet'!N325,FALSE)","v":4.9791779829802645E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O242/'Data Extract Balance Sheet'!O325,FALSE)","v":4.9606299212598425E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P242/'Data Extract Balance Sheet'!P325,FALSE)","v":4.9791086350974928E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q242/'Data Extract Balance Sheet'!Q325,FALSE)","v":5.4160982264665758E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R242/'Data Extract Balance Sheet'!R325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S242/'Data Extract Balance Sheet'!S325,FALSE)","v":false},4.9791086350974928E-2,null,null,"DWDP",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC19,P234*(1-P260)/C260),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC19,Q234*(1-Q260)/D260),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC19,R234*(1-R260)/E260),FALSE)","v":9.9471161197730987E-2},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC19,S234*(1-S260)/F260),FALSE)","v":0.13838782592516591},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC19,T234*(1-T260)/G260),FALSE)","v":0.181935169417167},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC19,U234*(1-U260)/H260),FALSE)","v":0.15883782091972995},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC19,V234*(1-V260)/I260),FALSE)","v":7.58862818975852E-2},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC19,W234*(1-W260)/J260),FALSE)","v":7.544696066746126E-2},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC19,X234*(1-X260)/K260),FALSE)","v":false},0]
[null,"XOM",{"$f":"IFERROR('Data Extract Income Stmt'!K243/'Data Extract Balance Sheet'!K326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L243/'Data Extract Balance Sheet'!L326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M243/'Data Extract Balance Sheet'!M326,FALSE)","v":3.953788088005155E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N243/'Data Extract Balance Sheet'!N326,FALSE)","v":3.8720650373709337E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O243/'Data Extract Balance Sheet'!O326,FALSE)","v":4.0349622211293422E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P243/'Data Extract Balance Sheet'!P326,FALSE)","v":4.9149629890729643E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q243/'Data Extract Balance Sheet'!Q326,FALSE)","v":4.000502810184528E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R243/'Data Extract Balance Sheet'!R326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S243/'Data Extract Balance Sheet'!S326,FALSE)","v":false},4.000502810184528E-2,null,null,"XOM",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC20,P235*(1-P261)/C261),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC20,Q235*(1-Q261)/D261),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC20,R235*(1-R261)/E261),FALSE)","v":0.12186657958434766},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC20,S235*(1-S261)/F261),FALSE)","v":0.11185845144088608},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC20,T235*(1-T261)/G261),FALSE)","v":4.7210452781029304E-2},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC20,U235*(1-U261)/H261),FALSE)","v":4.738191339943295E-3},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC20,V235*(1-V261)/I261),FALSE)","v":6.0382024850553676E-2},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC20,W235*(1-W261)/J261),FALSE)","v":6.0382024850553676E-2},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC20,X235*(1-X261)/K261),FALSE)","v":false},0]
[null,"GE",{"$f":"IFERROR('Data Extract Income Stmt'!K244/'Data Extract Balance Sheet'!K327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L244/'Data Extract Balance Sheet'!L327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M244/'Data Extract Balance Sheet'!M327,FALSE)","v":9.8480295355027045E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N244/'Data Extract Balance Sheet'!N327,FALSE)","v":7.7172737107825462E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O244/'Data Extract Balance Sheet'!O327,FALSE)","v":7.220617640524328E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P244/'Data Extract Balance Sheet'!P327,FALSE)","v":7.9646017699115043E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q244/'Data Extract Balance Sheet'!Q327,FALSE)","v":8.2133690436335227E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R244/'Data Extract Balance Sheet'!R327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S244/'Data Extract Balance Sheet'!S327,FALSE)","v":false},7.9646017699115043E-2,null,null,"GE",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC21,P236*(1-P262)/C262),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC21,Q236*(1-Q262)/D262),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC21,R236*(1-R262)/E262),FALSE)","v":6.8088091399475942E-2},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC21,S236*(1-S262)/F262),FALSE)","v":4.7363487804329238E-2},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC21,T236*(1-T262)/G262),FALSE)","v":1.599531377805467E-2},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC21,U236*(1-U262)/H262),FALSE)","v":0.1612531278301555},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC21,V236*(1-V262)/I262),FALSE)","v":-1.4867100368798159E-3},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC21,W236*(1-W262)/J262),FALSE)","v":-1.1195489022254692E-3},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC21,X236*(1-X262)/K262),FALSE)","v":false},0]
[null,"HD",{"$f":"IFERROR('Data Extract Income Stmt'!K245/'Data Extract Balance Sheet'!K328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L245/'Data Extract Balance Sheet'!L328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M245/'Data Extract Balance Sheet'!M328,FALSE)","v":4.5058883768561188E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N245/'Data Extract Balance Sheet'!N328,FALSE)","v":4.6481433393923653E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O245/'Data Extract Balance Sheet'!O328,FALSE)","v":4.7364400305576773E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P245/'Data Extract Balance Sheet'!P328,FALSE)","v":4.8726193420727183E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q245/'Data Extract Balance Sheet'!Q328,FALSE)","v":4.9746438058439993E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R245/'Data Extract Balance Sheet'!R328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S245/'Data Extract Balance Sheet'!S328,FALSE)","v":false},4.7364400305576773E-2,null,null,"HD",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC22,P237*(1-P263)/C263),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC22,Q237*(1-Q263)/D263),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC22,R237*(1-R263)/E263),FALSE)","v":0.23028052420064429},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC22,S237*(1-S263)/F263),FALSE)","v":0.26941131234159588},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC22,T237*(1-T263)/G263),FALSE)","v":0.29925121876565225},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC22,U237*(1-U263)/H263),FALSE)","v":0.33810806029620855},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC22,V237*(1-V263)/I263),FALSE)","v":0.37598135282934725},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC22,W237*(1-W263)/J263),FALSE)","v":0.3759813528293473},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC22,X237*(1-X263)/K263),FALSE)","v":false},0]
[null,"IBM",{"$f":"IFERROR('Data Extract Income Stmt'!K246/'Data Extract Balance Sheet'!K329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L246/'Data Extract Balance Sheet'!L329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M246/'Data Extract Balance Sheet'!M329,FALSE)","v":0.11561264822134387},{"$f":"IFERROR('Data Extract Income Stmt'!N246/'Data Extract Balance Sheet'!N329,FALSE)","v":0.11503971304125032},{"$f":"IFERROR('Data Extract Income Stmt'!O246/'Data Extract Balance Sheet'!O329,FALSE)","v":0.13156100886162236},{"$f":"IFERROR('Data Extract Income Stmt'!P246/'Data Extract Balance Sheet'!P329,FALSE)","v":0.14537006306007302},{"$f":"IFERROR('Data Extract Income Stmt'!Q246/'Data Extract Balance Sheet'!Q329,FALSE)","v":0.14042683944158124},{"$f":"IFERROR('Data Extract Income Stmt'!R246/'Data Extract Balance Sheet'!R329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S246/'Data Extract Balance Sheet'!S329,FALSE)","v":false},0.13156100886162236,null,null,"IBM",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC23,P238*(1-P264)/C264),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC23,Q238*(1-Q264)/D264),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC23,R238*(1-R264)/E264),FALSE)","v":0.44422051638279975},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC23,S238*(1-S264)/F264),FALSE)","v":0.48119492515341034},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC23,T238*(1-T264)/G264),FALSE)","v":0.37040981921910732},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC23,U238*(1-U264)/H264),FALSE)","v":0.28377014728357275},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC23,V238*(1-V264)/I264),FALSE)","v":0.12615934746557103},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC23,W238*(1-W264)/J264),FALSE)","v":0.1014222205115375},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC23,X238*(1-X264)/K264),FALSE)","v":false},0]
[null,"INTC",{"$f":"IFERROR('Data Extract Income Stmt'!K247/'Data Extract Balance Sheet'!K330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L247/'Data Extract Balance Sheet'!L330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M247/'Data Extract Balance Sheet'!M330,FALSE)","v":0.10937073685644239},{"$f":"IFERROR('Data Extract Income Stmt'!N247/'Data Extract Balance Sheet'!N330,FALSE)","v":0.10640945861854387},{"$f":"IFERROR('Data Extract Income Stmt'!O247/'Data Extract Balance Sheet'!O330,FALSE)","v":0.1036657938586051},{"$f":"IFERROR('Data Extract Income Stmt'!P247/'Data Extract Balance Sheet'!P330,FALSE)","v":8.6124930901050306E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q247/'Data Extract Balance Sheet'!Q330,FALSE)","v":8.0407477005241812E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R247/'Data Extract Balance Sheet'!R330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S247/'Data Extract Balance Sheet'!S330,FALSE)","v":false},0.1036657938586051,null,null,"INTC",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC24,P239*(1-P265)/C265),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC24,Q239*(1-Q265)/D265),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC24,R239*(1-R265)/E265),FALSE)","v":0.22294274067675821},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC24,S239*(1-S265)/F265),FALSE)","v":0.2470775211204356},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC24,T239*(1-T265)/G265),FALSE)","v":0.23650138928484041},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC24,U239*(1-U265)/H265),FALSE)","v":0.18429069358311417},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC24,V239*(1-V265)/I265),FALSE)","v":0.1169472026924015},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC24,W239*(1-W265)/J265),FALSE)","v":0.11560262255449422},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC24,X239*(1-X265)/K265),FALSE)","v":false},0]
[null,"JNJ",{"$f":"IFERROR('Data Extract Income Stmt'!K248/'Data Extract Balance Sheet'!K331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L248/'Data Extract Balance Sheet'!L331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M248/'Data Extract Balance Sheet'!M331,FALSE)","v":0.11042283867492593},{"$f":"IFERROR('Data Extract Income Stmt'!N248/'Data Extract Balance Sheet'!N331,FALSE)","v":0.10629599345870809},{"$f":"IFERROR('Data Extract Income Stmt'!O248/'Data Extract Balance Sheet'!O331,FALSE)","v":0.10231923601637108},{"$f":"IFERROR('Data Extract Income Stmt'!P248/'Data Extract Balance Sheet'!P331,FALSE)","v":9.9285146942017469E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q248/'Data Extract Balance Sheet'!Q331,FALSE)","v":0.13600192910537739},{"$f":"IFERROR('Data Extract Income Stmt'!R248/'Data Extract Balance Sheet'!R331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S248/'Data Extract Balance Sheet'!S331,FALSE)","v":false},0.10629599345870809,null,null,"JNJ",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC25,P240*(1-P266)/C266),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC25,Q240*(1-Q266)/D266),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC25,R240*(1-R266)/E266),FALSE)","v":0.26853735072626506},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC25,S240*(1-S266)/F266),FALSE)","v":0.30335139575206543},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC25,T240*(1-T266)/G266),FALSE)","v":0.28814650958154087},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC25,U240*(1-U266)/H266),FALSE)","v":0.32772506394336598},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC25,V240*(1-V266)/I266),FALSE)","v":1.9019852821169074E-2},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC25,W240*(1-W266)/J266),FALSE)","v":1.9019852821169074E-2},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC25,X240*(1-X266)/K266),FALSE)","v":false},0]
[null,"MCD",{"$f":"IFERROR('Data Extract Income Stmt'!K249/'Data Extract Balance Sheet'!K332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L249/'Data Extract Balance Sheet'!L332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M249/'Data Extract Balance Sheet'!M332,FALSE)","v":3.939544103072349E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N249/'Data Extract Balance Sheet'!N332,FALSE)","v":4.1911576795297723E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O249/'Data Extract Balance Sheet'!O332,FALSE)","v":4.1390289201379674E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P249/'Data Extract Balance Sheet'!P332,FALSE)","v":4.4134727061556328E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q249/'Data Extract Balance Sheet'!Q332,FALSE)","v":3.7128037128037125E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R249/'Data Extract Balance Sheet'!R332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S249/'Data Extract Balance Sheet'!S332,FALSE)","v":false},4.1390289201379674E-2,null,null,"MCD",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC26,P241*(1-P267)/C267),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC26,Q241*(1-Q267)/D267),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC26,R241*(1-R267)/E267),FALSE)","v":0.21131461095152282},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC26,S241*(1-S267)/F267),FALSE)","v":0.19932452265970549},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC26,T241*(1-T267)/G267),FALSE)","v":0.21579649390243902},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC26,U241*(1-U267)/H267),FALSE)","v":0.23687700317361116},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC26,V241*(1-V267)/I267),FALSE)","v":0.21339738899504387},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC26,W241*(1-W267)/J267),FALSE)","v":0.21339738899504387},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC26,X241*(1-X267)/K267),FALSE)","v":false},0]
[null,"MRK",{"$f":"IFERROR('Data Extract Income Stmt'!K250/'Data Extract Balance Sheet'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L250/'Data Extract Balance Sheet'!L333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M250/'Data Extract Balance Sheet'!M333,FALSE)","v":0.21124206708975521},{"$f":"IFERROR('Data Extract Income Stmt'!N250/'Data Extract Balance Sheet'!N333,FALSE)","v":0.21483622350674375},{"$f":"IFERROR('Data Extract Income Stmt'!O250/'Data Extract Balance Sheet'!O333,FALSE)","v":0.22441083362645092},{"$f":"IFERROR('Data Extract Income Stmt'!P250/'Data Extract Balance Sheet'!P333,FALSE)","v":0.19582433405327573},{"$f":"IFERROR('Data Extract Income Stmt'!Q250/'Data Extract Balance Sheet'!Q333,FALSE)","v":0.15977961432506887},{"$f":"IFERROR('Data Extract Income Stmt'!R250/'Data Extract Balance Sheet'!R333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S250/'Data Extract Balance Sheet'!S333,FALSE)","v":false},0.21124206708975521,null,null,"MRK",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC27,P242*(1-P268)/C268),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC27,Q242*(1-Q268)/D268),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC27,R242*(1-R268)/E268),FALSE)","v":0.16031710294500018},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC27,S242*(1-S268)/F268),FALSE)","v":0.15577501682261688},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC27,T242*(1-T268)/G268),FALSE)","v":0.1375000622680515},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC27,U242*(1-U268)/H268),FALSE)","v":0.22661345354037249},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC27,V242*(1-V268)/I268),FALSE)","v":7.789415407592426E-2},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC27,W242*(1-W268)/J268),FALSE)","v":7.789415407592426E-2},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC27,X242*(1-X268)/K268),FALSE)","v":false},0]
[null,"MSFT",{"$f":"IFERROR('Data Extract Income Stmt'!K251/'Data Extract Balance Sheet'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L251/'Data Extract Balance Sheet'!L334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M251/'Data Extract Balance Sheet'!M334,FALSE)","v":0.16007194244604317},{"$f":"IFERROR('Data Extract Income Stmt'!N251/'Data Extract Balance Sheet'!N334,FALSE)","v":0.1694495980210266},{"$f":"IFERROR('Data Extract Income Stmt'!O251/'Data Extract Balance Sheet'!O334,FALSE)","v":0.1559224318658281},{"$f":"IFERROR('Data Extract Income Stmt'!P251/'Data Extract Balance Sheet'!P334,FALSE)","v":0.16405760801502817},{"$f":"IFERROR('Data Extract Income Stmt'!Q251/'Data Extract Balance Sheet'!Q334,FALSE)","v":0.16956373551465576},{"$f":"IFERROR('Data Extract Income Stmt'!R251/'Data Extract Balance Sheet'!R334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S251/'Data Extract Balance Sheet'!S334,FALSE)","v":false},0.16405760801502817,null,null,"MSFT",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC28,P243*(1-P269)/C269),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC28,Q243*(1-Q269)/D269),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC28,R243*(1-R269)/E269),FALSE)","v":1.8183388971535543},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC28,S243*(1-S269)/F269),FALSE)","v":2.6752406254152317},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC28,T243*(1-T269)/G269),FALSE)","v":6.8116573447159254},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC28,U243*(1-U269)/H269),FALSE)","v":0.68625238001735944},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC28,V243*(1-V269)/I269),FALSE)","v":0.61353444475846075},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC28,W243*(1-W269)/J269),FALSE)","v":0.57356476251732114},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC28,X243*(1-X269)/K269),FALSE)","v":false},0]
[null,"NKE",{"$f":"IFERROR('Data Extract Income Stmt'!K252/'Data Extract Balance Sheet'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L252/'Data Extract Balance Sheet'!L335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M252/'Data Extract Balance Sheet'!M335,FALSE)","v":8.3279742765273307E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N252/'Data Extract Balance Sheet'!N335,FALSE)","v":9.5433070866141737E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O252/'Data Extract Balance Sheet'!O335,FALSE)","v":9.2187500000000006E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P252/'Data Extract Balance Sheet'!P335,FALSE)","v":8.8693467336683415E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q252/'Data Extract Balance Sheet'!Q335,FALSE)","v":8.4026996625421818E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R252/'Data Extract Balance Sheet'!R335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S252/'Data Extract Balance Sheet'!S335,FALSE)","v":false},8.8693467336683415E-2,null,null,"NKE",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC29,P244*(1-P270)/C270),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC29,Q244*(1-Q270)/D270),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC29,R244*(1-R270)/E270),FALSE)","v":0.39677455551254215},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC29,S244*(1-S270)/F270),FALSE)","v":0.39245740605055429},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC29,T244*(1-T270)/G270),FALSE)","v":0.368682952552641},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC29,U244*(1-U270)/H270),FALSE)","v":0.37362471325553764},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC29,V244*(1-V270)/I270),FALSE)","v":0.24130013067930867},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC29,W244*(1-W270)/J270),FALSE)","v":0.24130013067930869},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC29,X244*(1-X270)/K270),FALSE)","v":false},0]
[null,"PFE",{"$f":"IFERROR('Data Extract Income Stmt'!K253/'Data Extract Balance Sheet'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L253/'Data Extract Balance Sheet'!L336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M253/'Data Extract Balance Sheet'!M336,FALSE)","v":0.24961059190031154},{"$f":"IFERROR('Data Extract Income Stmt'!N253/'Data Extract Balance Sheet'!N336,FALSE)","v":0.22168867547018808},{"$f":"IFERROR('Data Extract Income Stmt'!O253/'Data Extract Balance Sheet'!O336,FALSE)","v":0.18921892189218922},{"$f":"IFERROR('Data Extract Income Stmt'!P253/'Data Extract Balance Sheet'!P336,FALSE)","v":0.20476359758265197},{"$f":"IFERROR('Data Extract Income Stmt'!Q253/'Data Extract Balance Sheet'!Q336,FALSE)","v":0.20872170439414114},{"$f":"IFERROR('Data Extract Income Stmt'!R253/'Data Extract Balance Sheet'!R336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S253/'Data Extract Balance Sheet'!S336,FALSE)","v":false},0.20872170439414114,null,null,"PFE",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC30,P245*(1-P271)/C271),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC30,Q245*(1-Q271)/D271),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC30,R245*(1-R271)/E271),FALSE)","v":0.18762193996406348},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC30,S245*(1-S271)/F271),FALSE)","v":0.18764540796699852},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC30,T245*(1-T271)/G271),FALSE)","v":0.15890603435074416},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC30,U245*(1-U271)/H271),FALSE)","v":0.1606545343177069},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC30,V245*(1-V271)/I271),FALSE)","v":0.28507711657203161},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC30,W245*(1-W271)/J271),FALSE)","v":0.28507711657203161},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC30,X245*(1-X271)/K271),FALSE)","v":false},0]
[null,"PG",{"$f":"IFERROR('Data Extract Income Stmt'!K254/'Data Extract Balance Sheet'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L254/'Data Extract Balance Sheet'!L337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M254/'Data Extract Balance Sheet'!M337,FALSE)","v":7.0672968714832321E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N254/'Data Extract Balance Sheet'!N337,FALSE)","v":7.5137294058911633E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O254/'Data Extract Balance Sheet'!O337,FALSE)","v":7.4492099322799099E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P254/'Data Extract Balance Sheet'!P337,FALSE)","v":6.9738480697384808E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q254/'Data Extract Balance Sheet'!Q337,FALSE)","v":6.7622461170848261E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R254/'Data Extract Balance Sheet'!R337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S254/'Data Extract Balance Sheet'!S337,FALSE)","v":false},7.0672968714832321E-2,null,null,"PG",{"$f":"IFERROR(IF(P$278,'Data Current'!$DC31,P246*(1-P272)/C272),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC31,Q246*(1-Q272)/D272),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC31,R246*(1-R272)/E272),FALSE)","v":0.1304892271437503},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC31,S246*(1-S272)/F272),FALSE)","v":0.13958740753699031},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC31,T246*(1-T272)/G272),FALSE)","v":0.14887010857515681},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC31,U246*(1-U272)/H272),FALSE)","v":0.15876064132752266},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC31,V246*(1-V272)/I272),FALSE)","v":0.15491496601475876},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC31,W246*(1-W272)/J272),FALSE)","v":0.15491496601475876},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC31,X246*(1-X272)/K272),FALSE)","v":false},0]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K255/'Data Extract Balance Sheet'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L255/'Data Extract Balance Sheet'!L338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M255/'Data Extract Balance Sheet'!M338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N255/'Data Extract Balance Sheet'!N338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O255/'Data Extract Balance Sheet'!O338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P255/'Data Extract Balance Sheet'!P338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q255/'Data Extract Balance Sheet'!Q338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R255/'Data Extract Balance Sheet'!R338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S255/'Data Extract Balance Sheet'!S338,FALSE)","v":false},false,null,null,0,{"$f":"IFERROR(IF(P$278,'Data Current'!$DC32,P247*(1-P273)/C273),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC32,Q247*(1-Q273)/D273),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC32,R247*(1-R273)/E273),FALSE)","v":false},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC32,S247*(1-S273)/F273),FALSE)","v":false},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC32,T247*(1-T273)/G273),FALSE)","v":false},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC32,U247*(1-U273)/H273),FALSE)","v":false},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC32,V247*(1-V273)/I273),FALSE)","v":false},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC32,W247*(1-W273)/J273),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC32,X247*(1-X273)/K273),FALSE)","v":false},false]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K256/'Data Extract Balance Sheet'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L256/'Data Extract Balance Sheet'!L339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M256/'Data Extract Balance Sheet'!M339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N256/'Data Extract Balance Sheet'!N339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O256/'Data Extract Balance Sheet'!O339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P256/'Data Extract Balance Sheet'!P339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q256/'Data Extract Balance Sheet'!Q339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R256/'Data Extract Balance Sheet'!R339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S256/'Data Extract Balance Sheet'!S339,FALSE)","v":false},false,null,null,0,{"$f":"IFERROR(IF(P$278,'Data Current'!$DC33,P248*(1-P274)/C274),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Current'!$DC33,Q248*(1-Q274)/D274),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Current'!$DC33,R248*(1-R274)/E274),FALSE)","v":false},{"$f":"IFERROR(IF(S$278,'Data Current'!$DC33,S248*(1-S274)/F274),FALSE)","v":false},{"$f":"IFERROR(IF(T$278,'Data Current'!$DC33,T248*(1-T274)/G274),FALSE)","v":false},{"$f":"IFERROR(IF(U$278,'Data Current'!$DC33,U248*(1-U274)/H274),FALSE)","v":false},{"$f":"IFERROR(IF(V$278,'Data Current'!$DC33,V248*(1-V274)/I274),FALSE)","v":false},{"$f":"IFERROR(IF(W$278,'Data Current'!$DC33,W248*(1-W274)/J274),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Current'!$DC33,X248*(1-X274)/K274),FALSE)","v":false},false]
[]
[]
["Simple Invested Capital",null,{"$f":"C279","v":2011},{"$f":"D279","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"COGS Percent",null,{"$f":"P279","v":2011},{"$f":"Q279","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B280","v":"MMM"},{"$f":"IFERROR('Equity Analysis'!C177*'Equity Analysis'!C92+C200,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D177*'Equity Analysis'!D92+D200,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E177*'Equity Analysis'!E92+E200,FALSE)","v":18640000},{"$f":"IFERROR('Equity Analysis'!F177*'Equity Analysis'!F92+F200,FALSE)","v":16424000},{"$f":"IFERROR('Equity Analysis'!G177*'Equity Analysis'!G92+G200,FALSE)","v":20070000},{"$f":"IFERROR('Equity Analysis'!H177*'Equity Analysis'!H92+H200,FALSE)","v":19077000},{"$f":"IFERROR('Equity Analysis'!I177*'Equity Analysis'!I92+I200,FALSE)","v":21320000},{"$f":"IFERROR('Equity Analysis'!J177*'Equity Analysis'!J92+J200,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K177*'Equity Analysis'!K92+K200,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L177*'Equity Analysis'!L92+L200,FALSE)","v":21918244.5},null,null,{"$f":"B306","v":"MMM"},{"$f":"IFERROR('Data Extract Income Stmt'!K369/'EBITDA Analysis'!C333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L369/'EBITDA Analysis'!D333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M369/'EBITDA Analysis'!E333,FALSE)","v":0.47748623258827338},{"$f":"IFERROR('Data Extract Income Stmt'!N369/'EBITDA Analysis'!F333,FALSE)","v":0.47328724072910122},{"$f":"IFERROR('Data Extract Income Stmt'!O369/'EBITDA Analysis'!G333,FALSE)","v":0.46580773042616452},{"$f":"IFERROR('Data Extract Income Stmt'!P369/'EBITDA Analysis'!H333,FALSE)","v":0.45366987711723678},{"$f":"IFERROR('Data Extract Income Stmt'!Q369/'EBITDA Analysis'!I333,FALSE)","v":0.45483259633607076},{"$f":"IFERROR('Data Extract Income Stmt'!R369/'EBITDA Analysis'!J333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S369/'EBITDA Analysis'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T369/'EBITDA Analysis'!L333,FALSE)","v":0}]
[null,{"$f":"B281","v":"AAPL"},{"$f":"IFERROR('Equity Analysis'!C178*'Equity Analysis'!C93+C201,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D178*'Equity Analysis'!D93+D201,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E178*'Equity Analysis'!E93+E201,FALSE)","v":-6260000},{"$f":"IFERROR('Equity Analysis'!F178*'Equity Analysis'!F93+F201,FALSE)","v":-8390000},{"$f":"IFERROR('Equity Analysis'!G178*'Equity Analysis'!G93+G201,FALSE)","v":-21850000},{"$f":"IFERROR('Equity Analysis'!H178*'Equity Analysis'!H93+H201,FALSE)","v":-22299999.999999985},{"$f":"IFERROR('Equity Analysis'!I178*'Equity Analysis'!I93+I201,FALSE)","v":-19160000},{"$f":"IFERROR('Equity Analysis'!J178*'Equity Analysis'!J93+J201,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K178*'Equity Analysis'!K93+K201,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L178*'Equity Analysis'!L93+L201,FALSE)","v":157769300},null,null,{"$f":"B307","v":"AAPL"},{"$f":"IFERROR('Data Extract Income Stmt'!K370/'EBITDA Analysis'!C334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L370/'EBITDA Analysis'!D334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M370/'EBITDA Analysis'!E334,FALSE)","v":0.58804939427635039},{"$f":"IFERROR('Data Extract Income Stmt'!N370/'EBITDA Analysis'!F334,FALSE)","v":0.57089063523248196},{"$f":"IFERROR('Data Extract Income Stmt'!O370/'EBITDA Analysis'!G334,FALSE)","v":0.56641300588031818},{"$f":"IFERROR('Data Extract Income Stmt'!P370/'EBITDA Analysis'!H334,FALSE)","v":0.5648135181813938},{"$f":"IFERROR('Data Extract Income Stmt'!Q370/'EBITDA Analysis'!I334,FALSE)","v":0.57553484709279434},{"$f":"IFERROR('Data Extract Income Stmt'!R370/'EBITDA Analysis'!J334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S370/'EBITDA Analysis'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T370/'EBITDA Analysis'!L334,FALSE)","v":0}]
[null,"BA",{"$f":"IFERROR('Equity Analysis'!C179*'Equity Analysis'!C94+C202,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D179*'Equity Analysis'!D94+D202,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E179*'Equity Analysis'!E94+E202,FALSE)","v":9209999.5},{"$f":"IFERROR('Equity Analysis'!F179*'Equity Analysis'!F94+F202,FALSE)","v":4609000.5},{"$f":"IFERROR('Equity Analysis'!G179*'Equity Analysis'!G94+G202,FALSE)","v":4196000},{"$f":"IFERROR('Equity Analysis'!H179*'Equity Analysis'!H94+H202,FALSE)","v":666000},{"$f":"IFERROR('Equity Analysis'!I179*'Equity Analysis'!I94+I202,FALSE)","v":1439000},{"$f":"IFERROR('Equity Analysis'!J179*'Equity Analysis'!J94+J202,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K179*'Equity Analysis'!K94+K202,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L179*'Equity Analysis'!L94+L202,FALSE)","v":976206},null,null,"BA",{"$f":"IFERROR('Data Extract Income Stmt'!K371/'EBITDA Analysis'!C335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L371/'EBITDA Analysis'!D335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M371/'EBITDA Analysis'!E335,FALSE)","v":0.82452089586700528},{"$f":"IFERROR('Data Extract Income Stmt'!N371/'EBITDA Analysis'!F335,FALSE)","v":0.82470251211987655},{"$f":"IFERROR('Data Extract Income Stmt'!O371/'EBITDA Analysis'!G335,FALSE)","v":0.83508479866819274},{"$f":"IFERROR('Data Extract Income Stmt'!P371/'EBITDA Analysis'!H335,FALSE)","v":0.83409114941313311},{"$f":"IFERROR('Data Extract Income Stmt'!Q371/'EBITDA Analysis'!I335,FALSE)","v":0.79237605739372519},{"$f":"IFERROR('Data Extract Income Stmt'!R371/'EBITDA Analysis'!J335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S371/'EBITDA Analysis'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T371/'EBITDA Analysis'!L335,FALSE)","v":0}]
[null,"CAT",{"$f":"IFERROR('Equity Analysis'!C180*'Equity Analysis'!C95+C203,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D180*'Equity Analysis'!D95+D203,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E180*'Equity Analysis'!E95+E203,FALSE)","v":50860000},{"$f":"IFERROR('Equity Analysis'!F180*'Equity Analysis'!F95+F203,FALSE)","v":47080000},{"$f":"IFERROR('Equity Analysis'!G180*'Equity Analysis'!G95+G203,FALSE)","v":44670000},{"$f":"IFERROR('Equity Analysis'!H180*'Equity Analysis'!H95+H203,FALSE)","v":41360000},{"$f":"IFERROR('Equity Analysis'!I180*'Equity Analysis'!I95+I203,FALSE)","v":38680000},{"$f":"IFERROR('Equity Analysis'!J180*'Equity Analysis'!J95+J203,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K180*'Equity Analysis'!K95+K203,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L180*'Equity Analysis'!L95+L203,FALSE)","v":43329690.399999999},null,null,"CAT",{"$f":"IFERROR('Data Extract Income Stmt'!K372/'EBITDA Analysis'!C336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L372/'EBITDA Analysis'!D336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M372/'EBITDA Analysis'!E336,FALSE)","v":0.70319798778296805},{"$f":"IFERROR('Data Extract Income Stmt'!N372/'EBITDA Analysis'!F336,FALSE)","v":0.69064878579195366},{"$f":"IFERROR('Data Extract Income Stmt'!O372/'EBITDA Analysis'!G336,FALSE)","v":0.67794086364603279},{"$f":"IFERROR('Data Extract Income Stmt'!P372/'EBITDA Analysis'!H336,FALSE)","v":0.68629994810586403},{"$f":"IFERROR('Data Extract Income Stmt'!Q372/'EBITDA Analysis'!I336,FALSE)","v":0.64804223493180824},{"$f":"IFERROR('Data Extract Income Stmt'!R372/'EBITDA Analysis'!J336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S372/'EBITDA Analysis'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T372/'EBITDA Analysis'!L336,FALSE)","v":0}]
[null,"CVX",{"$f":"IFERROR('Equity Analysis'!C181*'Equity Analysis'!C96+C204,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D181*'Equity Analysis'!D96+D204,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E181*'Equity Analysis'!E96+E204,FALSE)","v":151824000},{"$f":"IFERROR('Equity Analysis'!F181*'Equity Analysis'!F96+F204,FALSE)","v":168130000},{"$f":"IFERROR('Equity Analysis'!G181*'Equity Analysis'!G96+G204,FALSE)","v":178840000},{"$f":"IFERROR('Equity Analysis'!H181*'Equity Analysis'!H96+H204,FALSE)","v":183290000},{"$f":"IFERROR('Equity Analysis'!I181*'Equity Analysis'!I96+I204,FALSE)","v":180930000},{"$f":"IFERROR('Equity Analysis'!J181*'Equity Analysis'!J96+J204,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K181*'Equity Analysis'!K96+K204,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L181*'Equity Analysis'!L96+L204,FALSE)","v":184060400},null,null,"CVX",{"$f":"IFERROR('Data Extract Income Stmt'!K373/'EBITDA Analysis'!C337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L373/'EBITDA Analysis'!D337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M373/'EBITDA Analysis'!E337,FALSE)","v":0.72832107509307187},{"$f":"IFERROR('Data Extract Income Stmt'!N373/'EBITDA Analysis'!F337,FALSE)","v":0.73046914074222269},{"$f":"IFERROR('Data Extract Income Stmt'!O373/'EBITDA Analysis'!G337,FALSE)","v":0.72387200764347137},{"$f":"IFERROR('Data Extract Income Stmt'!P373/'EBITDA Analysis'!H337,FALSE)","v":0.72501810282404056},{"$f":"IFERROR('Data Extract Income Stmt'!Q373/'EBITDA Analysis'!I337,FALSE)","v":0.71123312064104471},{"$f":"IFERROR('Data Extract Income Stmt'!R373/'EBITDA Analysis'!J337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S373/'EBITDA Analysis'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T373/'EBITDA Analysis'!L337,FALSE)","v":0}]
[null,"CSCO",{"$f":"IFERROR('Equity Analysis'!C182*'Equity Analysis'!C97+C205,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D182*'Equity Analysis'!D97+D205,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E182*'Equity Analysis'!E97+E205,FALSE)","v":25488000},{"$f":"IFERROR('Equity Analysis'!F182*'Equity Analysis'!F97+F205,FALSE)","v":24639999.999999993},{"$f":"IFERROR('Equity Analysis'!G182*'Equity Analysis'!G97+G205,FALSE)","v":26469995.75},{"$f":"IFERROR('Equity Analysis'!H182*'Equity Analysis'!H97+H205,FALSE)","v":29370000},{"$f":"IFERROR('Equity Analysis'!I182*'Equity Analysis'!I97+I205,FALSE)","v":22220000},{"$f":"IFERROR('Equity Analysis'!J182*'Equity Analysis'!J97+J205,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K182*'Equity Analysis'!K97+K205,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L182*'Equity Analysis'!L97+L205,FALSE)","v":21180000},null,null,"CSCO",{"$f":"IFERROR('Data Extract Income Stmt'!K374/'EBITDA Analysis'!C338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L374/'EBITDA Analysis'!D338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M374/'EBITDA Analysis'!E338,FALSE)","v":0.35065763682647433},{"$f":"IFERROR('Data Extract Income Stmt'!N374/'EBITDA Analysis'!F338,FALSE)","v":0.33523189585028479},{"$f":"IFERROR('Data Extract Income Stmt'!O374/'EBITDA Analysis'!G338,FALSE)","v":0.31918781725888323},{"$f":"IFERROR('Data Extract Income Stmt'!P374/'EBITDA Analysis'!H338,FALSE)","v":0.31326806915225996},{"$f":"IFERROR('Data Extract Income Stmt'!Q374/'EBITDA Analysis'!I338,FALSE)","v":0.33954996959254002},{"$f":"IFERROR('Data Extract Income Stmt'!R374/'EBITDA Analysis'!J338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S374/'EBITDA Analysis'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T374/'EBITDA Analysis'!L338,FALSE)","v":0}]
[null,"KO",{"$f":"IFERROR('Equity Analysis'!C183*'Equity Analysis'!C98+C206,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D183*'Equity Analysis'!D98+D206,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E183*'Equity Analysis'!E98+E206,FALSE)","v":47999998},{"$f":"IFERROR('Equity Analysis'!F183*'Equity Analysis'!F98+F206,FALSE)","v":45630000},{"$f":"IFERROR('Equity Analysis'!G183*'Equity Analysis'!G98+G206,FALSE)","v":45280000},{"$f":"IFERROR('Equity Analysis'!H183*'Equity Analysis'!H98+H206,FALSE)","v":44370001},{"$f":"IFERROR('Equity Analysis'!I183*'Equity Analysis'!I98+I206,FALSE)","v":41700000},{"$f":"IFERROR('Equity Analysis'!J183*'Equity Analysis'!J98+J206,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K183*'Equity Analysis'!K98+K206,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L183*'Equity Analysis'!L98+L206,FALSE)","v":47800000},null,null,"KO",{"$f":"IFERROR('Data Extract Income Stmt'!K375/'EBITDA Analysis'!C339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L375/'EBITDA Analysis'!D339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M375/'EBITDA Analysis'!E339,FALSE)","v":0.35115483319076135},{"$f":"IFERROR('Data Extract Income Stmt'!N375/'EBITDA Analysis'!F339,FALSE)","v":0.34804347826086957},{"$f":"IFERROR('Data Extract Income Stmt'!O375/'EBITDA Analysis'!G339,FALSE)","v":0.35308924485125859},{"$f":"IFERROR('Data Extract Income Stmt'!P375/'EBITDA Analysis'!H339,FALSE)","v":0.35862735621072983},{"$f":"IFERROR('Data Extract Income Stmt'!Q375/'EBITDA Analysis'!I339,FALSE)","v":0.34408909194745857},{"$f":"IFERROR('Data Extract Income Stmt'!R375/'EBITDA Analysis'!J339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S375/'EBITDA Analysis'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T375/'EBITDA Analysis'!L339,FALSE)","v":0}]
[null,"DIS",{"$f":"IFERROR('Equity Analysis'!C184*'Equity Analysis'!C99+C207,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D184*'Equity Analysis'!D99+D207,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E184*'Equity Analysis'!E99+E207,FALSE)","v":55348000},{"$f":"IFERROR('Equity Analysis'!F184*'Equity Analysis'!F99+F207,FALSE)","v":56160000},{"$f":"IFERROR('Equity Analysis'!G184*'Equity Analysis'!G99+G207,FALSE)","v":57430000},{"$f":"IFERROR('Equity Analysis'!H184*'Equity Analysis'!H99+H207,FALSE)","v":58632000},{"$f":"IFERROR('Equity Analysis'!I184*'Equity Analysis'!I99+I207,FALSE)","v":62475000},{"$f":"IFERROR('Equity Analysis'!J184*'Equity Analysis'!J99+J207,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K184*'Equity Analysis'!K99+K207,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L184*'Equity Analysis'!L99+L207,FALSE)","v":69946900},null,null,"DIS",{"$f":"IFERROR('Data Extract Income Stmt'!K376/'EBITDA Analysis'!C340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L376/'EBITDA Analysis'!D340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M376/'EBITDA Analysis'!E340,FALSE)","v":0.55619853104829731},{"$f":"IFERROR('Data Extract Income Stmt'!N376/'EBITDA Analysis'!F340,FALSE)","v":0.54103405826836271},{"$f":"IFERROR('Data Extract Income Stmt'!O376/'EBITDA Analysis'!G340,FALSE)","v":0.54384615384615387},{"$f":"IFERROR('Data Extract Income Stmt'!P376/'EBITDA Analysis'!H340,FALSE)","v":0.54054542170850639},{"$f":"IFERROR('Data Extract Income Stmt'!Q376/'EBITDA Analysis'!I340,FALSE)","v":0.54932653804149978},{"$f":"IFERROR('Data Extract Income Stmt'!R376/'EBITDA Analysis'!J340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S376/'EBITDA Analysis'!K340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T376/'EBITDA Analysis'!L340,FALSE)","v":0}]
[null,"DWDP",{"$f":"IFERROR('Equity Analysis'!C185*'Equity Analysis'!C100+C208,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D185*'Equity Analysis'!D100+D208,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E185*'Equity Analysis'!E100+E208,FALSE)","v":32380000},{"$f":"IFERROR('Equity Analysis'!F185*'Equity Analysis'!F100+F208,FALSE)","v":30115000},{"$f":"IFERROR('Equity Analysis'!G185*'Equity Analysis'!G100+G208,FALSE)","v":27084999},{"$f":"IFERROR('Equity Analysis'!H185*'Equity Analysis'!H100+H208,FALSE)","v":37777000},{"$f":"IFERROR('Equity Analysis'!I185*'Equity Analysis'!I100+I208,FALSE)","v":117460000},{"$f":"IFERROR('Equity Analysis'!J185*'Equity Analysis'!J100+J208,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K185*'Equity Analysis'!K100+K208,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L185*'Equity Analysis'!L100+L208,FALSE)","v":127330900.00000001},null,null,"DWDP",{"$f":"IFERROR('Data Extract Income Stmt'!K377/'EBITDA Analysis'!C341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L377/'EBITDA Analysis'!D341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M377/'EBITDA Analysis'!E341,FALSE)","v":0.7906732117812062},{"$f":"IFERROR('Data Extract Income Stmt'!N377/'EBITDA Analysis'!F341,FALSE)","v":0.77284460505937014},{"$f":"IFERROR('Data Extract Income Stmt'!O377/'EBITDA Analysis'!G341,FALSE)","v":0.73035091319515699},{"$f":"IFERROR('Data Extract Income Stmt'!P377/'EBITDA Analysis'!H341,FALSE)","v":0.72423108894430588},{"$f":"IFERROR('Data Extract Income Stmt'!Q377/'EBITDA Analysis'!I341,FALSE)","v":0.73673240339907009},{"$f":"IFERROR('Data Extract Income Stmt'!R377/'EBITDA Analysis'!J341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S377/'EBITDA Analysis'!K341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T377/'EBITDA Analysis'!L341,FALSE)","v":0}]
[null,"XOM",{"$f":"IFERROR('Equity Analysis'!C186*'Equity Analysis'!C101+C209,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D186*'Equity Analysis'!D101+D209,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E186*'Equity Analysis'!E101+E209,FALSE)","v":191675000},{"$f":"IFERROR('Equity Analysis'!F186*'Equity Analysis'!F101+F209,FALSE)","v":198334000},{"$f":"IFERROR('Equity Analysis'!G186*'Equity Analysis'!G101+G209,FALSE)","v":205516000},{"$f":"IFERROR('Equity Analysis'!H186*'Equity Analysis'!H101+H209,FALSE)","v":206276000},{"$f":"IFERROR('Equity Analysis'!I186*'Equity Analysis'!I101+I209,FALSE)","v":226676000},{"$f":"IFERROR('Equity Analysis'!J186*'Equity Analysis'!J101+J209,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K186*'Equity Analysis'!K101+K209,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L186*'Equity Analysis'!L101+L209,FALSE)","v":232943316},null,null,"XOM",{"$f":"IFERROR('Data Extract Income Stmt'!K378/'EBITDA Analysis'!C342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L378/'EBITDA Analysis'!D342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M378/'EBITDA Analysis'!E342,FALSE)","v":0.7345548026979547},{"$f":"IFERROR('Data Extract Income Stmt'!N378/'EBITDA Analysis'!F342,FALSE)","v":0.73610044961070298},{"$f":"IFERROR('Data Extract Income Stmt'!O378/'EBITDA Analysis'!G342,FALSE)","v":0.70567121320890169},{"$f":"IFERROR('Data Extract Income Stmt'!P378/'EBITDA Analysis'!H342,FALSE)","v":0.68569007625978173},{"$f":"IFERROR('Data Extract Income Stmt'!Q378/'EBITDA Analysis'!I342,FALSE)","v":0.69210659470399727},{"$f":"IFERROR('Data Extract Income Stmt'!R378/'EBITDA Analysis'!J342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S378/'EBITDA Analysis'!K342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T378/'EBITDA Analysis'!L342,FALSE)","v":0}]
[null,"GE",{"$f":"IFERROR('Equity Analysis'!C187*'Equity Analysis'!C102+C210,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D187*'Equity Analysis'!D102+D210,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E187*'Equity Analysis'!E102+E210,FALSE)","v":357580008},{"$f":"IFERROR('Equity Analysis'!F187*'Equity Analysis'!F102+F210,FALSE)","v":281090000},{"$f":"IFERROR('Equity Analysis'!G187*'Equity Analysis'!G102+G210,FALSE)","v":181010000},{"$f":"IFERROR('Equity Analysis'!H187*'Equity Analysis'!H102+H210,FALSE)","v":118490000},{"$f":"IFERROR('Equity Analysis'!I187*'Equity Analysis'!I102+I210,FALSE)","v":116860004},{"$f":"IFERROR('Equity Analysis'!J187*'Equity Analysis'!J102+J210,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K187*'Equity Analysis'!K102+K210,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L187*'Equity Analysis'!L102+L210,FALSE)","v":177333300},null,null,"GE",{"$f":"IFERROR('Data Extract Income Stmt'!K379/'EBITDA Analysis'!C343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L379/'EBITDA Analysis'!D343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M379/'EBITDA Analysis'!E343,FALSE)","v":0.42226381091009912},{"$f":"IFERROR('Data Extract Income Stmt'!N379/'EBITDA Analysis'!F343,FALSE)","v":0.61932787444558168},{"$f":"IFERROR('Data Extract Income Stmt'!O379/'EBITDA Analysis'!G343,FALSE)","v":0.61283643892339545},{"$f":"IFERROR('Data Extract Income Stmt'!P379/'EBITDA Analysis'!H343,FALSE)","v":0.61224660048385748},{"$f":"IFERROR('Data Extract Income Stmt'!Q379/'EBITDA Analysis'!I343,FALSE)","v":0.64107246617415126},{"$f":"IFERROR('Data Extract Income Stmt'!R379/'EBITDA Analysis'!J343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S379/'EBITDA Analysis'!K343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T379/'EBITDA Analysis'!L343,FALSE)","v":0}]
[null,"HD",{"$f":"IFERROR('Equity Analysis'!C188*'Equity Analysis'!C103+C211,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D188*'Equity Analysis'!D103+D211,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E188*'Equity Analysis'!E103+E211,FALSE)","v":25313000},{"$f":"IFERROR('Equity Analysis'!F188*'Equity Analysis'!F103+F211,FALSE)","v":24798000},{"$f":"IFERROR('Equity Analysis'!G188*'Equity Analysis'!G103+G211,FALSE)","v":25317000},{"$f":"IFERROR('Equity Analysis'!H188*'Equity Analysis'!H103+H211,FALSE)","v":25390000},{"$f":"IFERROR('Equity Analysis'!I188*'Equity Analysis'!I103+I211,FALSE)","v":24880000},{"$f":"IFERROR('Equity Analysis'!J188*'Equity Analysis'!J103+J211,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K188*'Equity Analysis'!K103+K211,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L188*'Equity Analysis'!L103+L211,FALSE)","v":24828600},null,null,"HD",{"$f":"IFERROR('Data Extract Income Stmt'!K380/'EBITDA Analysis'!C344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L380/'EBITDA Analysis'!D344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M380/'EBITDA Analysis'!E344,FALSE)","v":0.65080573531277752},{"$f":"IFERROR('Data Extract Income Stmt'!N380/'EBITDA Analysis'!F344,FALSE)","v":0.65027650877614807},{"$f":"IFERROR('Data Extract Income Stmt'!O380/'EBITDA Analysis'!G344,FALSE)","v":0.65612291007681878},{"$f":"IFERROR('Data Extract Income Stmt'!P380/'EBITDA Analysis'!H344,FALSE)","v":0.6560253699788583},{"$f":"IFERROR('Data Extract Income Stmt'!Q380/'EBITDA Analysis'!I344,FALSE)","v":0.65708626362735378},{"$f":"IFERROR('Data Extract Income Stmt'!R380/'EBITDA Analysis'!J344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S380/'EBITDA Analysis'!K344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T380/'EBITDA Analysis'!L344,FALSE)","v":0}]
[null,"IBM",{"$f":"IFERROR('Equity Analysis'!C189*'Equity Analysis'!C104+C212,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D189*'Equity Analysis'!D104+D212,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E189*'Equity Analysis'!E104+E212,FALSE)","v":50839000},{"$f":"IFERROR('Equity Analysis'!F189*'Equity Analysis'!F104+F212,FALSE)","v":42930000},{"$f":"IFERROR('Equity Analysis'!G189*'Equity Analysis'!G104+G212,FALSE)","v":44860000.5},{"$f":"IFERROR('Equity Analysis'!H189*'Equity Analysis'!H104+H212,FALSE)","v":51277000},{"$f":"IFERROR('Equity Analysis'!I189*'Equity Analysis'!I104+I212,FALSE)","v":51051000},{"$f":"IFERROR('Equity Analysis'!J189*'Equity Analysis'!J104+J212,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K189*'Equity Analysis'!K104+K212,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L189*'Equity Analysis'!L104+L212,FALSE)","v":52519577.199999988},null,null,"IBM",{"$f":"IFERROR('Data Extract Income Stmt'!K381/'EBITDA Analysis'!C345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L381/'EBITDA Analysis'!D345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M381/'EBITDA Analysis'!E345,FALSE)","v":0.46528413134085594},{"$f":"IFERROR('Data Extract Income Stmt'!N381/'EBITDA Analysis'!F345,FALSE)","v":0.45877788554801163},{"$f":"IFERROR('Data Extract Income Stmt'!O381/'EBITDA Analysis'!G345,FALSE)","v":0.46574504526547589},{"$f":"IFERROR('Data Extract Income Stmt'!P381/'EBITDA Analysis'!H345,FALSE)","v":0.47735235235235235},{"$f":"IFERROR('Data Extract Income Stmt'!Q381/'EBITDA Analysis'!I345,FALSE)","v":0.49848369977255497},{"$f":"IFERROR('Data Extract Income Stmt'!R381/'EBITDA Analysis'!J345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S381/'EBITDA Analysis'!K345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T381/'EBITDA Analysis'!L345,FALSE)","v":0}]
[null,"INTC",{"$f":"IFERROR('Equity Analysis'!C190*'Equity Analysis'!C105+C213,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D190*'Equity Analysis'!D105+D213,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E190*'Equity Analysis'!E105+E213,FALSE)","v":43931000},{"$f":"IFERROR('Equity Analysis'!F190*'Equity Analysis'!F105+F213,FALSE)","v":47320000},{"$f":"IFERROR('Equity Analysis'!G190*'Equity Analysis'!G105+G213,FALSE)","v":51490000},{"$f":"IFERROR('Equity Analysis'!H190*'Equity Analysis'!H105+H213,FALSE)","v":64390004},{"$f":"IFERROR('Equity Analysis'!I190*'Equity Analysis'!I105+I213,FALSE)","v":74800000},{"$f":"IFERROR('Equity Analysis'!J190*'Equity Analysis'!J105+J213,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K190*'Equity Analysis'!K105+K213,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L190*'Equity Analysis'!L105+L213,FALSE)","v":85989500},null,null,"INTC",{"$f":"IFERROR('Data Extract Income Stmt'!K382/'EBITDA Analysis'!C346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L382/'EBITDA Analysis'!D346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M382/'EBITDA Analysis'!E346,FALSE)","v":0.25403149307531775},{"$f":"IFERROR('Data Extract Income Stmt'!N382/'EBITDA Analysis'!F346,FALSE)","v":0.21424735994272417},{"$f":"IFERROR('Data Extract Income Stmt'!O382/'EBITDA Analysis'!G346,FALSE)","v":0.21567919075144509},{"$f":"IFERROR('Data Extract Income Stmt'!P382/'EBITDA Analysis'!H346,FALSE)","v":0.26334399730594377},{"$f":"IFERROR('Data Extract Income Stmt'!Q382/'EBITDA Analysis'!I346,FALSE)","v":0.24984066284257489},{"$f":"IFERROR('Data Extract Income Stmt'!R382/'EBITDA Analysis'!J346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S382/'EBITDA Analysis'!K346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T382/'EBITDA Analysis'!L346,FALSE)","v":0}]
[null,"JNJ",{"$f":"IFERROR('Equity Analysis'!C191*'Equity Analysis'!C106+C214,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D191*'Equity Analysis'!D106+D214,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E191*'Equity Analysis'!E106+E214,FALSE)","v":62687000},{"$f":"IFERROR('Equity Analysis'!F191*'Equity Analysis'!F106+F214,FALSE)","v":54741000},{"$f":"IFERROR('Equity Analysis'!G191*'Equity Analysis'!G106+G214,FALSE)","v":51140000},{"$f":"IFERROR('Equity Analysis'!H191*'Equity Analysis'!H106+H214,FALSE)","v":54420000},{"$f":"IFERROR('Equity Analysis'!I191*'Equity Analysis'!I106+I214,FALSE)","v":75699000},{"$f":"IFERROR('Equity Analysis'!J191*'Equity Analysis'!J106+J214,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K191*'Equity Analysis'!K106+K214,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L191*'Equity Analysis'!L106+L214,FALSE)","v":77160000.00000006},null,null,"JNJ",{"$f":"IFERROR('Data Extract Income Stmt'!K383/'EBITDA Analysis'!C347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L383/'EBITDA Analysis'!D347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M383/'EBITDA Analysis'!E347,FALSE)","v":0.25694639348863318},{"$f":"IFERROR('Data Extract Income Stmt'!N383/'EBITDA Analysis'!F347,FALSE)","v":0.2564240548903538},{"$f":"IFERROR('Data Extract Income Stmt'!O383/'EBITDA Analysis'!G347,FALSE)","v":0.25398860398860401},{"$f":"IFERROR('Data Extract Income Stmt'!P383/'EBITDA Analysis'!H347,FALSE)","v":0.24854045037531275},{"$f":"IFERROR('Data Extract Income Stmt'!Q383/'EBITDA Analysis'!I347,FALSE)","v":0.25457635983263599},{"$f":"IFERROR('Data Extract Income Stmt'!R383/'EBITDA Analysis'!J347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S383/'EBITDA Analysis'!K347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T383/'EBITDA Analysis'!L347,FALSE)","v":0}]
[null,"MCD",{"$f":"IFERROR('Equity Analysis'!C192*'Equity Analysis'!C107+C215,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D192*'Equity Analysis'!D107+D215,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E192*'Equity Analysis'!E107+E215,FALSE)","v":27340000},{"$f":"IFERROR('Equity Analysis'!F192*'Equity Analysis'!F107+F215,FALSE)","v":25760000.125},{"$f":"IFERROR('Equity Analysis'!G192*'Equity Analysis'!G107+G215,FALSE)","v":23520000},{"$f":"IFERROR('Equity Analysis'!H192*'Equity Analysis'!H107+H215,FALSE)","v":22537200},{"$f":"IFERROR('Equity Analysis'!I192*'Equity Analysis'!I107+I215,FALSE)","v":23810000},{"$f":"IFERROR('Equity Analysis'!J192*'Equity Analysis'!J107+J215,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K192*'Equity Analysis'!K107+K215,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L192*'Equity Analysis'!L107+L215,FALSE)","v":24313786},null,null,"MCD",{"$f":"IFERROR('Data Extract Income Stmt'!K384/'EBITDA Analysis'!C348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L384/'EBITDA Analysis'!D348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M384/'EBITDA Analysis'!E348,FALSE)","v":0.55567413731768056},{"$f":"IFERROR('Data Extract Income Stmt'!N384/'EBITDA Analysis'!F348,FALSE)","v":0.55903790087463556},{"$f":"IFERROR('Data Extract Income Stmt'!O384/'EBITDA Analysis'!G348,FALSE)","v":0.55371900826446285},{"$f":"IFERROR('Data Extract Income Stmt'!P384/'EBITDA Analysis'!H348,FALSE)","v":0.52396425670186841},{"$f":"IFERROR('Data Extract Income Stmt'!Q384/'EBITDA Analysis'!I348,FALSE)","v":0.4750219106047327},{"$f":"IFERROR('Data Extract Income Stmt'!R384/'EBITDA Analysis'!J348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S384/'EBITDA Analysis'!K348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T384/'EBITDA Analysis'!L348,FALSE)","v":0}]
[null,"MRK",{"$f":"IFERROR('Equity Analysis'!C193*'Equity Analysis'!C108+C216,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D193*'Equity Analysis'!D108+D216,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E193*'Equity Analysis'!E108+E216,FALSE)","v":47570000},{"$f":"IFERROR('Equity Analysis'!F193*'Equity Analysis'!F108+F216,FALSE)","v":40810000},{"$f":"IFERROR('Equity Analysis'!G193*'Equity Analysis'!G108+G216,FALSE)","v":44620000},{"$f":"IFERROR('Equity Analysis'!H193*'Equity Analysis'!H108+H216,FALSE)","v":39168000},{"$f":"IFERROR('Equity Analysis'!I193*'Equity Analysis'!I108+I216,FALSE)","v":38120000},{"$f":"IFERROR('Equity Analysis'!J193*'Equity Analysis'!J108+J216,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K193*'Equity Analysis'!K108+K216,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L193*'Equity Analysis'!L108+L216,FALSE)","v":48482399.99999997},null,null,"MRK",{"$f":"IFERROR('Data Extract Income Stmt'!K385/'EBITDA Analysis'!C349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L385/'EBITDA Analysis'!D349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M385/'EBITDA Analysis'!E349,FALSE)","v":0.20390111136312089},{"$f":"IFERROR('Data Extract Income Stmt'!N385/'EBITDA Analysis'!F349,FALSE)","v":0.20232723818570411},{"$f":"IFERROR('Data Extract Income Stmt'!O385/'EBITDA Analysis'!G349,FALSE)","v":0.21021407015733815},{"$f":"IFERROR('Data Extract Income Stmt'!P385/'EBITDA Analysis'!H349,FALSE)","v":0.20050632911392405},{"$f":"IFERROR('Data Extract Income Stmt'!Q385/'EBITDA Analysis'!I349,FALSE)","v":0.19859929964982492},{"$f":"IFERROR('Data Extract Income Stmt'!R385/'EBITDA Analysis'!J349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S385/'EBITDA Analysis'!K349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T385/'EBITDA Analysis'!L349,FALSE)","v":0}]
[null,"MSFT",{"$f":"IFERROR('Equity Analysis'!C194*'Equity Analysis'!C109+C217,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D194*'Equity Analysis'!D109+D217,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E194*'Equity Analysis'!E109+E217,FALSE)","v":12120000},{"$f":"IFERROR('Equity Analysis'!F194*'Equity Analysis'!F109+F217,FALSE)","v":6790000},{"$f":"IFERROR('Equity Analysis'!G194*'Equity Analysis'!G109+G217,FALSE)","v":2580000},{"$f":"IFERROR('Equity Analysis'!H194*'Equity Analysis'!H109+H217,FALSE)","v":37440008},{"$f":"IFERROR('Equity Analysis'!I194*'Equity Analysis'!I109+I217,FALSE)","v":27629992},{"$f":"IFERROR('Equity Analysis'!J194*'Equity Analysis'!J109+J217,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K194*'Equity Analysis'!K109+K217,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L194*'Equity Analysis'!L109+L217,FALSE)","v":36249368},null,null,"MSFT",{"$f":"IFERROR('Data Extract Income Stmt'!K386/'EBITDA Analysis'!C350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L386/'EBITDA Analysis'!D350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M386/'EBITDA Analysis'!E350,FALSE)","v":0.25931050386256199},{"$f":"IFERROR('Data Extract Income Stmt'!N386/'EBITDA Analysis'!F350,FALSE)","v":0.29643971173496825},{"$f":"IFERROR('Data Extract Income Stmt'!O386/'EBITDA Analysis'!G350,FALSE)","v":0.31676505312868947},{"$f":"IFERROR('Data Extract Income Stmt'!P386/'EBITDA Analysis'!H350,FALSE)","v":0.27879608414913559},{"$f":"IFERROR('Data Extract Income Stmt'!Q386/'EBITDA Analysis'!I350,FALSE)","v":0.26338718460700672},{"$f":"IFERROR('Data Extract Income Stmt'!R386/'EBITDA Analysis'!J350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S386/'EBITDA Analysis'!K350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T386/'EBITDA Analysis'!L350,FALSE)","v":0}]
[null,"NKE",{"$f":"IFERROR('Equity Analysis'!C195*'Equity Analysis'!C110+C218,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D195*'Equity Analysis'!D110+D218,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E195*'Equity Analysis'!E110+E218,FALSE)","v":7049000},{"$f":"IFERROR('Equity Analysis'!F195*'Equity Analysis'!F110+F218,FALSE)","v":8043000},{"$f":"IFERROR('Equity Analysis'!G195*'Equity Analysis'!G110+G218,FALSE)","v":8825000},{"$f":"IFERROR('Equity Analysis'!H195*'Equity Analysis'!H110+H218,FALSE)","v":10021000},{"$f":"IFERROR('Equity Analysis'!I195*'Equity Analysis'!I110+I218,FALSE)","v":8361000},{"$f":"IFERROR('Equity Analysis'!J195*'Equity Analysis'!J110+J218,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K195*'Equity Analysis'!K110+K218,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L195*'Equity Analysis'!L110+L218,FALSE)","v":32760408},null,null,"NKE",{"$f":"IFERROR('Data Extract Income Stmt'!K387/'EBITDA Analysis'!C351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L387/'EBITDA Analysis'!D351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M387/'EBITDA Analysis'!E351,FALSE)","v":0.53328535444404457},{"$f":"IFERROR('Data Extract Income Stmt'!N387/'EBITDA Analysis'!F351,FALSE)","v":0.52605863192182412},{"$f":"IFERROR('Data Extract Income Stmt'!O387/'EBITDA Analysis'!G351,FALSE)","v":0.53419593345656191},{"$f":"IFERROR('Data Extract Income Stmt'!P387/'EBITDA Analysis'!H351,FALSE)","v":0.54510948905109491},{"$f":"IFERROR('Data Extract Income Stmt'!Q387/'EBITDA Analysis'!I351,FALSE)","v":0.5390539053905391},{"$f":"IFERROR('Data Extract Income Stmt'!R387/'EBITDA Analysis'!J351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S387/'EBITDA Analysis'!K351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T387/'EBITDA Analysis'!L351,FALSE)","v":0}]
[null,"PFE",{"$f":"IFERROR('Equity Analysis'!C196*'Equity Analysis'!C111+C219,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D196*'Equity Analysis'!D111+D219,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E196*'Equity Analysis'!E111+E219,FALSE)","v":65340000},{"$f":"IFERROR('Equity Analysis'!F196*'Equity Analysis'!F111+F219,FALSE)","v":55709999},{"$f":"IFERROR('Equity Analysis'!G196*'Equity Analysis'!G111+G219,FALSE)","v":65080004},{"$f":"IFERROR('Equity Analysis'!H196*'Equity Analysis'!H111+H219,FALSE)","v":76910000},{"$f":"IFERROR('Equity Analysis'!I196*'Equity Analysis'!I111+I219,FALSE)","v":87770000},{"$f":"IFERROR('Equity Analysis'!J196*'Equity Analysis'!J111+J219,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K196*'Equity Analysis'!K111+K219,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L196*'Equity Analysis'!L111+L219,FALSE)","v":97813984},null,null,"PFE",{"$f":"IFERROR('Data Extract Income Stmt'!K388/'EBITDA Analysis'!C352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L388/'EBITDA Analysis'!D352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M388/'EBITDA Analysis'!E352,FALSE)","v":0.14618069018999613},{"$f":"IFERROR('Data Extract Income Stmt'!N388/'EBITDA Analysis'!F352,FALSE)","v":0.15662164886111671},{"$f":"IFERROR('Data Extract Income Stmt'!O388/'EBITDA Analysis'!G352,FALSE)","v":0.16376663254861823},{"$f":"IFERROR('Data Extract Income Stmt'!P388/'EBITDA Analysis'!H352,FALSE)","v":0.19310867095797046},{"$f":"IFERROR('Data Extract Income Stmt'!Q388/'EBITDA Analysis'!I352,FALSE)","v":0.18116079923882017},{"$f":"IFERROR('Data Extract Income Stmt'!R388/'EBITDA Analysis'!J352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S388/'EBITDA Analysis'!K352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T388/'EBITDA Analysis'!L352,FALSE)","v":0}]
[null,"PG",{"$f":"IFERROR('Equity Analysis'!C197*'Equity Analysis'!C112+C220,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D197*'Equity Analysis'!D112+D220,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E197*'Equity Analysis'!E112+E220,FALSE)","v":92800000},{"$f":"IFERROR('Equity Analysis'!F197*'Equity Analysis'!F112+F220,FALSE)","v":80060000},{"$f":"IFERROR('Equity Analysis'!G197*'Equity Analysis'!G112+G220,FALSE)","v":73522000},{"$f":"IFERROR('Equity Analysis'!H197*'Equity Analysis'!H112+H220,FALSE)","v":70498000},{"$f":"IFERROR('Equity Analysis'!I197*'Equity Analysis'!I112+I220,FALSE)","v":70619000},{"$f":"IFERROR('Equity Analysis'!J197*'Equity Analysis'!J112+J220,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K197*'Equity Analysis'!K112+K220,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L197*'Equity Analysis'!L112+L220,FALSE)","v":73368600},null,null,"PG",{"$f":"IFERROR('Data Extract Income Stmt'!K389/'EBITDA Analysis'!C353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L389/'EBITDA Analysis'!D353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M389/'EBITDA Analysis'!E353,FALSE)","v":0.4654080238479692},{"$f":"IFERROR('Data Extract Income Stmt'!N389/'EBITDA Analysis'!F353,FALSE)","v":0.47250883392226151},{"$f":"IFERROR('Data Extract Income Stmt'!O389/'EBITDA Analysis'!G353,FALSE)","v":0.44747317320225588},{"$f":"IFERROR('Data Extract Income Stmt'!P389/'EBITDA Analysis'!H353,FALSE)","v":0.44804798327992518},{"$f":"IFERROR('Data Extract Income Stmt'!Q389/'EBITDA Analysis'!I353,FALSE)","v":0.45817746521023495},{"$f":"IFERROR('Data Extract Income Stmt'!R389/'EBITDA Analysis'!J353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S389/'EBITDA Analysis'!K353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T389/'EBITDA Analysis'!L353,FALSE)","v":0}]
[null,0,{"$f":"IFERROR('Equity Analysis'!C198*'Equity Analysis'!C113+C221,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D198*'Equity Analysis'!D113+D221,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E198*'Equity Analysis'!E113+E221,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!F198*'Equity Analysis'!F113+F221,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!G198*'Equity Analysis'!G113+G221,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!H198*'Equity Analysis'!H113+H221,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!I198*'Equity Analysis'!I113+I221,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!J198*'Equity Analysis'!J113+J221,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K198*'Equity Analysis'!K113+K221,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L198*'Equity Analysis'!L113+L221,FALSE)","v":0},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K390/'EBITDA Analysis'!C354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L390/'EBITDA Analysis'!D354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M390/'EBITDA Analysis'!E354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N390/'EBITDA Analysis'!F354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O390/'EBITDA Analysis'!G354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P390/'EBITDA Analysis'!H354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q390/'EBITDA Analysis'!I354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R390/'EBITDA Analysis'!J354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S390/'EBITDA Analysis'!K354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T390/'EBITDA Analysis'!L354,FALSE)","v":false}]
[null,0,{"$f":"IFERROR('Equity Analysis'!C199*'Equity Analysis'!C114+C222,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!D199*'Equity Analysis'!D114+D222,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!E199*'Equity Analysis'!E114+E222,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!F199*'Equity Analysis'!F114+F222,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!G199*'Equity Analysis'!G114+G222,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!H199*'Equity Analysis'!H114+H222,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!I199*'Equity Analysis'!I114+I222,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!J199*'Equity Analysis'!J114+J222,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!K199*'Equity Analysis'!K114+K222,FALSE)","v":0},{"$f":"IFERROR('Equity Analysis'!L199*'Equity Analysis'!L114+L222,FALSE)","v":0},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K391/'EBITDA Analysis'!C355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L391/'EBITDA Analysis'!D355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M391/'EBITDA Analysis'!E355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N391/'EBITDA Analysis'!F355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O391/'EBITDA Analysis'!G355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P391/'EBITDA Analysis'!H355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q391/'EBITDA Analysis'!I355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R391/'EBITDA Analysis'!J355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S391/'EBITDA Analysis'!K355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T391/'EBITDA Analysis'!L355,FALSE)","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H1","v":2017},{"$f":"O330+1","v":2018}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P332=$P$330","v":false},false,false,false,false,false,false,true,false,false]
["Revenues",null,{"$f":"C305","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current",null,"Revenue Growth",null,{"$f":"P305","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B306","v":"MMM"},{"$f":"'Data Extract Income Stmt'!K207","v":0},{"$f":"'Data Extract Income Stmt'!L207","v":false},{"$f":"'Data Extract Income Stmt'!M207","v":30870000},{"$f":"'Data Extract Income Stmt'!N207","v":31820000},{"$f":"'Data Extract Income Stmt'!O207","v":30270000},{"$f":"'Data Extract Income Stmt'!P207","v":30110000},{"$f":"'Data Extract Income Stmt'!Q207","v":31660000},{"$f":"'Data Extract Income Stmt'!R207","v":false},{"$f":"'Data Extract Income Stmt'!S207","v":false},{"$f":"IF('Data Current'!BM11,'Data Current'!BM11,NA())","v":33310002},null,null,{"$f":"B333","v":"MMM"},{"$f":"IFERROR(IF(P$331,$L333/B333-1,C333/B333-1),FALSE)","v":false},{"$f":"IFERROR(IF(Q$331,$L333/C333-1,D333/C333-1),FALSE)","v":false},{"$f":"IFERROR(IF(R$331,$L333/D333-1,E333/D333-1),FALSE)","v":false},{"$f":"IFERROR(IF(S$331,$L333/E333-1,F333/E333-1),FALSE)","v":3.0774214447683912E-2},{"$f":"IFERROR(IF(T$331,$L333/F333-1,G333/F333-1),FALSE)","v":-4.8711502199874301E-2},{"$f":"IFERROR(IF(U$331,$L333/G333-1,H333/G333-1),FALSE)","v":-5.2857614800132513E-3},{"$f":"IFERROR(IF(V$331,$L333/H333-1,I333/H333-1),FALSE)","v":5.147791431418125E-2},{"$f":"IFERROR(IF(W$331,$L333/I333-1,J333/I333-1),FALSE)","v":5.2116298168035424E-2},{"$f":"IFERROR(IF(X$331,$L333/J333-1,K333/J333-1),FALSE)","v":false},{"$f":"IFERROR(IF(Y$331,$L333/K333-1,L333/K333-1),FALSE)","v":false}]
[null,"AAPL",{"$f":"'Data Extract Income Stmt'!K208","v":0},{"$f":"'Data Extract Income Stmt'!L208","v":false},{"$f":"'Data Extract Income Stmt'!M208","v":170870000},{"$f":"'Data Extract Income Stmt'!N208","v":183240000},{"$f":"'Data Extract Income Stmt'!O208","v":231280000},{"$f":"'Data Extract Income Stmt'!P208","v":214230000},{"$f":"'Data Extract Income Stmt'!Q208","v":228570000},{"$f":"'Data Extract Income Stmt'!R208","v":false},{"$f":"'Data Extract Income Stmt'!S208","v":false},{"$f":"IF('Data Current'!BM12,'Data Current'!BM12,NA())","v":263489984},null,null,"AAPL",false,false,false,7.2394217826417639E-2,0.26216983191442922,-7.3720166032514745E-2,6.6937403724968592E-2,0.1527758848492804,false,false]
[null,"BA",{"$f":"'Data Extract Income Stmt'!K209","v":0},{"$f":"'Data Extract Income Stmt'!L209","v":false},{"$f":"'Data Extract Income Stmt'!M209","v":86620000},{"$f":"'Data Extract Income Stmt'!N209","v":90760000},{"$f":"'Data Extract Income Stmt'!O209","v":96110000},{"$f":"'Data Extract Income Stmt'!P209","v":94570000},{"$f":"'Data Extract Income Stmt'!Q209","v":93390000},{"$f":"'Data Extract Income Stmt'!R209","v":false},{"$f":"'Data Extract Income Stmt'!S209","v":false},{"$f":"IF('Data Current'!BM13,'Data Current'!BM13,NA())","v":98720000},null,null,"BA",false,false,false,4.7794966520434023E-2,5.8946672542970369E-2,-1.6023306627822254E-2,-1.2477529872052417E-2,5.7072491701466888E-2,false,false]
[null,"CAT",{"$f":"'Data Extract Income Stmt'!K210","v":0},{"$f":"'Data Extract Income Stmt'!L210","v":false},{"$f":"'Data Extract Income Stmt'!M210","v":55660000},{"$f":"'Data Extract Income Stmt'!N210","v":55180000},{"$f":"'Data Extract Income Stmt'!O210","v":47010000},{"$f":"'Data Extract Income Stmt'!P210","v":38540000},{"$f":"'Data Extract Income Stmt'!Q210","v":45460000},{"$f":"'Data Extract Income Stmt'!R210","v":false},{"$f":"'Data Extract Income Stmt'!S210","v":false},{"$f":"IF('Data Current'!BM14,'Data Current'!BM14,NA())","v":54150000},null,null,"CAT",false,false,false,-8.6237872799137527E-3,-0.14806089162740121,-0.18017443097213359,0.17955371043072144,0.19115706115266162,false,false]
[null,"CVX",{"$f":"'Data Extract Income Stmt'!K211","v":0},{"$f":"'Data Extract Income Stmt'!L211","v":false},{"$f":"'Data Extract Income Stmt'!M211","v":220260000},{"$f":"'Data Extract Income Stmt'!N211","v":199940000},{"$f":"'Data Extract Income Stmt'!O211","v":129649992},{"$f":"'Data Extract Income Stmt'!P211","v":110480000},{"$f":"'Data Extract Income Stmt'!Q211","v":134780000},{"$f":"'Data Extract Income Stmt'!R211","v":false},{"$f":"'Data Extract Income Stmt'!S211","v":false},{"$f":"IF('Data Current'!BM15,'Data Current'!BM15,NA())","v":176990000},null,null,"CVX",false,false,false,-9.2254608190320497E-2,-0.35155550665199564,-0.14785956947841539,0.21994931209268653,0.31317702923282376,false,false]
[null,"CSCO",{"$f":"'Data Extract Income Stmt'!K212","v":0},{"$f":"'Data Extract Income Stmt'!L212","v":false},{"$f":"'Data Extract Income Stmt'!M212","v":47140000},{"$f":"'Data Extract Income Stmt'!N212","v":49160000},{"$f":"'Data Extract Income Stmt'!O212","v":49250000},{"$f":"'Data Extract Income Stmt'!P212","v":48010000},{"$f":"'Data Extract Income Stmt'!Q212","v":49330000},{"$f":"'Data Extract Income Stmt'!R212","v":false},{"$f":"'Data Extract Income Stmt'!S212","v":false},{"$f":"IF('Data Current'!BM16,'Data Current'!BM16,NA())","v":51430000},null,null,"CSCO",false,false,false,4.2851081883750641E-2,1.8307567127746616E-3,-2.5177664974619263E-2,2.7494272026661104E-2,4.2570443948915404E-2,false,false]
[null,"KO",{"$f":"'Data Extract Income Stmt'!K213","v":0},{"$f":"'Data Extract Income Stmt'!L213","v":false},{"$f":"'Data Extract Income Stmt'!M213","v":46760000},{"$f":"'Data Extract Income Stmt'!N213","v":46000000},{"$f":"'Data Extract Income Stmt'!O213","v":43700000},{"$f":"'Data Extract Income Stmt'!P213","v":41380000},{"$f":"'Data Extract Income Stmt'!Q213","v":35020000},{"$f":"'Data Extract Income Stmt'!R213","v":false},{"$f":"'Data Extract Income Stmt'!S213","v":false},{"$f":"IF('Data Current'!BM17,'Data Current'!BM17,NA())","v":31880000},null,null,"KO",false,false,false,-1.6253207869974307E-2,-5.0000000000000044E-2,-5.3089244851258544E-2,-0.15369743837602712,-8.9663049685893781E-2,false,false]
[null,"DIS",{"$f":"'Data Extract Income Stmt'!K214","v":0},{"$f":"'Data Extract Income Stmt'!L214","v":false},{"$f":"'Data Extract Income Stmt'!M214","v":44930000},{"$f":"'Data Extract Income Stmt'!N214","v":48740000},{"$f":"'Data Extract Income Stmt'!O214","v":52000000},{"$f":"'Data Extract Income Stmt'!P214","v":55370000},{"$f":"'Data Extract Income Stmt'!Q214","v":54940000},{"$f":"'Data Extract Income Stmt'!R214","v":false},{"$f":"'Data Extract Income Stmt'!S214","v":false},{"$f":"IF('Data Current'!BM18,'Data Current'!BM18,NA())","v":58850000},null,null,"DIS",false,false,false,8.4798575561985334E-2,6.6885514977431226E-2,6.4807692307692344E-2,-7.7659382337005312E-3,7.1168547506370583E-2,false,false]
[null,"DWDP",{"$f":"'Data Extract Income Stmt'!K215","v":0},{"$f":"'Data Extract Income Stmt'!L215","v":false},{"$f":"'Data Extract Income Stmt'!M215","v":57040000},{"$f":"'Data Extract Income Stmt'!N215","v":58110000},{"$f":"'Data Extract Income Stmt'!O215","v":48730000},{"$f":"'Data Extract Income Stmt'!P215","v":48120000},{"$f":"'Data Extract Income Stmt'!Q215","v":62370000},{"$f":"'Data Extract Income Stmt'!R215","v":false},{"$f":"'Data Extract Income Stmt'!S215","v":false},{"$f":"IF('Data Current'!BM19,'Data Current'!BM19,NA())","v":87330000},null,null,"DWDP",false,false,false,1.8758765778401187E-2,-0.16141800034417486,-1.2517956084547532E-2,0.29613466334164595,0.40019240019240021,false,false]
[null,"XOM",{"$f":"'Data Extract Income Stmt'!K216","v":0},{"$f":"'Data Extract Income Stmt'!L216","v":false},{"$f":"'Data Extract Income Stmt'!M216","v":390249984},{"$f":"'Data Extract Income Stmt'!N216","v":364760000},{"$f":"'Data Extract Income Stmt'!O216","v":236810000},{"$f":"'Data Extract Income Stmt'!P216","v":200630000},{"$f":"'Data Extract Income Stmt'!Q216","v":237160000},{"$f":"'Data Extract Income Stmt'!R216","v":false},{"$f":"'Data Extract Income Stmt'!S216","v":false},{"$f":"IF('Data Current'!BM20,'Data Current'!BM20,NA())","v":312309984},null,null,"XOM",false,false,false,-6.5317066098841914E-2,-0.35077859414409474,-0.15278071027405937,0.18207645915366588,0.31687461629279801,false,false]
[null,"GE",{"$f":"'Data Extract Income Stmt'!K217","v":0},{"$f":"'Data Extract Income Stmt'!L217","v":false},{"$f":"'Data Extract Income Stmt'!M217","v":144270000},{"$f":"'Data Extract Income Stmt'!N217","v":117240000},{"$f":"'Data Extract Income Stmt'!O217","v":115920000},{"$f":"'Data Extract Income Stmt'!P217","v":119870000},{"$f":"'Data Extract Income Stmt'!Q217","v":120470000},{"$f":"'Data Extract Income Stmt'!R217","v":false},{"$f":"'Data Extract Income Stmt'!S217","v":false},{"$f":"IF('Data Current'!BM21,'Data Current'!BM21,NA())","v":122610000},null,null,"GE",false,false,false,-0.18735703888542321,-1.1258955987717534E-2,3.4075224292615669E-2,5.0054225410862685E-3,1.7763758612102665E-2,false,false]
[null,"HD",{"$f":"'Data Extract Income Stmt'!K218","v":0},{"$f":"'Data Extract Income Stmt'!L218","v":false},{"$f":"'Data Extract Income Stmt'!M218","v":78810000},{"$f":"'Data Extract Income Stmt'!N218","v":83180000},{"$f":"'Data Extract Income Stmt'!O218","v":88520000},{"$f":"'Data Extract Income Stmt'!P218","v":94600000},{"$f":"'Data Extract Income Stmt'!Q218","v":100900000},{"$f":"'Data Extract Income Stmt'!R218","v":false},{"$f":"'Data Extract Income Stmt'!S218","v":false},{"$f":"IF('Data Current'!BM22,'Data Current'!BM22,NA())","v":108290000},null,null,"HD",false,false,false,5.5449816013196207E-2,6.419812454917051E-2,6.8685042928151807E-2,6.6596194503171224E-2,7.3240832507433185E-2,false,false]
[null,"IBM",{"$f":"'Data Extract Income Stmt'!K219","v":0},{"$f":"'Data Extract Income Stmt'!L219","v":false},{"$f":"'Data Extract Income Stmt'!M219","v":98370000},{"$f":"'Data Extract Income Stmt'!N219","v":92790000},{"$f":"'Data Extract Income Stmt'!O219","v":81740000},{"$f":"'Data Extract Income Stmt'!P219","v":79920000},{"$f":"'Data Extract Income Stmt'!Q219","v":79140000},{"$f":"'Data Extract Income Stmt'!R219","v":false},{"$f":"'Data Extract Income Stmt'!S219","v":false},{"$f":"IF('Data Current'!BM23,'Data Current'!BM23,NA())","v":80300000},null,null,"IBM",false,false,false,-5.6724611161939609E-2,-0.1190861084168553,-2.2265720577440695E-2,-9.7597597597597341E-3,1.4657568865301895E-2,false,false]
[null,"INTC",{"$f":"'Data Extract Income Stmt'!K220","v":0},{"$f":"'Data Extract Income Stmt'!L220","v":false},{"$f":"'Data Extract Income Stmt'!M220","v":52710000},{"$f":"'Data Extract Income Stmt'!N220","v":55870000},{"$f":"'Data Extract Income Stmt'!O220","v":55360000},{"$f":"'Data Extract Income Stmt'!P220","v":59390000},{"$f":"'Data Extract Income Stmt'!Q220","v":62760000},{"$f":"'Data Extract Income Stmt'!R220","v":false},{"$f":"'Data Extract Income Stmt'!S220","v":false},{"$f":"IF('Data Current'!BM24,'Data Current'!BM24,NA())","v":69550000},null,null,"INTC",false,false,false,5.9950673496490303E-2,-9.1283336316448915E-3,7.2796242774566533E-2,5.6743559521805098E-2,0.10818992989165066,false,false]
[null,"JNJ",{"$f":"'Data Extract Income Stmt'!K221","v":0},{"$f":"'Data Extract Income Stmt'!L221","v":false},{"$f":"'Data Extract Income Stmt'!M221","v":71260000},{"$f":"'Data Extract Income Stmt'!N221","v":74330000},{"$f":"'Data Extract Income Stmt'!O221","v":70200000},{"$f":"'Data Extract Income Stmt'!P221","v":71940000},{"$f":"'Data Extract Income Stmt'!Q221","v":76480000},{"$f":"'Data Extract Income Stmt'!R221","v":false},{"$f":"'Data Extract Income Stmt'!S221","v":false},{"$f":"IF('Data Current'!BM25,'Data Current'!BM25,NA())","v":81200000},null,null,"JNJ",false,false,false,4.3081672747684596E-2,-5.5563029732275004E-2,2.4786324786324698E-2,6.3108145676953109E-2,6.1715481171548126E-2,false,false]
[null,"MCD",{"$f":"'Data Extract Income Stmt'!K222","v":0},{"$f":"'Data Extract Income Stmt'!L222","v":false},{"$f":"'Data Extract Income Stmt'!M222","v":28110000},{"$f":"'Data Extract Income Stmt'!N222","v":27440000},{"$f":"'Data Extract Income Stmt'!O222","v":25410000},{"$f":"'Data Extract Income Stmt'!P222","v":24620000},{"$f":"'Data Extract Income Stmt'!Q222","v":22820000},{"$f":"'Data Extract Income Stmt'!R222","v":false},{"$f":"'Data Extract Income Stmt'!S222","v":false},{"$f":"IF('Data Current'!BM26,'Data Current'!BM26,NA())","v":21070000},null,null,"MCD",false,false,false,-2.3834934187122014E-2,-7.3979591836734748E-2,-3.1090121999212905E-2,-7.311129163281882E-2,-7.6687116564417179E-2,false,false]
[null,"MRK",{"$f":"'Data Extract Income Stmt'!K223","v":0},{"$f":"'Data Extract Income Stmt'!L223","v":false},{"$f":"'Data Extract Income Stmt'!M223","v":44090000},{"$f":"'Data Extract Income Stmt'!N223","v":42110000},{"$f":"'Data Extract Income Stmt'!O223","v":38770000},{"$f":"'Data Extract Income Stmt'!P223","v":39500000},{"$f":"'Data Extract Income Stmt'!Q223","v":39980000},{"$f":"'Data Extract Income Stmt'!R223","v":false},{"$f":"'Data Extract Income Stmt'!S223","v":false},{"$f":"IF('Data Current'!BM27,'Data Current'!BM27,NA())","v":42400000},null,null,"MRK",false,false,false,-4.4908142435926557E-2,-7.9316076941344127E-2,1.8828991488264224E-2,1.2151898734177324E-2,6.0530265132566319E-2,false,false]
[null,"MSFT",{"$f":"'Data Extract Income Stmt'!K224","v":0},{"$f":"'Data Extract Income Stmt'!L224","v":false},{"$f":"'Data Extract Income Stmt'!M224","v":86730000},{"$f":"'Data Extract Income Stmt'!N224","v":92970000},{"$f":"'Data Extract Income Stmt'!O224","v":84700000},{"$f":"'Data Extract Income Stmt'!P224","v":96020000},{"$f":"'Data Extract Income Stmt'!Q224","v":110180000},{"$f":"'Data Extract Income Stmt'!R224","v":false},{"$f":"'Data Extract Income Stmt'!S224","v":false},{"$f":"IF('Data Current'!BM28,'Data Current'!BM28,NA())","v":122750000},null,null,"MSFT",false,false,false,7.1947423037011404E-2,-8.8953425836291289E-2,0.1336481700118064,0.14746927723390968,0.11408604102377917,false,false]
[null,"NKE",{"$f":"'Data Extract Income Stmt'!K225","v":0},{"$f":"'Data Extract Income Stmt'!L225","v":false},{"$f":"'Data Extract Income Stmt'!M225","v":27790000},{"$f":"'Data Extract Income Stmt'!N225","v":30700000},{"$f":"'Data Extract Income Stmt'!O225","v":32460000},{"$f":"'Data Extract Income Stmt'!P225","v":34250000},{"$f":"'Data Extract Income Stmt'!Q225","v":36360000},{"$f":"'Data Extract Income Stmt'!R225","v":false},{"$f":"'Data Extract Income Stmt'!S225","v":false},{"$f":"IF('Data Current'!BM29,'Data Current'!BM29,NA())","v":39360000},null,null,"NKE",false,false,false,0.10471392587261596,5.7328990228012966E-2,5.5144793592113439E-2,6.160583941605835E-2,8.2508250825082508E-2,false,false]
[null,"PFE",{"$f":"'Data Extract Income Stmt'!K226","v":0},{"$f":"'Data Extract Income Stmt'!L226","v":false},{"$f":"'Data Extract Income Stmt'!M226","v":51580000},{"$f":"'Data Extract Income Stmt'!N226","v":49610000},{"$f":"'Data Extract Income Stmt'!O226","v":48850000},{"$f":"'Data Extract Income Stmt'!P226","v":52820000},{"$f":"'Data Extract Income Stmt'!Q226","v":52550000},{"$f":"'Data Extract Income Stmt'!R226","v":false},{"$f":"'Data Extract Income Stmt'!S226","v":false},{"$f":"IF('Data Current'!BM30,'Data Current'!BM30,NA())","v":54190000},null,null,"PFE",false,false,false,-3.8193098100038791E-2,-1.5319492037895621E-2,8.1269191402251861E-2,-5.1117001135932982E-3,3.1208372978116072E-2,false,false]
[null,"PG",{"$f":"'Data Extract Income Stmt'!K227","v":0},{"$f":"'Data Extract Income Stmt'!L227","v":false},{"$f":"'Data Extract Income Stmt'!M227","v":80510000},{"$f":"'Data Extract Income Stmt'!N227","v":70750000},{"$f":"'Data Extract Income Stmt'!O227","v":65300004},{"$f":"'Data Extract Income Stmt'!P227","v":65059996},{"$f":"'Data Extract Income Stmt'!Q227","v":66830000},{"$f":"'Data Extract Income Stmt'!R227","v":false},{"$f":"'Data Extract Income Stmt'!S227","v":false},{"$f":"IF('Data Current'!BM31,'Data Current'!BM31,NA())","v":66989996},null,null,"PG",false,false,false,-0.12122717674823003,-7.7031745583038824E-2,-3.6754668498948373E-3,2.720571947160888E-2,2.394074517432232E-3,false,false]
[null,0,{"$f":"'Data Extract Income Stmt'!K228","v":0},{"$f":"'Data Extract Income Stmt'!L228","v":false},{"$f":"'Data Extract Income Stmt'!M228","v":false},{"$f":"'Data Extract Income Stmt'!N228","v":false},{"$f":"'Data Extract Income Stmt'!O228","v":false},{"$f":"'Data Extract Income Stmt'!P228","v":false},{"$f":"'Data Extract Income Stmt'!Q228","v":false},{"$f":"'Data Extract Income Stmt'!R228","v":false},{"$f":"'Data Extract Income Stmt'!S228","v":false},{"$f":"IF('Data Current'!BM32,'Data Current'!BM32,NA())","v":{"$error":"#N/A"}},null,null,0,false,false,false,false,false,false,false,false,false,false]
[null,0,{"$f":"'Data Extract Income Stmt'!K229","v":0},{"$f":"'Data Extract Income Stmt'!L229","v":false},{"$f":"'Data Extract Income Stmt'!M229","v":false},{"$f":"'Data Extract Income Stmt'!N229","v":false},{"$f":"'Data Extract Income Stmt'!O229","v":false},{"$f":"'Data Extract Income Stmt'!P229","v":false},{"$f":"'Data Extract Income Stmt'!Q229","v":false},{"$f":"'Data Extract Income Stmt'!R229","v":false},{"$f":"'Data Extract Income Stmt'!S229","v":false},{"$f":"IF('Data Current'!BM33,'Data Current'!BM33,NA())","v":{"$error":"#N/A"}},null,null,0,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Gross Margin",null,{"$f":"C332","v":2011},{"$f":"D332","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"R&D as Percent of Gross Margin",null,{"$f":"P332","v":2011},{"$f":"Q332","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B333","v":"MMM"},{"$f":"C333-'Data Extract Income Stmt'!K369","v":0},{"$f":"D333-'Data Extract Income Stmt'!L369","v":0},{"$f":"E333-'Data Extract Income Stmt'!M369","v":16130000},{"$f":"F333-'Data Extract Income Stmt'!N369","v":16760000},{"$f":"G333-'Data Extract Income Stmt'!O369","v":16170000},{"$f":"H333-'Data Extract Income Stmt'!P369","v":16450000},{"$f":"I333-'Data Extract Income Stmt'!Q369","v":17260000},{"$f":"J333-'Data Extract Income Stmt'!R369","v":0},{"$f":"K333-'Data Extract Income Stmt'!S369","v":0},{"$f":"L333-'Data Extract Income Stmt'!T369","v":33310002},null,null,{"$f":"O333","v":"MMM"},{"$f":"IFERROR('Data Extract Income Stmt'!K424/'EBITDA Analysis'!C359,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L424/'EBITDA Analysis'!D359,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M424/'EBITDA Analysis'!E359,FALSE)","v":0.10663360198388097},{"$f":"IFERROR('Data Extract Income Stmt'!N424/'EBITDA Analysis'!F359,FALSE)","v":0.10560859188544153},{"$f":"IFERROR('Data Extract Income Stmt'!O424/'EBITDA Analysis'!G359,FALSE)","v":0.10822510822510822},{"$f":"IFERROR('Data Extract Income Stmt'!P424/'EBITDA Analysis'!H359,FALSE)","v":0.10577507598784194},{"$f":"IFERROR('Data Extract Income Stmt'!Q424/'EBITDA Analysis'!I359,FALSE)","v":0.10660486674391657},{"$f":"IFERROR('Data Extract Income Stmt'!R424/'EBITDA Analysis'!J359,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S424/'EBITDA Analysis'!K359,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T424/'EBITDA Analysis'!L359,FALSE)","v":0}]
[null,{"$f":"B334","v":"AAPL"},{"$f":"C334-'Data Extract Income Stmt'!K370","v":0},{"$f":"D334-'Data Extract Income Stmt'!L370","v":0},{"$f":"E334-'Data Extract Income Stmt'!M370","v":70390000},{"$f":"F334-'Data Extract Income Stmt'!N370","v":78630000},{"$f":"G334-'Data Extract Income Stmt'!O370","v":100280000},{"$f":"H334-'Data Extract Income Stmt'!P370","v":93230000},{"$f":"I334-'Data Extract Income Stmt'!Q370","v":97020000},{"$f":"J334-'Data Extract Income Stmt'!R370","v":0},{"$f":"K334-'Data Extract Income Stmt'!S370","v":0},{"$f":"L334-'Data Extract Income Stmt'!T370","v":263489984},null,null,{"$f":"O334","v":"AAPL"},{"$f":"IFERROR('Data Extract Income Stmt'!K425/'EBITDA Analysis'!C360,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L425/'EBITDA Analysis'!D360,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M425/'EBITDA Analysis'!E360,FALSE)","v":6.3645404176729647E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N425/'EBITDA Analysis'!F360,FALSE)","v":7.6815464835304589E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O425/'EBITDA Analysis'!G360,FALSE)","v":8.047466593538094E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P425/'EBITDA Analysis'!H360,FALSE)","v":0.10779791912474525},{"$f":"IFERROR('Data Extract Income Stmt'!Q425/'EBITDA Analysis'!I360,FALSE)","v":0.11935683364254793},{"$f":"IFERROR('Data Extract Income Stmt'!R425/'EBITDA Analysis'!J360,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S425/'EBITDA Analysis'!K360,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T425/'EBITDA Analysis'!L360,FALSE)","v":0}]
[null,"BA",{"$f":"C335-'Data Extract Income Stmt'!K371","v":0},{"$f":"D335-'Data Extract Income Stmt'!L371","v":0},{"$f":"E335-'Data Extract Income Stmt'!M371","v":15200000},{"$f":"F335-'Data Extract Income Stmt'!N371","v":15910000},{"$f":"G335-'Data Extract Income Stmt'!O371","v":15850000},{"$f":"H335-'Data Extract Income Stmt'!P371","v":15690000},{"$f":"I335-'Data Extract Income Stmt'!Q371","v":19390000},{"$f":"J335-'Data Extract Income Stmt'!R371","v":0},{"$f":"K335-'Data Extract Income Stmt'!S371","v":0},{"$f":"L335-'Data Extract Income Stmt'!T371","v":98720000},null,null,"BA",{"$f":"IFERROR('Data Extract Income Stmt'!K426/'EBITDA Analysis'!C361,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L426/'EBITDA Analysis'!D361,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M426/'EBITDA Analysis'!E361,FALSE)","v":0.20197368421052631},{"$f":"IFERROR('Data Extract Income Stmt'!N426/'EBITDA Analysis'!F361,FALSE)","v":0.19170333123821495},{"$f":"IFERROR('Data Extract Income Stmt'!O426/'EBITDA Analysis'!G361,FALSE)","v":0.21009463722397476},{"$f":"IFERROR('Data Extract Income Stmt'!P426/'EBITDA Analysis'!H361,FALSE)","v":0.29509241555130655},{"$f":"IFERROR('Data Extract Income Stmt'!Q426/'EBITDA Analysis'!I361,FALSE)","v":0.16400206291903044},{"$f":"IFERROR('Data Extract Income Stmt'!R426/'EBITDA Analysis'!J361,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S426/'EBITDA Analysis'!K361,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T426/'EBITDA Analysis'!L361,FALSE)","v":0}]
[null,"CAT",{"$f":"C336-'Data Extract Income Stmt'!K372","v":0},{"$f":"D336-'Data Extract Income Stmt'!L372","v":0},{"$f":"E336-'Data Extract Income Stmt'!M372","v":16520000},{"$f":"F336-'Data Extract Income Stmt'!N372","v":17070000},{"$f":"G336-'Data Extract Income Stmt'!O372","v":15140000},{"$f":"H336-'Data Extract Income Stmt'!P372","v":12090000},{"$f":"I336-'Data Extract Income Stmt'!Q372","v":16000000},{"$f":"J336-'Data Extract Income Stmt'!R372","v":0},{"$f":"K336-'Data Extract Income Stmt'!S372","v":0},{"$f":"L336-'Data Extract Income Stmt'!T372","v":54150000},null,null,"CAT",{"$f":"IFERROR('Data Extract Income Stmt'!K427/'EBITDA Analysis'!C362,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L427/'EBITDA Analysis'!D362,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M427/'EBITDA Analysis'!E362,FALSE)","v":0.12409200968523003},{"$f":"IFERROR('Data Extract Income Stmt'!N427/'EBITDA Analysis'!F362,FALSE)","v":0.12536613942589339},{"$f":"IFERROR('Data Extract Income Stmt'!O427/'EBITDA Analysis'!G362,FALSE)","v":0.14002642007926025},{"$f":"IFERROR('Data Extract Income Stmt'!P427/'EBITDA Analysis'!H362,FALSE)","v":0.16129032258064516},{"$f":"IFERROR('Data Extract Income Stmt'!Q427/'EBITDA Analysis'!I362,FALSE)","v":0.119375},{"$f":"IFERROR('Data Extract Income Stmt'!R427/'EBITDA Analysis'!J362,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S427/'EBITDA Analysis'!K362,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T427/'EBITDA Analysis'!L362,FALSE)","v":0}]
[null,"CVX",{"$f":"C337-'Data Extract Income Stmt'!K373","v":0},{"$f":"D337-'Data Extract Income Stmt'!L373","v":0},{"$f":"E337-'Data Extract Income Stmt'!M373","v":59840000},{"$f":"F337-'Data Extract Income Stmt'!N373","v":53890000},{"$f":"G337-'Data Extract Income Stmt'!O373","v":35799992},{"$f":"H337-'Data Extract Income Stmt'!P373","v":30380000},{"$f":"I337-'Data Extract Income Stmt'!Q373","v":38920000},{"$f":"J337-'Data Extract Income Stmt'!R373","v":0},{"$f":"K337-'Data Extract Income Stmt'!S373","v":0},{"$f":"L337-'Data Extract Income Stmt'!T373","v":176990000},null,null,"CVX",{"$f":"IFERROR('Data Extract Income Stmt'!K428/'EBITDA Analysis'!C363,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L428/'EBITDA Analysis'!D363,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M428/'EBITDA Analysis'!E363,FALSE)","v":1.2533422459893048E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N428/'EBITDA Analysis'!F363,FALSE)","v":1.3119317127481907E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O428/'EBITDA Analysis'!G363,FALSE)","v":1.6787713248651005E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P428/'EBITDA Analysis'!H363,FALSE)","v":1.5668202764976959E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q428/'EBITDA Analysis'!I363,FALSE)","v":1.1125385405960945E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R428/'EBITDA Analysis'!J363,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S428/'EBITDA Analysis'!K363,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T428/'EBITDA Analysis'!L363,FALSE)","v":0}]
[null,"CSCO",{"$f":"C338-'Data Extract Income Stmt'!K374","v":0},{"$f":"D338-'Data Extract Income Stmt'!L374","v":0},{"$f":"E338-'Data Extract Income Stmt'!M374","v":30609999},{"$f":"F338-'Data Extract Income Stmt'!N374","v":32680000},{"$f":"G338-'Data Extract Income Stmt'!O374","v":33530000},{"$f":"H338-'Data Extract Income Stmt'!P374","v":32970000},{"$f":"I338-'Data Extract Income Stmt'!Q374","v":32580000},{"$f":"J338-'Data Extract Income Stmt'!R374","v":0},{"$f":"K338-'Data Extract Income Stmt'!S374","v":0},{"$f":"L338-'Data Extract Income Stmt'!T374","v":51430000},null,null,"CSCO",{"$f":"IFERROR('Data Extract Income Stmt'!K429/'EBITDA Analysis'!C364,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L429/'EBITDA Analysis'!D364,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M429/'EBITDA Analysis'!E364,FALSE)","v":0.2054884091959624},{"$f":"IFERROR('Data Extract Income Stmt'!N429/'EBITDA Analysis'!F364,FALSE)","v":0.19002447980416157},{"$f":"IFERROR('Data Extract Income Stmt'!O429/'EBITDA Analysis'!G364,FALSE)","v":0.18789144050104384},{"$f":"IFERROR('Data Extract Income Stmt'!P429/'EBITDA Analysis'!H364,FALSE)","v":0.18380345768880801},{"$f":"IFERROR('Data Extract Income Stmt'!Q429/'EBITDA Analysis'!I364,FALSE)","v":0.19429097605893186},{"$f":"IFERROR('Data Extract Income Stmt'!R429/'EBITDA Analysis'!J364,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S429/'EBITDA Analysis'!K364,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T429/'EBITDA Analysis'!L364,FALSE)","v":0}]
[null,"KO",{"$f":"C339-'Data Extract Income Stmt'!K375","v":0},{"$f":"D339-'Data Extract Income Stmt'!L375","v":0},{"$f":"E339-'Data Extract Income Stmt'!M375","v":30340000},{"$f":"F339-'Data Extract Income Stmt'!N375","v":29990000},{"$f":"G339-'Data Extract Income Stmt'!O375","v":28270000},{"$f":"H339-'Data Extract Income Stmt'!P375","v":26540000},{"$f":"I339-'Data Extract Income Stmt'!Q375","v":22970000},{"$f":"J339-'Data Extract Income Stmt'!R375","v":0},{"$f":"K339-'Data Extract Income Stmt'!S375","v":0},{"$f":"L339-'Data Extract Income Stmt'!T375","v":31880000},null,null,"KO",{"$f":"IFERROR('Data Extract Income Stmt'!K430/'EBITDA Analysis'!C365,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L430/'EBITDA Analysis'!D365,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M430/'EBITDA Analysis'!E365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N430/'EBITDA Analysis'!F365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O430/'EBITDA Analysis'!G365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P430/'EBITDA Analysis'!H365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q430/'EBITDA Analysis'!I365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!R430/'EBITDA Analysis'!J365,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S430/'EBITDA Analysis'!K365,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T430/'EBITDA Analysis'!L365,FALSE)","v":0}]
[null,"DIS",{"$f":"C340-'Data Extract Income Stmt'!K376","v":0},{"$f":"D340-'Data Extract Income Stmt'!L376","v":0},{"$f":"E340-'Data Extract Income Stmt'!M376","v":19940000},{"$f":"F340-'Data Extract Income Stmt'!N376","v":22370000},{"$f":"G340-'Data Extract Income Stmt'!O376","v":23720000},{"$f":"H340-'Data Extract Income Stmt'!P376","v":25440000},{"$f":"I340-'Data Extract Income Stmt'!Q376","v":24760000},{"$f":"J340-'Data Extract Income Stmt'!R376","v":0},{"$f":"K340-'Data Extract Income Stmt'!S376","v":0},{"$f":"L340-'Data Extract Income Stmt'!T376","v":58850000},null,null,"DIS",{"$f":"IFERROR('Data Extract Income Stmt'!K431/'EBITDA Analysis'!C366,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L431/'EBITDA Analysis'!D366,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M431/'EBITDA Analysis'!E366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N431/'EBITDA Analysis'!F366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O431/'EBITDA Analysis'!G366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P431/'EBITDA Analysis'!H366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q431/'EBITDA Analysis'!I366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!R431/'EBITDA Analysis'!J366,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S431/'EBITDA Analysis'!K366,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T431/'EBITDA Analysis'!L366,FALSE)","v":0}]
[null,"DWDP",{"$f":"C341-'Data Extract Income Stmt'!K377","v":0},{"$f":"D341-'Data Extract Income Stmt'!L377","v":0},{"$f":"E341-'Data Extract Income Stmt'!M377","v":11940000},{"$f":"F341-'Data Extract Income Stmt'!N377","v":13200000},{"$f":"G341-'Data Extract Income Stmt'!O377","v":13140000},{"$f":"H341-'Data Extract Income Stmt'!P377","v":13270000},{"$f":"I341-'Data Extract Income Stmt'!Q377","v":16420000},{"$f":"J341-'Data Extract Income Stmt'!R377","v":0},{"$f":"K341-'Data Extract Income Stmt'!S377","v":0},{"$f":"L341-'Data Extract Income Stmt'!T377","v":87330000},null,null,"DWDP",{"$f":"IFERROR('Data Extract Income Stmt'!K432/'EBITDA Analysis'!C367,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L432/'EBITDA Analysis'!D367,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M432/'EBITDA Analysis'!E367,FALSE)","v":0.14656616415410384},{"$f":"IFERROR('Data Extract Income Stmt'!N432/'EBITDA Analysis'!F367,FALSE)","v":0.125},{"$f":"IFERROR('Data Extract Income Stmt'!O432/'EBITDA Analysis'!G367,FALSE)","v":0.12176560121765601},{"$f":"IFERROR('Data Extract Income Stmt'!P432/'EBITDA Analysis'!H367,FALSE)","v":0.11906556141672947},{"$f":"IFERROR('Data Extract Income Stmt'!Q432/'EBITDA Analysis'!I367,FALSE)","v":0.12850182704019489},{"$f":"IFERROR('Data Extract Income Stmt'!R432/'EBITDA Analysis'!J367,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S432/'EBITDA Analysis'!K367,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T432/'EBITDA Analysis'!L367,FALSE)","v":0}]
[null,"XOM",{"$f":"C342-'Data Extract Income Stmt'!K378","v":0},{"$f":"D342-'Data Extract Income Stmt'!L378","v":0},{"$f":"E342-'Data Extract Income Stmt'!M378","v":103589984},{"$f":"F342-'Data Extract Income Stmt'!N378","v":96260000},{"$f":"G342-'Data Extract Income Stmt'!O378","v":69700000},{"$f":"H342-'Data Extract Income Stmt'!P378","v":63060000},{"$f":"I342-'Data Extract Income Stmt'!Q378","v":73020000},{"$f":"J342-'Data Extract Income Stmt'!R378","v":0},{"$f":"K342-'Data Extract Income Stmt'!S378","v":0},{"$f":"L342-'Data Extract Income Stmt'!T378","v":312309984},null,null,"XOM",{"$f":"IFERROR('Data Extract Income Stmt'!K433/'EBITDA Analysis'!C368,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L433/'EBITDA Analysis'!D368,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M433/'EBITDA Analysis'!E368,FALSE)","v":1.003958005727658E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N433/'EBITDA Analysis'!F368,FALSE)","v":1.0087263660918347E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O433/'EBITDA Analysis'!G368,FALSE)","v":1.449067431850789E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P433/'EBITDA Analysis'!H368,FALSE)","v":1.6809387884554394E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q433/'EBITDA Analysis'!I368,FALSE)","v":1.4516570802519857E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R433/'EBITDA Analysis'!J368,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S433/'EBITDA Analysis'!K368,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T433/'EBITDA Analysis'!L368,FALSE)","v":0}]
[null,"GE",{"$f":"C343-'Data Extract Income Stmt'!K379","v":0},{"$f":"D343-'Data Extract Income Stmt'!L379","v":0},{"$f":"E343-'Data Extract Income Stmt'!M379","v":83350000},{"$f":"F343-'Data Extract Income Stmt'!N379","v":44630000},{"$f":"G343-'Data Extract Income Stmt'!O379","v":44880000},{"$f":"H343-'Data Extract Income Stmt'!P379","v":46480000},{"$f":"I343-'Data Extract Income Stmt'!Q379","v":43240000},{"$f":"J343-'Data Extract Income Stmt'!R379","v":0},{"$f":"K343-'Data Extract Income Stmt'!S379","v":0},{"$f":"L343-'Data Extract Income Stmt'!T379","v":122610000},null,null,"GE",{"$f":"IFERROR('Data Extract Income Stmt'!K434/'EBITDA Analysis'!C369,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L434/'EBITDA Analysis'!D369,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M434/'EBITDA Analysis'!E369,FALSE)","v":5.6988602279544089E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N434/'EBITDA Analysis'!F369,FALSE)","v":9.4779296437373969E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O434/'EBITDA Analysis'!G369,FALSE)","v":9.4696969696969696E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P434/'EBITDA Analysis'!H369,FALSE)","v":0.10283993115318417},{"$f":"IFERROR('Data Extract Income Stmt'!Q434/'EBITDA Analysis'!I369,FALSE)","v":0.11100832562442182},{"$f":"IFERROR('Data Extract Income Stmt'!R434/'EBITDA Analysis'!J369,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S434/'EBITDA Analysis'!K369,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T434/'EBITDA Analysis'!L369,FALSE)","v":0}]
[null,"HD",{"$f":"C344-'Data Extract Income Stmt'!K380","v":0},{"$f":"D344-'Data Extract Income Stmt'!L380","v":0},{"$f":"E344-'Data Extract Income Stmt'!M380","v":27520000},{"$f":"F344-'Data Extract Income Stmt'!N380","v":29090000},{"$f":"G344-'Data Extract Income Stmt'!O380","v":30440000},{"$f":"H344-'Data Extract Income Stmt'!P380","v":32540000},{"$f":"I344-'Data Extract Income Stmt'!Q380","v":34599996},{"$f":"J344-'Data Extract Income Stmt'!R380","v":0},{"$f":"K344-'Data Extract Income Stmt'!S380","v":0},{"$f":"L344-'Data Extract Income Stmt'!T380","v":108290000},null,null,"HD",{"$f":"IFERROR('Data Extract Income Stmt'!K435/'EBITDA Analysis'!C370,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L435/'EBITDA Analysis'!D370,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M435/'EBITDA Analysis'!E370,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N435/'EBITDA Analysis'!F370,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O435/'EBITDA Analysis'!G370,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P435/'EBITDA Analysis'!H370,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q435/'EBITDA Analysis'!I370,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!R435/'EBITDA Analysis'!J370,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S435/'EBITDA Analysis'!K370,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T435/'EBITDA Analysis'!L370,FALSE)","v":0}]
[null,"IBM",{"$f":"C345-'Data Extract Income Stmt'!K381","v":0},{"$f":"D345-'Data Extract Income Stmt'!L381","v":0},{"$f":"E345-'Data Extract Income Stmt'!M381","v":52600000},{"$f":"F345-'Data Extract Income Stmt'!N381","v":50220000},{"$f":"G345-'Data Extract Income Stmt'!O381","v":43670000},{"$f":"H345-'Data Extract Income Stmt'!P381","v":41770000},{"$f":"I345-'Data Extract Income Stmt'!Q381","v":39690000},{"$f":"J345-'Data Extract Income Stmt'!R381","v":0},{"$f":"K345-'Data Extract Income Stmt'!S381","v":0},{"$f":"L345-'Data Extract Income Stmt'!T381","v":80300000},null,null,"IBM",{"$f":"IFERROR('Data Extract Income Stmt'!K436/'EBITDA Analysis'!C371,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L436/'EBITDA Analysis'!D371,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M436/'EBITDA Analysis'!E371,FALSE)","v":0.10418250950570342},{"$f":"IFERROR('Data Extract Income Stmt'!N436/'EBITDA Analysis'!F371,FALSE)","v":0.10414177618478694},{"$f":"IFERROR('Data Extract Income Stmt'!O436/'EBITDA Analysis'!G371,FALSE)","v":0.11403709640485458},{"$f":"IFERROR('Data Extract Income Stmt'!P436/'EBITDA Analysis'!H371,FALSE)","v":0.12975819966483121},{"$f":"IFERROR('Data Extract Income Stmt'!Q436/'EBITDA Analysis'!I371,FALSE)","v":0.13529856386999245},{"$f":"IFERROR('Data Extract Income Stmt'!R436/'EBITDA Analysis'!J371,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S436/'EBITDA Analysis'!K371,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T436/'EBITDA Analysis'!L371,FALSE)","v":0}]
[null,"INTC",{"$f":"C346-'Data Extract Income Stmt'!K382","v":0},{"$f":"D346-'Data Extract Income Stmt'!L382","v":0},{"$f":"E346-'Data Extract Income Stmt'!M382","v":39320000},{"$f":"F346-'Data Extract Income Stmt'!N382","v":43900000},{"$f":"G346-'Data Extract Income Stmt'!O382","v":43420000},{"$f":"H346-'Data Extract Income Stmt'!P382","v":43750000},{"$f":"I346-'Data Extract Income Stmt'!Q382","v":47080000},{"$f":"J346-'Data Extract Income Stmt'!R382","v":0},{"$f":"K346-'Data Extract Income Stmt'!S382","v":0},{"$f":"L346-'Data Extract Income Stmt'!T382","v":69550000},null,null,"INTC",{"$f":"IFERROR('Data Extract Income Stmt'!K437/'EBITDA Analysis'!C372,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L437/'EBITDA Analysis'!D372,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M437/'EBITDA Analysis'!E372,FALSE)","v":0.27060020345879959},{"$f":"IFERROR('Data Extract Income Stmt'!N437/'EBITDA Analysis'!F372,FALSE)","v":0.2633257403189066},{"$f":"IFERROR('Data Extract Income Stmt'!O437/'EBITDA Analysis'!G372,FALSE)","v":0.27521879318286502},{"$f":"IFERROR('Data Extract Income Stmt'!P437/'EBITDA Analysis'!H372,FALSE)","v":0.29142857142857143},{"$f":"IFERROR('Data Extract Income Stmt'!Q437/'EBITDA Analysis'!I372,FALSE)","v":0.27909940526762955},{"$f":"IFERROR('Data Extract Income Stmt'!R437/'EBITDA Analysis'!J372,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S437/'EBITDA Analysis'!K372,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T437/'EBITDA Analysis'!L372,FALSE)","v":0}]
[null,"JNJ",{"$f":"C347-'Data Extract Income Stmt'!K383","v":0},{"$f":"D347-'Data Extract Income Stmt'!L383","v":0},{"$f":"E347-'Data Extract Income Stmt'!M383","v":52950000},{"$f":"F347-'Data Extract Income Stmt'!N383","v":55270000},{"$f":"G347-'Data Extract Income Stmt'!O383","v":52370000},{"$f":"H347-'Data Extract Income Stmt'!P383","v":54060000},{"$f":"I347-'Data Extract Income Stmt'!Q383","v":57010000},{"$f":"J347-'Data Extract Income Stmt'!R383","v":0},{"$f":"K347-'Data Extract Income Stmt'!S383","v":0},{"$f":"L347-'Data Extract Income Stmt'!T383","v":81200000},null,null,"JNJ",{"$f":"IFERROR('Data Extract Income Stmt'!K438/'EBITDA Analysis'!C373,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L438/'EBITDA Analysis'!D373,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M438/'EBITDA Analysis'!E373,FALSE)","v":0.15486307837582625},{"$f":"IFERROR('Data Extract Income Stmt'!N438/'EBITDA Analysis'!F373,FALSE)","v":0.15379048308304685},{"$f":"IFERROR('Data Extract Income Stmt'!O438/'EBITDA Analysis'!G373,FALSE)","v":0.17280886003437082},{"$f":"IFERROR('Data Extract Income Stmt'!P438/'EBITDA Analysis'!H373,FALSE)","v":0.16666666666666666},{"$f":"IFERROR('Data Extract Income Stmt'!Q438/'EBITDA Analysis'!I373,FALSE)","v":0.18224872829328187},{"$f":"IFERROR('Data Extract Income Stmt'!R438/'EBITDA Analysis'!J373,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S438/'EBITDA Analysis'!K373,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T438/'EBITDA Analysis'!L373,FALSE)","v":0}]
[null,"MCD",{"$f":"C348-'Data Extract Income Stmt'!K384","v":0},{"$f":"D348-'Data Extract Income Stmt'!L384","v":0},{"$f":"E348-'Data Extract Income Stmt'!M384","v":12490000},{"$f":"F348-'Data Extract Income Stmt'!N384","v":12100000},{"$f":"G348-'Data Extract Income Stmt'!O384","v":11340000},{"$f":"H348-'Data Extract Income Stmt'!P384","v":11720000},{"$f":"I348-'Data Extract Income Stmt'!Q384","v":11980000},{"$f":"J348-'Data Extract Income Stmt'!R384","v":0},{"$f":"K348-'Data Extract Income Stmt'!S384","v":0},{"$f":"L348-'Data Extract Income Stmt'!T384","v":21070000},null,null,"MCD",{"$f":"IFERROR('Data Extract Income Stmt'!K439/'EBITDA Analysis'!C374,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L439/'EBITDA Analysis'!D374,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M439/'EBITDA Analysis'!E374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N439/'EBITDA Analysis'!F374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O439/'EBITDA Analysis'!G374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P439/'EBITDA Analysis'!H374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q439/'EBITDA Analysis'!I374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!R439/'EBITDA Analysis'!J374,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S439/'EBITDA Analysis'!K374,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T439/'EBITDA Analysis'!L374,FALSE)","v":0}]
[null,"MRK",{"$f":"C349-'Data Extract Income Stmt'!K385","v":0},{"$f":"D349-'Data Extract Income Stmt'!L385","v":0},{"$f":"E349-'Data Extract Income Stmt'!M385","v":35100000},{"$f":"F349-'Data Extract Income Stmt'!N385","v":33590000},{"$f":"G349-'Data Extract Income Stmt'!O385","v":30620000.5},{"$f":"H349-'Data Extract Income Stmt'!P385","v":31580000},{"$f":"I349-'Data Extract Income Stmt'!Q385","v":32040000},{"$f":"J349-'Data Extract Income Stmt'!R385","v":0},{"$f":"K349-'Data Extract Income Stmt'!S385","v":0},{"$f":"L349-'Data Extract Income Stmt'!T385","v":42400000},null,null,"MRK",{"$f":"IFERROR('Data Extract Income Stmt'!K440/'EBITDA Analysis'!C375,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L440/'EBITDA Analysis'!D375,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M440/'EBITDA Analysis'!E375,FALSE)","v":0.20284900284900284},{"$f":"IFERROR('Data Extract Income Stmt'!N440/'EBITDA Analysis'!F375,FALSE)","v":0.1944030961595713},{"$f":"IFERROR('Data Extract Income Stmt'!O440/'EBITDA Analysis'!G375,FALSE)","v":0.21456563986666166},{"$f":"IFERROR('Data Extract Income Stmt'!P440/'EBITDA Analysis'!H375,FALSE)","v":0.18936035465484483},{"$f":"IFERROR('Data Extract Income Stmt'!Q440/'EBITDA Analysis'!I375,FALSE)","v":0.29868913857677903},{"$f":"IFERROR('Data Extract Income Stmt'!R440/'EBITDA Analysis'!J375,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S440/'EBITDA Analysis'!K375,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T440/'EBITDA Analysis'!L375,FALSE)","v":0}]
[null,"MSFT",{"$f":"C350-'Data Extract Income Stmt'!K386","v":0},{"$f":"D350-'Data Extract Income Stmt'!L386","v":0},{"$f":"E350-'Data Extract Income Stmt'!M386","v":64240000},{"$f":"F350-'Data Extract Income Stmt'!N386","v":65410000},{"$f":"G350-'Data Extract Income Stmt'!O386","v":57870000},{"$f":"H350-'Data Extract Income Stmt'!P386","v":69250000},{"$f":"I350-'Data Extract Income Stmt'!Q386","v":81160000},{"$f":"J350-'Data Extract Income Stmt'!R386","v":0},{"$f":"K350-'Data Extract Income Stmt'!S386","v":0},{"$f":"L350-'Data Extract Income Stmt'!T386","v":122750000},null,null,"MSFT",{"$f":"IFERROR('Data Extract Income Stmt'!K441/'EBITDA Analysis'!C376,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L441/'EBITDA Analysis'!D376,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M441/'EBITDA Analysis'!E376,FALSE)","v":0.17714819427148193},{"$f":"IFERROR('Data Extract Income Stmt'!N441/'EBITDA Analysis'!F376,FALSE)","v":0.18422259593334353},{"$f":"IFERROR('Data Extract Income Stmt'!O441/'EBITDA Analysis'!G376,FALSE)","v":0.20718852600656645},{"$f":"IFERROR('Data Extract Income Stmt'!P441/'EBITDA Analysis'!H376,FALSE)","v":0.18830324909747292},{"$f":"IFERROR('Data Extract Income Stmt'!Q441/'EBITDA Analysis'!I376,FALSE)","v":0.18149334647609661},{"$f":"IFERROR('Data Extract Income Stmt'!R441/'EBITDA Analysis'!J376,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S441/'EBITDA Analysis'!K376,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T441/'EBITDA Analysis'!L376,FALSE)","v":0}]
[null,"NKE",{"$f":"C351-'Data Extract Income Stmt'!K387","v":0},{"$f":"D351-'Data Extract Income Stmt'!L387","v":0},{"$f":"E351-'Data Extract Income Stmt'!M387","v":12970000},{"$f":"F351-'Data Extract Income Stmt'!N387","v":14550000},{"$f":"G351-'Data Extract Income Stmt'!O387","v":15120000},{"$f":"H351-'Data Extract Income Stmt'!P387","v":15580000},{"$f":"I351-'Data Extract Income Stmt'!Q387","v":16760000},{"$f":"J351-'Data Extract Income Stmt'!R387","v":0},{"$f":"K351-'Data Extract Income Stmt'!S387","v":0},{"$f":"L351-'Data Extract Income Stmt'!T387","v":39360000},null,null,"NKE",{"$f":"IFERROR('Data Extract Income Stmt'!K442/'EBITDA Analysis'!C377,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L442/'EBITDA Analysis'!D377,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M442/'EBITDA Analysis'!E377,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N442/'EBITDA Analysis'!F377,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O442/'EBITDA Analysis'!G377,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P442/'EBITDA Analysis'!H377,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q442/'EBITDA Analysis'!I377,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!R442/'EBITDA Analysis'!J377,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S442/'EBITDA Analysis'!K377,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T442/'EBITDA Analysis'!L377,FALSE)","v":0}]
[null,"PFE",{"$f":"C352-'Data Extract Income Stmt'!K388","v":0},{"$f":"D352-'Data Extract Income Stmt'!L388","v":0},{"$f":"E352-'Data Extract Income Stmt'!M388","v":44040000},{"$f":"F352-'Data Extract Income Stmt'!N388","v":41840000},{"$f":"G352-'Data Extract Income Stmt'!O388","v":40850000},{"$f":"H352-'Data Extract Income Stmt'!P388","v":42620000},{"$f":"I352-'Data Extract Income Stmt'!Q388","v":43030000},{"$f":"J352-'Data Extract Income Stmt'!R388","v":0},{"$f":"K352-'Data Extract Income Stmt'!S388","v":0},{"$f":"L352-'Data Extract Income Stmt'!T388","v":54190000},null,null,"PFE",{"$f":"IFERROR('Data Extract Income Stmt'!K443/'EBITDA Analysis'!C378,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L443/'EBITDA Analysis'!D378,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M443/'EBITDA Analysis'!E378,FALSE)","v":0.14872842870118075},{"$f":"IFERROR('Data Extract Income Stmt'!N443/'EBITDA Analysis'!F378,FALSE)","v":0.19861377868068833},{"$f":"IFERROR('Data Extract Income Stmt'!O443/'EBITDA Analysis'!G378,FALSE)","v":0.18776009791921663},{"$f":"IFERROR('Data Extract Income Stmt'!P443/'EBITDA Analysis'!H378,FALSE)","v":0.18395119662130455},{"$f":"IFERROR('Data Extract Income Stmt'!Q443/'EBITDA Analysis'!I378,FALSE)","v":0.17708575412502905},{"$f":"IFERROR('Data Extract Income Stmt'!R443/'EBITDA Analysis'!J378,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S443/'EBITDA Analysis'!K378,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T443/'EBITDA Analysis'!L378,FALSE)","v":0}]
[null,"PG",{"$f":"C353-'Data Extract Income Stmt'!K389","v":0},{"$f":"D353-'Data Extract Income Stmt'!L389","v":0},{"$f":"E353-'Data Extract Income Stmt'!M389","v":43040000},{"$f":"F353-'Data Extract Income Stmt'!N389","v":37320000},{"$f":"G353-'Data Extract Income Stmt'!O389","v":36080004},{"$f":"H353-'Data Extract Income Stmt'!P389","v":35909996},{"$f":"I353-'Data Extract Income Stmt'!Q389","v":36210000},{"$f":"J353-'Data Extract Income Stmt'!R389","v":0},{"$f":"K353-'Data Extract Income Stmt'!S389","v":0},{"$f":"L353-'Data Extract Income Stmt'!T389","v":66989996},null,null,"PG",{"$f":"IFERROR('Data Extract Income Stmt'!K444/'EBITDA Analysis'!C379,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L444/'EBITDA Analysis'!D379,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M444/'EBITDA Analysis'!E379,FALSE)","v":4.6003717472118962E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N444/'EBITDA Analysis'!F379,FALSE)","v":5.3322615219721328E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O444/'EBITDA Analysis'!G379,FALSE)","v":5.210642437844519E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P444/'EBITDA Analysis'!H379,FALSE)","v":5.2074636822571629E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q444/'EBITDA Analysis'!I379,FALSE)","v":5.2747859707263187E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R444/'EBITDA Analysis'!J379,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S444/'EBITDA Analysis'!K379,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T444/'EBITDA Analysis'!L379,FALSE)","v":0}]
[null,0,{"$f":"C354-'Data Extract Income Stmt'!K390","v":0},{"$f":"D354-'Data Extract Income Stmt'!L390","v":0},{"$f":"E354-'Data Extract Income Stmt'!M390","v":0},{"$f":"F354-'Data Extract Income Stmt'!N390","v":0},{"$f":"G354-'Data Extract Income Stmt'!O390","v":0},{"$f":"H354-'Data Extract Income Stmt'!P390","v":0},{"$f":"I354-'Data Extract Income Stmt'!Q390","v":0},{"$f":"J354-'Data Extract Income Stmt'!R390","v":0},{"$f":"K354-'Data Extract Income Stmt'!S390","v":0},{"$f":"L354-'Data Extract Income Stmt'!T390","v":{"$error":"#N/A"}},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K445/'EBITDA Analysis'!C380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L445/'EBITDA Analysis'!D380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M445/'EBITDA Analysis'!E380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N445/'EBITDA Analysis'!F380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O445/'EBITDA Analysis'!G380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P445/'EBITDA Analysis'!H380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q445/'EBITDA Analysis'!I380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R445/'EBITDA Analysis'!J380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S445/'EBITDA Analysis'!K380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T445/'EBITDA Analysis'!L380,FALSE)","v":false}]
[null,0,{"$f":"C355-'Data Extract Income Stmt'!K391","v":0},{"$f":"D355-'Data Extract Income Stmt'!L391","v":0},{"$f":"E355-'Data Extract Income Stmt'!M391","v":0},{"$f":"F355-'Data Extract Income Stmt'!N391","v":0},{"$f":"G355-'Data Extract Income Stmt'!O391","v":0},{"$f":"H355-'Data Extract Income Stmt'!P391","v":0},{"$f":"I355-'Data Extract Income Stmt'!Q391","v":0},{"$f":"J355-'Data Extract Income Stmt'!R391","v":0},{"$f":"K355-'Data Extract Income Stmt'!S391","v":0},{"$f":"L355-'Data Extract Income Stmt'!T391","v":{"$error":"#N/A"}},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K446/'EBITDA Analysis'!C381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L446/'EBITDA Analysis'!D381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M446/'EBITDA Analysis'!E381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N446/'EBITDA Analysis'!F381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O446/'EBITDA Analysis'!G381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P446/'EBITDA Analysis'!H381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q446/'EBITDA Analysis'!I381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R446/'EBITDA Analysis'!J381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S446/'EBITDA Analysis'!K381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T446/'EBITDA Analysis'!L381,FALSE)","v":false}]
[]
["Deprecition Rate",null,{"$f":"C358","v":2011},{"$f":"D358","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"EBITDA to Sales",null,{"$f":"P358","v":2011},{"$f":"Q358","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B359","v":"MMM"},{"$f":"IFERROR('Data Extract Income Stmt'!K397/'Data Extract Balance Sheet'!K317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L397/'Data Extract Balance Sheet'!L317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M397/'Data Extract Balance Sheet'!M317,FALSE)","v":4.94148244473342E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N397/'Data Extract Balance Sheet'!N317,FALSE)","v":5.166374781085814E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O397/'Data Extract Balance Sheet'!O317,FALSE)","v":5.2380952380952382E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P397/'Data Extract Balance Sheet'!P317,FALSE)","v":5.1489361702127659E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q397/'Data Extract Balance Sheet'!Q317,FALSE)","v":5.2589321557607385E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R397/'Data Extract Balance Sheet'!R317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S397/'Data Extract Balance Sheet'!S317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T397/'Data Extract Balance Sheet'!T317,FALSE)","v":false},null,null,{"$f":"O359","v":"MMM"},{"$f":"IFERROR(C226/C333,FALSE)","v":false},{"$f":"IFERROR(D226/D333,FALSE)","v":false},{"$f":"IFERROR(E226/E333,FALSE)","v":0.26012308066083578},{"$f":"IFERROR(F226/F333,FALSE)","v":0.2680703959773727},{"$f":"IFERROR(G226/G333,FALSE)","v":0.27452925338619094},{"$f":"IFERROR(H226/H333,FALSE)","v":0.28196612421122552},{"$f":"IFERROR(I226/I333,FALSE)","v":0.28111181301326593},{"$f":"IFERROR(J226/J333,FALSE)","v":false},{"$f":"IFERROR(K226/K333,FALSE)","v":false},{"$f":"IFERROR(L226/L333,FALSE)","v":0.2560792401033179}]
[null,{"$f":"B360","v":"AAPL"},{"$f":"IFERROR('Data Extract Income Stmt'!K398/'Data Extract Balance Sheet'!K318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L398/'Data Extract Balance Sheet'!L318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M398/'Data Extract Balance Sheet'!M318,FALSE)","v":0.20336605890603085},{"$f":"IFERROR('Data Extract Income Stmt'!N398/'Data Extract Balance Sheet'!N318,FALSE)","v":0.17580727831881088},{"$f":"IFERROR('Data Extract Income Stmt'!O398/'Data Extract Balance Sheet'!O318,FALSE)","v":0.20320747056435243},{"$f":"IFERROR('Data Extract Income Stmt'!P398/'Data Extract Balance Sheet'!P318,FALSE)","v":0.14742857142857144},{"$f":"IFERROR('Data Extract Income Stmt'!Q398/'Data Extract Balance Sheet'!Q318,FALSE)","v":0.11933937133724028},{"$f":"IFERROR('Data Extract Income Stmt'!R398/'Data Extract Balance Sheet'!R318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S398/'Data Extract Balance Sheet'!S318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T398/'Data Extract Balance Sheet'!T318,FALSE)","v":false},null,null,{"$f":"O360","v":"AAPL"},false,false,0.32235032480833381,0.33071381794368043,0.33677793151158769,0.32203706296970547,0.30708316926980794,false,false,0.29803789429809979]
[null,"BA",{"$f":"IFERROR('Data Extract Income Stmt'!K399/'Data Extract Balance Sheet'!K319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L399/'Data Extract Balance Sheet'!L319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M399/'Data Extract Balance Sheet'!M319,FALSE)","v":6.4847765915381578E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N399/'Data Extract Balance Sheet'!N319,FALSE)","v":6.2921348314606745E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O399/'Data Extract Balance Sheet'!O319,FALSE)","v":5.677009873060649E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P399/'Data Extract Balance Sheet'!P319,FALSE)","v":5.6921522398113843E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q399/'Data Extract Balance Sheet'!Q319,FALSE)","v":6.0376113493896405E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R399/'Data Extract Balance Sheet'!R319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S399/'Data Extract Balance Sheet'!S319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T399/'Data Extract Balance Sheet'!T319,FALSE)","v":false},null,null,"BA",false,false,9.4320018471484648E-2,0.1002644336712208,9.3642701071688692E-2,7.8777625039653174E-2,0.12977834885962095,false,false,0.13229335494327391]
[null,"CAT",{"$f":"IFERROR('Data Extract Income Stmt'!K400/'Data Extract Balance Sheet'!K320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L400/'Data Extract Balance Sheet'!L320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M400/'Data Extract Balance Sheet'!M320,FALSE)","v":8.6526181353767564E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N400/'Data Extract Balance Sheet'!N320,FALSE)","v":8.8691796008869186E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O400/'Data Extract Balance Sheet'!O320,FALSE)","v":8.474046278924327E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P400/'Data Extract Balance Sheet'!P320,FALSE)","v":8.4846587351283656E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q400/'Data Extract Balance Sheet'!Q320,FALSE)","v":8.1166772352568167E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R400/'Data Extract Balance Sheet'!R320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S400/'Data Extract Balance Sheet'!S320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T400/'Data Extract Balance Sheet'!T320,FALSE)","v":false},null,null,"CAT",false,false,0.16115702479338842,0.1621964479884016,0.16443309934056582,0.13362740010378826,0.18763748350197976,false,false,0.1922437673130194]
[null,"CVX",{"$f":"IFERROR('Data Extract Income Stmt'!K401/'Data Extract Balance Sheet'!K321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L401/'Data Extract Balance Sheet'!L321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M401/'Data Extract Balance Sheet'!M321,FALSE)","v":5.0163616376945185E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N401/'Data Extract Balance Sheet'!N321,FALSE)","v":5.3988814617553137E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O401/'Data Extract Balance Sheet'!O321,FALSE)","v":6.8619960032914068E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P401/'Data Extract Balance Sheet'!P321,FALSE)","v":5.9360866460366576E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q401/'Data Extract Balance Sheet'!Q321,FALSE)","v":5.6750561432868829E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R401/'Data Extract Balance Sheet'!R321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S401/'Data Extract Balance Sheet'!S321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T401/'Data Extract Balance Sheet'!T321,FALSE)","v":false},null,null,"CVX",false,false,0.19190956142740398,0.1843553065919776,0.14909372304473417,0.12771542360608254,0.16426769550378395,false,false,0.14848296513927339]
[null,"CSCO",{"$f":"IFERROR('Data Extract Income Stmt'!K402/'Data Extract Balance Sheet'!K322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L402/'Data Extract Balance Sheet'!L322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M402/'Data Extract Balance Sheet'!M322,FALSE)","v":0.1134185303514377},{"$f":"IFERROR('Data Extract Income Stmt'!N402/'Data Extract Balance Sheet'!N322,FALSE)","v":0.10217216411906678},{"$f":"IFERROR('Data Extract Income Stmt'!O402/'Data Extract Balance Sheet'!O322,FALSE)","v":0.10111464968152867},{"$f":"IFERROR('Data Extract Income Stmt'!P402/'Data Extract Balance Sheet'!P322,FALSE)","v":0.11466458658346333},{"$f":"IFERROR('Data Extract Income Stmt'!Q402/'Data Extract Balance Sheet'!Q322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R402/'Data Extract Balance Sheet'!R322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S402/'Data Extract Balance Sheet'!S322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T402/'Data Extract Balance Sheet'!T322,FALSE)","v":false},null,null,"CSCO",false,false,0.25647008909630886,0.28539462978030922,0.30700507614213196,0.31347635909185584,0.30123657003851612,false,false,0.28757534512930194]
[null,"KO",{"$f":"IFERROR('Data Extract Income Stmt'!K403/'Data Extract Balance Sheet'!K323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L403/'Data Extract Balance Sheet'!L323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M403/'Data Extract Balance Sheet'!M323,FALSE)","v":6.9516580103875347E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N403/'Data Extract Balance Sheet'!N323,FALSE)","v":6.8883610451306407E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O403/'Data Extract Balance Sheet'!O323,FALSE)","v":7.829977628635347E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P403/'Data Extract Balance Sheet'!P323,FALSE)","v":7.5258701787394161E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q403/'Data Extract Balance Sheet'!Q323,FALSE)","v":6.9908810339889951E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R403/'Data Extract Balance Sheet'!R323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S403/'Data Extract Balance Sheet'!S323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T403/'Data Extract Balance Sheet'!T323,FALSE)","v":false},null,null,"KO",false,false,0.27737382378100939,0.27217391304347827,0.26933638443935926,0.26945384243595938,0.29754426042261567,false,false,0.34473023839397743]
[null,"DIS",{"$f":"IFERROR('Data Extract Income Stmt'!K404/'Data Extract Balance Sheet'!K324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L404/'Data Extract Balance Sheet'!L324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M404/'Data Extract Balance Sheet'!M324,FALSE)","v":4.3710972346119537E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N404/'Data Extract Balance Sheet'!N324,FALSE)","v":4.3783209351753456E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O404/'Data Extract Balance Sheet'!O324,FALSE)","v":4.2582966813274691E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P404/'Data Extract Balance Sheet'!P324,FALSE)","v":4.2804428044280446E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q404/'Data Extract Balance Sheet'!Q324,FALSE)","v":4.5090529247910863E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R404/'Data Extract Balance Sheet'!R324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S404/'Data Extract Balance Sheet'!S324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T404/'Data Extract Balance Sheet'!T324,FALSE)","v":false},null,null,"DIS",false,false,0.25751168484308923,0.28334017234304471,0.29230769230769232,0.30124616218168682,0.30196578085183839,false,false,0.29600679694137638]
[null,"DWDP",{"$f":"IFERROR('Data Extract Income Stmt'!K405/'Data Extract Balance Sheet'!K325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L405/'Data Extract Balance Sheet'!L325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M405/'Data Extract Balance Sheet'!M325,FALSE)","v":3.9012883324260568E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N405/'Data Extract Balance Sheet'!N325,FALSE)","v":4.0557667934093787E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O405/'Data Extract Balance Sheet'!O325,FALSE)","v":4.1338582677165357E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P405/'Data Extract Balance Sheet'!P325,FALSE)","v":4.0389972144846797E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q405/'Data Extract Balance Sheet'!Q325,FALSE)","v":3.9154160982264666E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R405/'Data Extract Balance Sheet'!R325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S405/'Data Extract Balance Sheet'!S325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T405/'Data Extract Balance Sheet'!T325,FALSE)","v":false},null,null,"DWDP",false,false,0.12570126227208978,0.14352090862157976,0.17689308434229428,0.18204488778054864,0.16514349847683182,false,false,0.18149547692660026]
[null,"XOM",{"$f":"IFERROR('Data Extract Income Stmt'!K406/'Data Extract Balance Sheet'!K326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L406/'Data Extract Balance Sheet'!L326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M406/'Data Extract Balance Sheet'!M326,FALSE)","v":3.953788088005155E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N406/'Data Extract Balance Sheet'!N326,FALSE)","v":3.8720650373709337E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O406/'Data Extract Balance Sheet'!O326,FALSE)","v":4.0349622211293422E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P406/'Data Extract Balance Sheet'!P326,FALSE)","v":4.9149629890729643E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q406/'Data Extract Balance Sheet'!Q326,FALSE)","v":4.000502810184528E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R406/'Data Extract Balance Sheet'!R326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S406/'Data Extract Balance Sheet'!S326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T406/'Data Extract Balance Sheet'!T326,FALSE)","v":false},null,null,"XOM",false,false,0.14729020462945105,0.1408597433929159,0.13061103838520333,0.11583511937397199,0.13480350818013156,false,false,0.11799174502215082]
[null,"GE",{"$f":"IFERROR('Data Extract Income Stmt'!K407/'Data Extract Balance Sheet'!K327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L407/'Data Extract Balance Sheet'!L327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M407/'Data Extract Balance Sheet'!M327,FALSE)","v":8.3798403022237483E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N407/'Data Extract Balance Sheet'!N327,FALSE)","v":5.9502344031734586E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O407/'Data Extract Balance Sheet'!O327,FALSE)","v":5.3876916240835369E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P407/'Data Extract Balance Sheet'!P327,FALSE)","v":5.8220773171867725E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q407/'Data Extract Balance Sheet'!Q327,FALSE)","v":5.7359669679723245E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R407/'Data Extract Balance Sheet'!R327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S407/'Data Extract Balance Sheet'!S327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T407/'Data Extract Balance Sheet'!T327,FALSE)","v":false},null,null,"GE",false,false,0.25514660012476609,0.16982258614807233,0.16080055210489994,0.17335446733961793,5.9433883954511497E-2,false,false,4.648886713971128E-2]
[null,"HD",{"$f":"IFERROR('Data Extract Income Stmt'!K408/'Data Extract Balance Sheet'!K328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L408/'Data Extract Balance Sheet'!L328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M408/'Data Extract Balance Sheet'!M328,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N408/'Data Extract Balance Sheet'!N328,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O408/'Data Extract Balance Sheet'!O328,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P408/'Data Extract Balance Sheet'!P328,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q408/'Data Extract Balance Sheet'!Q328,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!R408/'Data Extract Balance Sheet'!R328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S408/'Data Extract Balance Sheet'!S328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T408/'Data Extract Balance Sheet'!T328,FALSE)","v":false},null,null,"HD",false,false,0.13856109630757518,0.14775186342870883,0.15555806597379124,0.16321353065539113,0.16759167492566898,false,false,0.15938683165573922]
[null,"IBM",{"$f":"IFERROR('Data Extract Income Stmt'!K409/'Data Extract Balance Sheet'!K329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L409/'Data Extract Balance Sheet'!L329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M409/'Data Extract Balance Sheet'!M329,FALSE)","v":8.2262845849802368E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N409/'Data Extract Balance Sheet'!N329,FALSE)","v":8.0707148347425053E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O409/'Data Extract Balance Sheet'!O329,FALSE)","v":9.066121336059986E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P409/'Data Extract Balance Sheet'!P329,FALSE)","v":9.4258214404248253E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q409/'Data Extract Balance Sheet'!Q329,FALSE)","v":9.3411686148364606E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R409/'Data Extract Balance Sheet'!R329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S409/'Data Extract Balance Sheet'!S329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T409/'Data Extract Balance Sheet'!T329,FALSE)","v":false},null,null,"IBM",false,false,0.25282098200670938,0.25433775191292163,0.23281135307071202,0.20895897147147147,0.18663128632802628,false,false,0.21207970112079702]
[null,"INTC",{"$f":"IFERROR('Data Extract Income Stmt'!K410/'Data Extract Balance Sheet'!K330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L410/'Data Extract Balance Sheet'!L330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M410/'Data Extract Balance Sheet'!M330,FALSE)","v":9.2481612639607733E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N410/'Data Extract Balance Sheet'!N330,FALSE)","v":9.1848164281269448E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O410/'Data Extract Balance Sheet'!O330,FALSE)","v":9.3073077838609852E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P410/'Data Extract Balance Sheet'!P330,FALSE)","v":6.9320066334991715E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q410/'Data Extract Balance Sheet'!Q330,FALSE)","v":6.6758975373355747E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R410/'Data Extract Balance Sheet'!R330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S410/'Data Extract Balance Sheet'!S330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T410/'Data Extract Balance Sheet'!T330,FALSE)","v":false},null,null,"INTC",false,false,0.39062796433314362,0.43314838016824769,0.42593930635838151,0.38053544367738679,0.4216061185468451,false,false,0.41653486700215669]
[null,"JNJ",{"$f":"IFERROR('Data Extract Income Stmt'!K411/'Data Extract Balance Sheet'!K331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L411/'Data Extract Balance Sheet'!L331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M411/'Data Extract Balance Sheet'!M331,FALSE)","v":7.3794775114462696E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N411/'Data Extract Balance Sheet'!N331,FALSE)","v":6.8138457345325698E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O411/'Data Extract Balance Sheet'!O331,FALSE)","v":6.9577080491132329E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P411/'Data Extract Balance Sheet'!P331,FALSE)","v":6.7513899920571885E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q411/'Data Extract Balance Sheet'!Q331,FALSE)","v":6.3660477453580902E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R411/'Data Extract Balance Sheet'!R331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S411/'Data Extract Balance Sheet'!S331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T411/'Data Extract Balance Sheet'!T331,FALSE)","v":false},null,null,"JNJ",false,false,0.3217793993825428,0.33391631911744923,0.31495726495726495,0.34890186266333056,0.32962866108786609,false,false,0.32955665024630543]
[null,"MCD",{"$f":"IFERROR('Data Extract Income Stmt'!K412/'Data Extract Balance Sheet'!K332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L412/'Data Extract Balance Sheet'!L332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M412/'Data Extract Balance Sheet'!M332,FALSE)","v":3.7165510406342916E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N412/'Data Extract Balance Sheet'!N332,FALSE)","v":3.9355992844364938E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O412/'Data Extract Balance Sheet'!O332,FALSE)","v":3.8206420801273545E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P412/'Data Extract Balance Sheet'!P332,FALSE)","v":4.0360046457607435E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q412/'Data Extract Balance Sheet'!Q332,FALSE)","v":3.3579033579033579E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R412/'Data Extract Balance Sheet'!R332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S412/'Data Extract Balance Sheet'!S332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T412/'Data Extract Balance Sheet'!T332,FALSE)","v":false},null,null,"MCD",false,false,0.35859124866595515,0.34948979591836737,0.35064935064935066,0.3793663688058489,0.42725679228746716,false,false,0.46891314665401046]
[null,"MRK",{"$f":"IFERROR('Data Extract Income Stmt'!K413/'Data Extract Balance Sheet'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L413/'Data Extract Balance Sheet'!L333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M413/'Data Extract Balance Sheet'!M333,FALSE)","v":6.6485343003928679E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N413/'Data Extract Balance Sheet'!N333,FALSE)","v":7.9961464354527945E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O413/'Data Extract Balance Sheet'!O333,FALSE)","v":5.5575096728807595E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P413/'Data Extract Balance Sheet'!P333,FALSE)","v":5.9035277177825772E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q413/'Data Extract Balance Sheet'!Q333,FALSE)","v":4.9586776859504134E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R413/'Data Extract Balance Sheet'!R333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S413/'Data Extract Balance Sheet'!S333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T413/'Data Extract Balance Sheet'!T333,FALSE)","v":false},null,null,"MRK",false,false,0.36969832161487864,0.37710757539776774,0.35620324993551716,0.4032911392405063,0.31615807903951976,false,false,0.27995283018867922]
[null,"MSFT",{"$f":"IFERROR('Data Extract Income Stmt'!K414/'Data Extract Balance Sheet'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L414/'Data Extract Balance Sheet'!L334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M414/'Data Extract Balance Sheet'!M334,FALSE)","v":0.1223021582733813},{"$f":"IFERROR('Data Extract Income Stmt'!N414/'Data Extract Balance Sheet'!N334,FALSE)","v":0.12677798392084105},{"$f":"IFERROR('Data Extract Income Stmt'!O414/'Data Extract Balance Sheet'!O334,FALSE)","v":0.12840670859538783},{"$f":"IFERROR('Data Extract Income Stmt'!P414/'Data Extract Balance Sheet'!P334,FALSE)","v":0.12732206219995826},{"$f":"IFERROR('Data Extract Income Stmt'!Q414/'Data Extract Balance Sheet'!Q334,FALSE)","v":0.13122017723244717},{"$f":"IFERROR('Data Extract Income Stmt'!R414/'Data Extract Balance Sheet'!R334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S414/'Data Extract Balance Sheet'!S334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T414/'Data Extract Balance Sheet'!T334,FALSE)","v":false},null,null,"MSFT",false,false,0.37161305200046119,0.3553834570291492,0.31416765053128687,0.38148302436992293,0.40687965147939736,false,false,0.36627291242362525]
[null,"NKE",{"$f":"IFERROR('Data Extract Income Stmt'!K415/'Data Extract Balance Sheet'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L415/'Data Extract Balance Sheet'!L335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M415/'Data Extract Balance Sheet'!M335,FALSE)","v":8.3279742765273307E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N415/'Data Extract Balance Sheet'!N335,FALSE)","v":9.5433070866141737E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O415/'Data Extract Balance Sheet'!O335,FALSE)","v":9.2187500000000006E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P415/'Data Extract Balance Sheet'!P335,FALSE)","v":8.8693467336683415E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q415/'Data Extract Balance Sheet'!Q335,FALSE)","v":8.4026996625421818E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R415/'Data Extract Balance Sheet'!R335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S415/'Data Extract Balance Sheet'!S335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T415/'Data Extract Balance Sheet'!T335,FALSE)","v":false},null,null,"NKE",false,false,0.15113350125944586,0.15179153094462541,0.14325323475046212,0.14656934306569344,0.14438943894389439,false,false,0.1326219512195122]
[null,"PFE",{"$f":"IFERROR('Data Extract Income Stmt'!K416/'Data Extract Balance Sheet'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L416/'Data Extract Balance Sheet'!L336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M416/'Data Extract Balance Sheet'!M336,FALSE)","v":6.269470404984423E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N416/'Data Extract Balance Sheet'!N336,FALSE)","v":6.0024009603841535E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O416/'Data Extract Balance Sheet'!O336,FALSE)","v":5.2438577191052438E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P416/'Data Extract Balance Sheet'!P336,FALSE)","v":6.0433700675435478E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q416/'Data Extract Balance Sheet'!Q336,FALSE)","v":5.0266311584553927E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R416/'Data Extract Balance Sheet'!R336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S416/'Data Extract Balance Sheet'!S336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T416/'Data Extract Balance Sheet'!T336,FALSE)","v":false},null,null,"PFE",false,false,0.4517254749903063,0.3944769199758113,0.37768679631525076,0.37921241953805379,0.39372026641294006,false,false,0.39619856062004061]
[null,"PG",{"$f":"IFERROR('Data Extract Income Stmt'!K417/'Data Extract Balance Sheet'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L417/'Data Extract Balance Sheet'!L337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M417/'Data Extract Balance Sheet'!M337,FALSE)","v":5.9194238127391399E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N417/'Data Extract Balance Sheet'!N337,FALSE)","v":6.3654518222666004E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O417/'Data Extract Balance Sheet'!O337,FALSE)","v":6.4710308502633554E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P417/'Data Extract Balance Sheet'!P337,FALSE)","v":6.1519302615193026E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q417/'Data Extract Balance Sheet'!Q337,FALSE)","v":6.0454002389486262E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R417/'Data Extract Balance Sheet'!R337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S417/'Data Extract Balance Sheet'!S337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T417/'Data Extract Balance Sheet'!T337,FALSE)","v":false},null,null,"PG",false,false,0.22953670351509128,0.25257950530035334,0.26891269409416879,0.26667693001395204,0.26365404758342059,false,false,0.26287507167488111]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K418/'Data Extract Balance Sheet'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L418/'Data Extract Balance Sheet'!L338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M418/'Data Extract Balance Sheet'!M338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N418/'Data Extract Balance Sheet'!N338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O418/'Data Extract Balance Sheet'!O338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P418/'Data Extract Balance Sheet'!P338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q418/'Data Extract Balance Sheet'!Q338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R418/'Data Extract Balance Sheet'!R338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S418/'Data Extract Balance Sheet'!S338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T418/'Data Extract Balance Sheet'!T338,FALSE)","v":false},null,null,0,false,false,false,false,false,false,false,false,false,false]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K419/'Data Extract Balance Sheet'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L419/'Data Extract Balance Sheet'!L339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M419/'Data Extract Balance Sheet'!M339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N419/'Data Extract Balance Sheet'!N339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O419/'Data Extract Balance Sheet'!O339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P419/'Data Extract Balance Sheet'!P339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q419/'Data Extract Balance Sheet'!Q339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R419/'Data Extract Balance Sheet'!R339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S419/'Data Extract Balance Sheet'!S339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T419/'Data Extract Balance Sheet'!T339,FALSE)","v":false},null,null,0,false,false,false,false,false,false,false,false,false,false]
[]
["SG&A to Revenues",null,{"$f":"C383","v":2011},{"$f":"D383","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"Cap Exp to Sales",null,{"$f":"P383","v":2011},{"$f":"Q383","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B384","v":"MMM"},{"$f":"IFERROR('Data Extract Income Stmt'!K450/'EBITDA Analysis'!C333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L450/'EBITDA Analysis'!D333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M450/'EBITDA Analysis'!E333,FALSE)","v":0.20667314544865564},{"$f":"IFERROR('Data Extract Income Stmt'!N450/'EBITDA Analysis'!F333,FALSE)","v":0.20333123821495916},{"$f":"IFERROR('Data Extract Income Stmt'!O450/'EBITDA Analysis'!G333,FALSE)","v":0.20218037661050545},{"$f":"IFERROR('Data Extract Income Stmt'!P450/'EBITDA Analysis'!H333,FALSE)","v":0.20657588840916638},{"$f":"IFERROR('Data Extract Income Stmt'!Q450/'EBITDA Analysis'!I333,FALSE)","v":0.20593809222994314},{"$f":"IFERROR('Data Extract Income Stmt'!R450/'EBITDA Analysis'!J333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S450/'EBITDA Analysis'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T450/'EBITDA Analysis'!L333,FALSE)","v":0},null,null,{"$f":"O384","v":"MMM"},{"$f":"IFERROR('Data Extract Income Stmt'!K503/'EBITDA Analysis'!C333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L503/'EBITDA Analysis'!D333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M503/'EBITDA Analysis'!E333,FALSE)","v":5.4097829608033693E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N503/'EBITDA Analysis'!F333,FALSE)","v":4.6825895663104966E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O503/'EBITDA Analysis'!G333,FALSE)","v":4.8232573505120578E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P503/'EBITDA Analysis'!H333,FALSE)","v":4.7160411823314513E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q503/'EBITDA Analysis'!I333,FALSE)","v":4.3272267845862286E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R503/'EBITDA Analysis'!J333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S503/'EBITDA Analysis'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T503/'EBITDA Analysis'!L333,FALSE)","v":0}]
[null,{"$f":"B385","v":"AAPL"},{"$f":"IFERROR('Data Extract Income Stmt'!K451/'EBITDA Analysis'!C334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L451/'EBITDA Analysis'!D334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M451/'EBITDA Analysis'!E334,FALSE)","v":6.3381518113185459E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N451/'EBITDA Analysis'!F334,FALSE)","v":6.5433311504038416E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O451/'EBITDA Analysis'!G334,FALSE)","v":6.1959529574541684E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P451/'EBITDA Analysis'!H334,FALSE)","v":6.6237221677636182E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q451/'EBITDA Analysis'!I334,FALSE)","v":6.6762917268232927E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R451/'EBITDA Analysis'!J334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S451/'EBITDA Analysis'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T451/'EBITDA Analysis'!L334,FALSE)","v":0},null,null,{"$f":"O385","v":"AAPL"},{"$f":"IFERROR('Data Extract Income Stmt'!K504/'EBITDA Analysis'!C334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L504/'EBITDA Analysis'!D334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M504/'EBITDA Analysis'!E334,FALSE)","v":5.3139813893603324E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N504/'EBITDA Analysis'!F334,FALSE)","v":5.3536345776031433E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O504/'EBITDA Analysis'!G334,FALSE)","v":4.9680041508128672E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P504/'EBITDA Analysis'!H334,FALSE)","v":6.3249778275685009E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q504/'EBITDA Analysis'!I334,FALSE)","v":5.6000350002187511E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R504/'EBITDA Analysis'!J334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S504/'EBITDA Analysis'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T504/'EBITDA Analysis'!L334,FALSE)","v":0}]
[null,"BA",{"$f":"IFERROR('Data Extract Income Stmt'!K452/'EBITDA Analysis'!C335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L452/'EBITDA Analysis'!D335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M452/'EBITDA Analysis'!E335,FALSE)","v":4.571692449780651E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N452/'EBITDA Analysis'!F335,FALSE)","v":4.1538122520934334E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O452/'EBITDA Analysis'!G335,FALSE)","v":3.6728748309229009E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P452/'EBITDA Analysis'!H335,FALSE)","v":3.8278523844771067E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q452/'EBITDA Analysis'!I335,FALSE)","v":4.3794841524788519E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R452/'EBITDA Analysis'!J335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S452/'EBITDA Analysis'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T452/'EBITDA Analysis'!L335,FALSE)","v":0},null,null,"BA",{"$f":"IFERROR('Data Extract Income Stmt'!K505/'EBITDA Analysis'!C335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L505/'EBITDA Analysis'!D335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M505/'EBITDA Analysis'!E335,FALSE)","v":2.5860078503809742E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N505/'EBITDA Analysis'!F335,FALSE)","v":2.4680475980608199E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O505/'EBITDA Analysis'!G335,FALSE)","v":2.5491624180626365E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P505/'EBITDA Analysis'!H335,FALSE)","v":2.7598604208522788E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q505/'EBITDA Analysis'!I335,FALSE)","v":2.0023557126030624E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R505/'EBITDA Analysis'!J335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S505/'EBITDA Analysis'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T505/'EBITDA Analysis'!L335,FALSE)","v":0}]
[null,"CAT",{"$f":"IFERROR('Data Extract Income Stmt'!K453/'EBITDA Analysis'!C336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L453/'EBITDA Analysis'!D336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M453/'EBITDA Analysis'!E336,FALSE)","v":9.7736255839022637E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N453/'EBITDA Analysis'!F336,FALSE)","v":0.10275462123957955},{"$f":"IFERROR('Data Extract Income Stmt'!O453/'EBITDA Analysis'!G336,FALSE)","v":0.10529674537332483},{"$f":"IFERROR('Data Extract Income Stmt'!P453/'EBITDA Analysis'!H336,FALSE)","v":0.12169174883238194},{"$f":"IFERROR('Data Extract Income Stmt'!Q453/'EBITDA Analysis'!I336,FALSE)","v":0.1139463264408271},{"$f":"IFERROR('Data Extract Income Stmt'!R453/'EBITDA Analysis'!J336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S453/'EBITDA Analysis'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T453/'EBITDA Analysis'!L336,FALSE)","v":0},null,null,"CAT",{"$f":"IFERROR('Data Extract Income Stmt'!K506/'EBITDA Analysis'!C336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L506/'EBITDA Analysis'!D336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M506/'EBITDA Analysis'!E336,FALSE)","v":7.9949694574200508E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N506/'EBITDA Analysis'!F336,FALSE)","v":6.1254077564334902E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O506/'EBITDA Analysis'!G336,FALSE)","v":6.9346947457987668E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P506/'EBITDA Analysis'!H336,FALSE)","v":7.6024909185262071E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q506/'EBITDA Analysis'!I336,FALSE)","v":5.1473823141223056E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R506/'EBITDA Analysis'!J336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S506/'EBITDA Analysis'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T506/'EBITDA Analysis'!L336,FALSE)","v":0}]
[null,"CVX",{"$f":"IFERROR('Data Extract Income Stmt'!K454/'EBITDA Analysis'!C337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L454/'EBITDA Analysis'!D337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M454/'EBITDA Analysis'!E337,FALSE)","v":1.7070734586397893E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N454/'EBITDA Analysis'!F337,FALSE)","v":1.8955686706011804E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O454/'EBITDA Analysis'!G337,FALSE)","v":2.9618204681416408E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P454/'EBITDA Analysis'!H337,FALSE)","v":3.7382331643736423E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q454/'EBITDA Analysis'!I337,FALSE)","v":2.9826383736459416E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R454/'EBITDA Analysis'!J337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S454/'EBITDA Analysis'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T454/'EBITDA Analysis'!L337,FALSE)","v":0},null,null,"CVX",{"$f":"IFERROR('Data Extract Income Stmt'!K507/'EBITDA Analysis'!C337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L507/'EBITDA Analysis'!D337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M507/'EBITDA Analysis'!E337,FALSE)","v":0.16861890493053663},{"$f":"IFERROR('Data Extract Income Stmt'!N507/'EBITDA Analysis'!F337,FALSE)","v":0.17455236570971291},{"$f":"IFERROR('Data Extract Income Stmt'!O507/'EBITDA Analysis'!G337,FALSE)","v":0.2232934962309909},{"$f":"IFERROR('Data Extract Income Stmt'!P507/'EBITDA Analysis'!H337,FALSE)","v":0.16346850108616945},{"$f":"IFERROR('Data Extract Income Stmt'!Q507/'EBITDA Analysis'!I337,FALSE)","v":9.9272889152693278E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R507/'EBITDA Analysis'!J337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S507/'EBITDA Analysis'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T507/'EBITDA Analysis'!L337,FALSE)","v":0}]
[null,"CSCO",{"$f":"IFERROR('Data Extract Income Stmt'!K455/'EBITDA Analysis'!C338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L455/'EBITDA Analysis'!D338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M455/'EBITDA Analysis'!E338,FALSE)","v":0.24459058124734834},{"$f":"IFERROR('Data Extract Income Stmt'!N455/'EBITDA Analysis'!F338,FALSE)","v":0.23901545972335231},{"$f":"IFERROR('Data Extract Income Stmt'!O455/'EBITDA Analysis'!G338,FALSE)","v":0.23126903553299494},{"$f":"IFERROR('Data Extract Income Stmt'!P455/'EBITDA Analysis'!H338,FALSE)","v":0.23328473234742761},{"$f":"IFERROR('Data Extract Income Stmt'!Q455/'EBITDA Analysis'!I338,FALSE)","v":0.23089397932292721},{"$f":"IFERROR('Data Extract Income Stmt'!R455/'EBITDA Analysis'!J338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S455/'EBITDA Analysis'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T455/'EBITDA Analysis'!L338,FALSE)","v":0},null,null,"CSCO",{"$f":"IFERROR('Data Extract Income Stmt'!K508/'EBITDA Analysis'!C338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L508/'EBITDA Analysis'!D338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M508/'EBITDA Analysis'!E338,FALSE)","v":2.7153160797624098E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N508/'EBITDA Analysis'!F338,FALSE)","v":2.502034174125305E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O508/'EBITDA Analysis'!G338,FALSE)","v":2.3350253807106598E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P508/'EBITDA Analysis'!H338,FALSE)","v":2.0079150177046447E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q508/'EBITDA Analysis'!I338,FALSE)","v":1.6906547739712143E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R508/'EBITDA Analysis'!J338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S508/'EBITDA Analysis'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T508/'EBITDA Analysis'!L338,FALSE)","v":0}]
[null,"KO",{"$f":"IFERROR('Data Extract Income Stmt'!K456/'EBITDA Analysis'!C339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L456/'EBITDA Analysis'!D339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M456/'EBITDA Analysis'!E339,FALSE)","v":0.37147134302822926},{"$f":"IFERROR('Data Extract Income Stmt'!N456/'EBITDA Analysis'!F339,FALSE)","v":0.37304347826086959},{"$f":"IFERROR('Data Extract Income Stmt'!O456/'EBITDA Analysis'!G339,FALSE)","v":0.37528604118993136},{"$f":"IFERROR('Data Extract Income Stmt'!P456/'EBITDA Analysis'!H339,FALSE)","v":0.36926051232479457},{"$f":"IFERROR('Data Extract Income Stmt'!Q456/'EBITDA Analysis'!I339,FALSE)","v":0.3580810965162764},{"$f":"IFERROR('Data Extract Income Stmt'!R456/'EBITDA Analysis'!J339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S456/'EBITDA Analysis'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T456/'EBITDA Analysis'!L339,FALSE)","v":0},null,null,"KO",{"$f":"IFERROR('Data Extract Income Stmt'!K509/'EBITDA Analysis'!C339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L509/'EBITDA Analysis'!D339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M509/'EBITDA Analysis'!E339,FALSE)","v":5.453378956372968E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N509/'EBITDA Analysis'!F339,FALSE)","v":5.2391304347826087E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O509/'EBITDA Analysis'!G339,FALSE)","v":5.8352402745995423E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P509/'EBITDA Analysis'!H339,FALSE)","v":5.4615756404059933E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q509/'EBITDA Analysis'!I339,FALSE)","v":4.7972587093089665E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R509/'EBITDA Analysis'!J339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S509/'EBITDA Analysis'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T509/'EBITDA Analysis'!L339,FALSE)","v":0}]
[null,"DIS",{"$f":"IFERROR('Data Extract Income Stmt'!K457/'EBITDA Analysis'!C340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L457/'EBITDA Analysis'!D340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M457/'EBITDA Analysis'!E340,FALSE)","v":0.18628978410861341},{"$f":"IFERROR('Data Extract Income Stmt'!N457/'EBITDA Analysis'!F340,FALSE)","v":0.17583093967993435},{"$f":"IFERROR('Data Extract Income Stmt'!O457/'EBITDA Analysis'!G340,FALSE)","v":0.16384615384615384},{"$f":"IFERROR('Data Extract Income Stmt'!P457/'EBITDA Analysis'!H340,FALSE)","v":0.15802781289506954},{"$f":"IFERROR('Data Extract Income Stmt'!Q457/'EBITDA Analysis'!I340,FALSE)","v":0.14888970695303969},{"$f":"IFERROR('Data Extract Income Stmt'!R457/'EBITDA Analysis'!J340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S457/'EBITDA Analysis'!K340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T457/'EBITDA Analysis'!L340,FALSE)","v":0},null,null,"DIS",{"$f":"IFERROR('Data Extract Income Stmt'!K510/'EBITDA Analysis'!C340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L510/'EBITDA Analysis'!D340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M510/'EBITDA Analysis'!E340,FALSE)","v":6.2319163142666369E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N510/'EBITDA Analysis'!F340,FALSE)","v":6.7911366434140336E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O510/'EBITDA Analysis'!G340,FALSE)","v":8.2115384615384618E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P510/'EBITDA Analysis'!H340,FALSE)","v":8.6147733429655052E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q510/'EBITDA Analysis'!I340,FALSE)","v":6.5890061885693491E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R510/'EBITDA Analysis'!J340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S510/'EBITDA Analysis'!K340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T510/'EBITDA Analysis'!L340,FALSE)","v":0}]
[null,"DWDP",{"$f":"IFERROR('Data Extract Income Stmt'!K458/'EBITDA Analysis'!C341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L458/'EBITDA Analysis'!D341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M458/'EBITDA Analysis'!E341,FALSE)","v":5.2945301542776997E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N458/'EBITDA Analysis'!F341,FALSE)","v":5.3519187747375664E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O458/'EBITDA Analysis'!G341,FALSE)","v":5.9922019289965114E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P458/'EBITDA Analysis'!H341,FALSE)","v":6.0889443059019117E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q458/'EBITDA Analysis'!I341,FALSE)","v":6.4454064454064458E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R458/'EBITDA Analysis'!J341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S458/'EBITDA Analysis'!K341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T458/'EBITDA Analysis'!L341,FALSE)","v":0},null,null,"DWDP",{"$f":"IFERROR('Data Extract Income Stmt'!K511/'EBITDA Analysis'!C341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L511/'EBITDA Analysis'!D341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M511/'EBITDA Analysis'!E341,FALSE)","v":4.0322580645161289E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N511/'EBITDA Analysis'!F341,FALSE)","v":6.2295646188263637E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O511/'EBITDA Analysis'!G341,FALSE)","v":7.695464806074287E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P511/'EBITDA Analysis'!H341,FALSE)","v":8.0423940149625936E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q511/'EBITDA Analysis'!I341,FALSE)","v":6.0285393618726951E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R511/'EBITDA Analysis'!J341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S511/'EBITDA Analysis'!K341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T511/'EBITDA Analysis'!L341,FALSE)","v":0}]
[null,"XOM",{"$f":"IFERROR('Data Extract Income Stmt'!K459/'EBITDA Analysis'!C342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L459/'EBITDA Analysis'!D342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M459/'EBITDA Analysis'!E342,FALSE)","v":2.8622678944171333E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N459/'EBITDA Analysis'!F342,FALSE)","v":3.0239061300581203E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O459/'EBITDA Analysis'!G342,FALSE)","v":4.2016806722689079E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P459/'EBITDA Analysis'!H342,FALSE)","v":4.8547076708368636E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q459/'EBITDA Analysis'!I342,FALSE)","v":4.1701804688817679E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R459/'EBITDA Analysis'!J342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S459/'EBITDA Analysis'!K342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T459/'EBITDA Analysis'!L342,FALSE)","v":0},null,null,"XOM",{"$f":"IFERROR('Data Extract Income Stmt'!K512/'EBITDA Analysis'!C342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L512/'EBITDA Analysis'!D342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M512/'EBITDA Analysis'!E342,FALSE)","v":8.6278030443173573E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N512/'EBITDA Analysis'!F342,FALSE)","v":9.0333369887049014E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O512/'EBITDA Analysis'!G342,FALSE)","v":0.11186183015919936},{"$f":"IFERROR('Data Extract Income Stmt'!P512/'EBITDA Analysis'!H342,FALSE)","v":8.0546279220455569E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q512/'EBITDA Analysis'!I342,FALSE)","v":6.4935064935064929E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R512/'EBITDA Analysis'!J342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S512/'EBITDA Analysis'!K342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T512/'EBITDA Analysis'!L342,FALSE)","v":0}]
[null,"GE",{"$f":"IFERROR('Data Extract Income Stmt'!K460/'EBITDA Analysis'!C343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L460/'EBITDA Analysis'!D343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M460/'EBITDA Analysis'!E343,FALSE)","v":0.27115824495737162},{"$f":"IFERROR('Data Extract Income Stmt'!N460/'EBITDA Analysis'!F343,FALSE)","v":0.14372227908563631},{"$f":"IFERROR('Data Extract Income Stmt'!O460/'EBITDA Analysis'!G343,FALSE)","v":0.14518633540372672},{"$f":"IFERROR('Data Extract Income Stmt'!P460/'EBITDA Analysis'!H343,FALSE)","v":0.14332193209310085},{"$f":"IFERROR('Data Extract Income Stmt'!Q460/'EBITDA Analysis'!I343,FALSE)","v":0.13845770731302398},{"$f":"IFERROR('Data Extract Income Stmt'!R460/'EBITDA Analysis'!J343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S460/'EBITDA Analysis'!K343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T460/'EBITDA Analysis'!L343,FALSE)","v":0},null,null,"GE",{"$f":"IFERROR('Data Extract Income Stmt'!K513/'EBITDA Analysis'!C343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L513/'EBITDA Analysis'!D343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M513/'EBITDA Analysis'!E343,FALSE)","v":9.3297289803840028E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N513/'EBITDA Analysis'!F343,FALSE)","v":6.081542135789833E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O513/'EBITDA Analysis'!G343,FALSE)","v":6.3060731538992415E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P513/'EBITDA Analysis'!H343,FALSE)","v":6.0065070493034119E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q513/'EBITDA Analysis'!I343,FALSE)","v":6.5742508508342332E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R513/'EBITDA Analysis'!J343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S513/'EBITDA Analysis'!K343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T513/'EBITDA Analysis'!L343,FALSE)","v":0}]
[null,"HD",{"$f":"IFERROR('Data Extract Income Stmt'!K461/'EBITDA Analysis'!C344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L461/'EBITDA Analysis'!D344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M461/'EBITDA Analysis'!E344,FALSE)","v":0.21063316837964724},{"$f":"IFERROR('Data Extract Income Stmt'!N461/'EBITDA Analysis'!F344,FALSE)","v":0.20197162779514305},{"$f":"IFERROR('Data Extract Income Stmt'!O461/'EBITDA Analysis'!G344,FALSE)","v":0.18831902394938996},{"$f":"IFERROR('Data Extract Income Stmt'!P461/'EBITDA Analysis'!H344,FALSE)","v":0.18076109936575052},{"$f":"IFERROR('Data Extract Income Stmt'!Q461/'EBITDA Analysis'!I344,FALSE)","v":0.17532210109018831},{"$f":"IFERROR('Data Extract Income Stmt'!R461/'EBITDA Analysis'!J344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S461/'EBITDA Analysis'!K344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T461/'EBITDA Analysis'!L344,FALSE)","v":0},null,null,"HD",{"$f":"IFERROR('Data Extract Income Stmt'!K514/'EBITDA Analysis'!C344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L514/'EBITDA Analysis'!D344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M514/'EBITDA Analysis'!E344,FALSE)","v":1.7637355665524681E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N514/'EBITDA Analysis'!F344,FALSE)","v":1.7311853811012263E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O514/'EBITDA Analysis'!G344,FALSE)","v":1.6945323090826931E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P514/'EBITDA Analysis'!H344,FALSE)","v":1.7124735729386893E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q514/'EBITDA Analysis'!I344,FALSE)","v":1.8830525272547076E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R514/'EBITDA Analysis'!J344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S514/'EBITDA Analysis'!K344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T514/'EBITDA Analysis'!L344,FALSE)","v":0}]
[null,"IBM",{"$f":"IFERROR('Data Extract Income Stmt'!K462/'EBITDA Analysis'!C345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L462/'EBITDA Analysis'!D345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M462/'EBITDA Analysis'!E345,FALSE)","v":0.22618684558300295},{"$f":"IFERROR('Data Extract Income Stmt'!N462/'EBITDA Analysis'!F345,FALSE)","v":0.23062830046341201},{"$f":"IFERROR('Data Extract Income Stmt'!O462/'EBITDA Analysis'!G345,FALSE)","v":0.24051871788597995},{"$f":"IFERROR('Data Extract Income Stmt'!P462/'EBITDA Analysis'!H345,FALSE)","v":0.24574574574574576},{"$f":"IFERROR('Data Extract Income Stmt'!Q462/'EBITDA Analysis'!I345,FALSE)","v":0.24715693707354056},{"$f":"IFERROR('Data Extract Income Stmt'!R462/'EBITDA Analysis'!J345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S462/'EBITDA Analysis'!K345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T462/'EBITDA Analysis'!L345,FALSE)","v":0},null,null,"IBM",{"$f":"IFERROR('Data Extract Income Stmt'!K515/'EBITDA Analysis'!C345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L515/'EBITDA Analysis'!D345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M515/'EBITDA Analysis'!E345,FALSE)","v":4.2085999288400934E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N515/'EBITDA Analysis'!F345,FALSE)","v":4.5047955059812482E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O515/'EBITDA Analysis'!G345,FALSE)","v":5.0770736481526794E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P515/'EBITDA Analysis'!H345,FALSE)","v":5.1926926926926929E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q515/'EBITDA Analysis'!I345,FALSE)","v":4.7637098812231486E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R515/'EBITDA Analysis'!J345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S515/'EBITDA Analysis'!K345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T515/'EBITDA Analysis'!L345,FALSE)","v":0}]
[null,"INTC",{"$f":"IFERROR('Data Extract Income Stmt'!K463/'EBITDA Analysis'!C346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L463/'EBITDA Analysis'!D346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M463/'EBITDA Analysis'!E346,FALSE)","v":0.15348131284386266},{"$f":"IFERROR('Data Extract Income Stmt'!N463/'EBITDA Analysis'!F346,FALSE)","v":0.1456953731877573},{"$f":"IFERROR('Data Extract Income Stmt'!O463/'EBITDA Analysis'!G346,FALSE)","v":0.14234104046242774},{"$f":"IFERROR('Data Extract Income Stmt'!P463/'EBITDA Analysis'!H346,FALSE)","v":0.1414379525172588},{"$f":"IFERROR('Data Extract Income Stmt'!Q463/'EBITDA Analysis'!I346,FALSE)","v":0.11918419375398343},{"$f":"IFERROR('Data Extract Income Stmt'!R463/'EBITDA Analysis'!J346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S463/'EBITDA Analysis'!K346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T463/'EBITDA Analysis'!L346,FALSE)","v":0},null,null,"INTC",{"$f":"IFERROR('Data Extract Income Stmt'!K516/'EBITDA Analysis'!C346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L516/'EBITDA Analysis'!D346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M516/'EBITDA Analysis'!E346,FALSE)","v":0.20394612028078163},{"$f":"IFERROR('Data Extract Income Stmt'!N516/'EBITDA Analysis'!F346,FALSE)","v":0.1825666726328978},{"$f":"IFERROR('Data Extract Income Stmt'!O516/'EBITDA Analysis'!G346,FALSE)","v":0.13240606936416185},{"$f":"IFERROR('Data Extract Income Stmt'!P516/'EBITDA Analysis'!H346,FALSE)","v":0.16214850985014312},{"$f":"IFERROR('Data Extract Income Stmt'!Q516/'EBITDA Analysis'!I346,FALSE)","v":0.18769917144678139},{"$f":"IFERROR('Data Extract Income Stmt'!R516/'EBITDA Analysis'!J346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S516/'EBITDA Analysis'!K346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T516/'EBITDA Analysis'!L346,FALSE)","v":0}]
[null,"JNJ",{"$f":"IFERROR('Data Extract Income Stmt'!K464/'EBITDA Analysis'!C347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L464/'EBITDA Analysis'!D347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M464/'EBITDA Analysis'!E347,FALSE)","v":0.30634296940780242},{"$f":"IFERROR('Data Extract Income Stmt'!N464/'EBITDA Analysis'!F347,FALSE)","v":0.29530472218485132},{"$f":"IFERROR('Data Extract Income Stmt'!O464/'EBITDA Analysis'!G347,FALSE)","v":0.30199430199430199},{"$f":"IFERROR('Data Extract Income Stmt'!P464/'EBITDA Analysis'!H347,FALSE)","v":0.27731442869057549},{"$f":"IFERROR('Data Extract Income Stmt'!Q464/'EBITDA Analysis'!I347,FALSE)","v":0.28007322175732219},{"$f":"IFERROR('Data Extract Income Stmt'!R464/'EBITDA Analysis'!J347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S464/'EBITDA Analysis'!K347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T464/'EBITDA Analysis'!L347,FALSE)","v":0},null,null,"JNJ",{"$f":"IFERROR('Data Extract Income Stmt'!K517/'EBITDA Analysis'!C347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L517/'EBITDA Analysis'!D347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M517/'EBITDA Analysis'!E347,FALSE)","v":5.0519225371877634E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N517/'EBITDA Analysis'!F347,FALSE)","v":4.9912552132382618E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O517/'EBITDA Analysis'!G347,FALSE)","v":4.9287749287749288E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P517/'EBITDA Analysis'!H347,FALSE)","v":4.4898526549902694E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q517/'EBITDA Analysis'!I347,FALSE)","v":4.288702928870293E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R517/'EBITDA Analysis'!J347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S517/'EBITDA Analysis'!K347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T517/'EBITDA Analysis'!L347,FALSE)","v":0}]
[null,"MCD",{"$f":"IFERROR('Data Extract Income Stmt'!K465/'EBITDA Analysis'!C348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L465/'EBITDA Analysis'!D348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M465/'EBITDA Analysis'!E348,FALSE)","v":8.5734614016364286E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N465/'EBITDA Analysis'!F348,FALSE)","v":9.1472303206997091E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O465/'EBITDA Analysis'!G348,FALSE)","v":9.5631641086186547E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P465/'EBITDA Analysis'!H348,FALSE)","v":9.6669374492282703E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q465/'EBITDA Analysis'!I348,FALSE)","v":9.772129710780017E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R465/'EBITDA Analysis'!J348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S465/'EBITDA Analysis'!K348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T465/'EBITDA Analysis'!L348,FALSE)","v":0},null,null,"MCD",{"$f":"IFERROR('Data Extract Income Stmt'!K518/'EBITDA Analysis'!C348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L518/'EBITDA Analysis'!D348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M518/'EBITDA Analysis'!E348,FALSE)","v":0.10032017075773746},{"$f":"IFERROR('Data Extract Income Stmt'!N518/'EBITDA Analysis'!F348,FALSE)","v":9.4023323615160345E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O518/'EBITDA Analysis'!G348,FALSE)","v":7.1231798504525781E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P518/'EBITDA Analysis'!H348,FALSE)","v":7.3923639317627951E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q518/'EBITDA Analysis'!I348,FALSE)","v":8.1069237510955308E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R518/'EBITDA Analysis'!J348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S518/'EBITDA Analysis'!K348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T518/'EBITDA Analysis'!L348,FALSE)","v":0}]
[null,"MRK",{"$f":"IFERROR('Data Extract Income Stmt'!K466/'EBITDA Analysis'!C349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L466/'EBITDA Analysis'!D349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M466/'EBITDA Analysis'!E349,FALSE)","v":0.26468586981174869},{"$f":"IFERROR('Data Extract Income Stmt'!N466/'EBITDA Analysis'!F349,FALSE)","v":0.26525765851341726},{"$f":"IFERROR('Data Extract Income Stmt'!O466/'EBITDA Analysis'!G349,FALSE)","v":0.26412174361619811},{"$f":"IFERROR('Data Extract Income Stmt'!P466/'EBITDA Analysis'!H349,FALSE)","v":0.24481012658227849},{"$f":"IFERROR('Data Extract Income Stmt'!Q466/'EBITDA Analysis'!I349,FALSE)","v":0.2458729364682341},{"$f":"IFERROR('Data Extract Income Stmt'!R466/'EBITDA Analysis'!J349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S466/'EBITDA Analysis'!K349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T466/'EBITDA Analysis'!L349,FALSE)","v":0},null,null,"MRK",{"$f":"IFERROR('Data Extract Income Stmt'!K519/'EBITDA Analysis'!C349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L519/'EBITDA Analysis'!D349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M519/'EBITDA Analysis'!E349,FALSE)","v":3.5155364028124289E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N519/'EBITDA Analysis'!F349,FALSE)","v":3.1346473521728806E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O519/'EBITDA Analysis'!G349,FALSE)","v":3.3015217952024764E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P519/'EBITDA Analysis'!H349,FALSE)","v":4.0759493670886077E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q519/'EBITDA Analysis'!I349,FALSE)","v":4.7273636818409202E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R519/'EBITDA Analysis'!J349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S519/'EBITDA Analysis'!K349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T519/'EBITDA Analysis'!L349,FALSE)","v":0}]
[null,"MSFT",{"$f":"IFERROR('Data Extract Income Stmt'!K467/'EBITDA Analysis'!C350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L467/'EBITDA Analysis'!D350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M467/'EBITDA Analysis'!E350,FALSE)","v":0.23786463738037589},{"$f":"IFERROR('Data Extract Income Stmt'!N467/'EBITDA Analysis'!F350,FALSE)","v":0.21856512853608692},{"$f":"IFERROR('Data Extract Income Stmt'!O467/'EBITDA Analysis'!G350,FALSE)","v":0.22739079102715468},{"$f":"IFERROR('Data Extract Income Stmt'!P467/'EBITDA Analysis'!H350,FALSE)","v":0.20391585086440325},{"$f":"IFERROR('Data Extract Income Stmt'!Q467/'EBITDA Analysis'!I350,FALSE)","v":0.19613359956434925},{"$f":"IFERROR('Data Extract Income Stmt'!R467/'EBITDA Analysis'!J350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S467/'EBITDA Analysis'!K350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T467/'EBITDA Analysis'!L350,FALSE)","v":0},null,null,"MSFT",{"$f":"IFERROR('Data Extract Income Stmt'!K520/'EBITDA Analysis'!C350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L520/'EBITDA Analysis'!D350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M520/'EBITDA Analysis'!E350,FALSE)","v":6.3299896229678312E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N520/'EBITDA Analysis'!F350,FALSE)","v":6.3891577928363988E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O520/'EBITDA Analysis'!G350,FALSE)","v":9.8465171192443926E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P520/'EBITDA Analysis'!H350,FALSE)","v":8.4669860445740472E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q520/'EBITDA Analysis'!I350,FALSE)","v":0.1055545471047377},{"$f":"IFERROR('Data Extract Income Stmt'!R520/'EBITDA Analysis'!J350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S520/'EBITDA Analysis'!K350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T520/'EBITDA Analysis'!L350,FALSE)","v":0}]
[null,"NKE",{"$f":"IFERROR('Data Extract Income Stmt'!K468/'EBITDA Analysis'!C351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L468/'EBITDA Analysis'!D351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M468/'EBITDA Analysis'!E351,FALSE)","v":0.31558114429650952},{"$f":"IFERROR('Data Extract Income Stmt'!N468/'EBITDA Analysis'!F351,FALSE)","v":0.3221498371335505},{"$f":"IFERROR('Data Extract Income Stmt'!O468/'EBITDA Analysis'!G351,FALSE)","v":0.32255083179297594},{"$f":"IFERROR('Data Extract Income Stmt'!P468/'EBITDA Analysis'!H351,FALSE)","v":0.30832116788321168},{"$f":"IFERROR('Data Extract Income Stmt'!Q468/'EBITDA Analysis'!I351,FALSE)","v":0.31655665566556657},{"$f":"IFERROR('Data Extract Income Stmt'!R468/'EBITDA Analysis'!J351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S468/'EBITDA Analysis'!K351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T468/'EBITDA Analysis'!L351,FALSE)","v":0},null,null,"NKE",{"$f":"IFERROR('Data Extract Income Stmt'!K521/'EBITDA Analysis'!C351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L521/'EBITDA Analysis'!D351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M521/'EBITDA Analysis'!E351,FALSE)","v":3.166606693055056E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N521/'EBITDA Analysis'!F351,FALSE)","v":3.1368078175895764E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O521/'EBITDA Analysis'!G351,FALSE)","v":3.512014787430684E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P521/'EBITDA Analysis'!H351,FALSE)","v":3.240875912408759E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q521/'EBITDA Analysis'!I351,FALSE)","v":2.8327832783278328E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R521/'EBITDA Analysis'!J351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S521/'EBITDA Analysis'!K351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T521/'EBITDA Analysis'!L351,FALSE)","v":0}]
[null,"PFE",{"$f":"IFERROR('Data Extract Income Stmt'!K469/'EBITDA Analysis'!C352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L469/'EBITDA Analysis'!D352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M469/'EBITDA Analysis'!E352,FALSE)","v":0.27510663047692901},{"$f":"IFERROR('Data Extract Income Stmt'!N469/'EBITDA Analysis'!F352,FALSE)","v":0.28139488006450314},{"$f":"IFERROR('Data Extract Income Stmt'!O469/'EBITDA Analysis'!G352,FALSE)","v":0.30153531218014329},{"$f":"IFERROR('Data Extract Income Stmt'!P469/'EBITDA Analysis'!H352,FALSE)","v":0.27943960620976904},{"$f":"IFERROR('Data Extract Income Stmt'!Q469/'EBITDA Analysis'!I352,FALSE)","v":0.27992388201712654},{"$f":"IFERROR('Data Extract Income Stmt'!R469/'EBITDA Analysis'!J352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S469/'EBITDA Analysis'!K352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T469/'EBITDA Analysis'!L352,FALSE)","v":0},null,null,"PFE",{"$f":"IFERROR('Data Extract Income Stmt'!K522/'EBITDA Analysis'!C352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L522/'EBITDA Analysis'!D352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M522/'EBITDA Analysis'!E352,FALSE)","v":2.849941837921675E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N522/'EBITDA Analysis'!F352,FALSE)","v":3.1848417657730298E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O522/'EBITDA Analysis'!G352,FALSE)","v":3.0706243602865915E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P522/'EBITDA Analysis'!H352,FALSE)","v":3.7864445285876562E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q522/'EBITDA Analysis'!I352,FALSE)","v":4.2245480494766889E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R522/'EBITDA Analysis'!J352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S522/'EBITDA Analysis'!K352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T522/'EBITDA Analysis'!L352,FALSE)","v":0}]
[null,"PG",{"$f":"IFERROR('Data Extract Income Stmt'!K470/'EBITDA Analysis'!C353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L470/'EBITDA Analysis'!D353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M470/'EBITDA Analysis'!E353,FALSE)","v":0.28046205440317973},{"$f":"IFERROR('Data Extract Income Stmt'!N470/'EBITDA Analysis'!F353,FALSE)","v":0.24664310954063604},{"$f":"IFERROR('Data Extract Income Stmt'!O470/'EBITDA Analysis'!G353,FALSE)","v":0.25482385881630265},{"$f":"IFERROR('Data Extract Income Stmt'!P470/'EBITDA Analysis'!H353,FALSE)","v":0.25653246274408009},{"$f":"IFERROR('Data Extract Income Stmt'!Q470/'EBITDA Analysis'!I353,FALSE)","v":0.2497381565165345},{"$f":"IFERROR('Data Extract Income Stmt'!R470/'EBITDA Analysis'!J353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S470/'EBITDA Analysis'!K353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T470/'EBITDA Analysis'!L353,FALSE)","v":0},null,null,"PG",{"$f":"IFERROR('Data Extract Income Stmt'!K523/'EBITDA Analysis'!C353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L523/'EBITDA Analysis'!D353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M523/'EBITDA Analysis'!E353,FALSE)","v":4.7820146565644019E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N523/'EBITDA Analysis'!F353,FALSE)","v":5.2862190812720845E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O523/'EBITDA Analysis'!G353,FALSE)","v":5.0689124000666219E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P523/'EBITDA Analysis'!H353,FALSE)","v":5.1952047460931294E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q523/'EBITDA Analysis'!I353,FALSE)","v":5.5663624120903789E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R523/'EBITDA Analysis'!J353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S523/'EBITDA Analysis'!K353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T523/'EBITDA Analysis'!L353,FALSE)","v":0}]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K471/'EBITDA Analysis'!C354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L471/'EBITDA Analysis'!D354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M471/'EBITDA Analysis'!E354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N471/'EBITDA Analysis'!F354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O471/'EBITDA Analysis'!G354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P471/'EBITDA Analysis'!H354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q471/'EBITDA Analysis'!I354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R471/'EBITDA Analysis'!J354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S471/'EBITDA Analysis'!K354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T471/'EBITDA Analysis'!L354,FALSE)","v":false},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K524/'EBITDA Analysis'!C354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L524/'EBITDA Analysis'!D354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M524/'EBITDA Analysis'!E354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N524/'EBITDA Analysis'!F354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O524/'EBITDA Analysis'!G354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P524/'EBITDA Analysis'!H354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q524/'EBITDA Analysis'!I354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R524/'EBITDA Analysis'!J354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S524/'EBITDA Analysis'!K354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T524/'EBITDA Analysis'!L354,FALSE)","v":false}]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K472/'EBITDA Analysis'!C355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L472/'EBITDA Analysis'!D355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M472/'EBITDA Analysis'!E355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N472/'EBITDA Analysis'!F355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O472/'EBITDA Analysis'!G355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P472/'EBITDA Analysis'!H355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q472/'EBITDA Analysis'!I355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R472/'EBITDA Analysis'!J355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S472/'EBITDA Analysis'!K355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T472/'EBITDA Analysis'!L355,FALSE)","v":false},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K525/'EBITDA Analysis'!C355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L525/'EBITDA Analysis'!D355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M525/'EBITDA Analysis'!E355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N525/'EBITDA Analysis'!F355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O525/'EBITDA Analysis'!G355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P525/'EBITDA Analysis'!H355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q525/'EBITDA Analysis'!I355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R525/'EBITDA Analysis'!J355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S525/'EBITDA Analysis'!K355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T525/'EBITDA Analysis'!L355,FALSE)","v":false}]
[]
["Cap Exp to Depreciation",null,{"$f":"C408","v":2011},{"$f":"D408","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"Cap Exp to EBITDA",null,{"$f":"P408","v":2011},{"$f":"Q408","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B409","v":"MMM"},{"$f":"IFERROR('Data Extract Income Stmt'!K503/'Data Extract Income Stmt'!K397,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L503/'Data Extract Income Stmt'!L397,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M503/'Data Extract Income Stmt'!M397,FALSE)","v":1.4649122807017543},{"$f":"IFERROR('Data Extract Income Stmt'!N503/'Data Extract Income Stmt'!N397,FALSE)","v":1.2627118644067796},{"$f":"IFERROR('Data Extract Income Stmt'!O503/'Data Extract Income Stmt'!O397,FALSE)","v":1.2066115702479339},{"$f":"IFERROR('Data Extract Income Stmt'!P503/'Data Extract Income Stmt'!P397,FALSE)","v":1.1735537190082646},{"$f":"IFERROR('Data Extract Income Stmt'!Q503/'Data Extract Income Stmt'!Q397,FALSE)","v":1.0458015267175573},{"$f":"IFERROR('Data Extract Income Stmt'!R503/'Data Extract Income Stmt'!R397,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S503/'Data Extract Income Stmt'!S397,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T503/'Data Extract Income Stmt'!T397,FALSE)","v":false},null,null,{"$f":"O409","v":"MMM"},{"$f":"IFERROR('Data Extract Income Stmt'!K503/'EBITDA Analysis'!C226,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L503/'EBITDA Analysis'!D226,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M503/'EBITDA Analysis'!E226,FALSE)","v":0.20797012502927303},{"$f":"IFERROR('Data Extract Income Stmt'!N503/'EBITDA Analysis'!F226,FALSE)","v":0.17467760844079719},{"$f":"IFERROR('Data Extract Income Stmt'!O503/'EBITDA Analysis'!G226,FALSE)","v":0.17569192685367468},{"$f":"IFERROR('Data Extract Income Stmt'!P503/'EBITDA Analysis'!H226,FALSE)","v":0.16725559481743227},{"$f":"IFERROR('Data Extract Income Stmt'!Q503/'EBITDA Analysis'!I226,FALSE)","v":0.15393258426966291},{"$f":"IFERROR('Data Extract Income Stmt'!R503/'EBITDA Analysis'!J226,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S503/'EBITDA Analysis'!K226,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T503/'EBITDA Analysis'!L226,FALSE)","v":0}]
[null,{"$f":"B410","v":"AAPL"},{"$f":"IFERROR('Data Extract Income Stmt'!K504/'Data Extract Income Stmt'!K398,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L504/'Data Extract Income Stmt'!L398,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M504/'Data Extract Income Stmt'!M398,FALSE)","v":1.5655172413793104},{"$f":"IFERROR('Data Extract Income Stmt'!N504/'Data Extract Income Stmt'!N398,FALSE)","v":1.4300291545189505},{"$f":"IFERROR('Data Extract Income Stmt'!O504/'Data Extract Income Stmt'!O398,FALSE)","v":1.147852147852148},{"$f":"IFERROR('Data Extract Income Stmt'!P504/'Data Extract Income Stmt'!P398,FALSE)","v":1.5005537098560355},{"$f":"IFERROR('Data Extract Income Stmt'!Q504/'Data Extract Income Stmt'!Q398,FALSE)","v":1.4285714285714286},{"$f":"IFERROR('Data Extract Income Stmt'!R504/'Data Extract Income Stmt'!R398,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S504/'Data Extract Income Stmt'!S398,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T504/'Data Extract Income Stmt'!T398,FALSE)","v":false},null,null,{"$f":"O410","v":"AAPL"},{"$f":"IFERROR('Data Extract Income Stmt'!K504/'EBITDA Analysis'!C227,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L504/'EBITDA Analysis'!D227,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M504/'EBITDA Analysis'!E227,FALSE)","v":0.16485112563543936},{"$f":"IFERROR('Data Extract Income Stmt'!N504/'EBITDA Analysis'!F227,FALSE)","v":0.16188118811881189},{"$f":"IFERROR('Data Extract Income Stmt'!O504/'EBITDA Analysis'!G227,FALSE)","v":0.14751572730774168},{"$f":"IFERROR('Data Extract Income Stmt'!P504/'EBITDA Analysis'!H227,FALSE)","v":0.19640527612697492},{"$f":"IFERROR('Data Extract Income Stmt'!Q504/'EBITDA Analysis'!I227,FALSE)","v":0.18236215985183074},{"$f":"IFERROR('Data Extract Income Stmt'!R504/'EBITDA Analysis'!J227,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S504/'EBITDA Analysis'!K227,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T504/'EBITDA Analysis'!L227,FALSE)","v":0}]
[null,"BA",{"$f":"IFERROR('Data Extract Income Stmt'!K505/'Data Extract Income Stmt'!K399,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L505/'Data Extract Income Stmt'!L399,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M505/'Data Extract Income Stmt'!M399,FALSE)","v":1.3658536585365855},{"$f":"IFERROR('Data Extract Income Stmt'!N505/'Data Extract Income Stmt'!N399,FALSE)","v":1.3333333333333333},{"$f":"IFERROR('Data Extract Income Stmt'!O505/'Data Extract Income Stmt'!O399,FALSE)","v":1.5217391304347827},{"$f":"IFERROR('Data Extract Income Stmt'!P505/'Data Extract Income Stmt'!P399,FALSE)","v":1.544378698224852},{"$f":"IFERROR('Data Extract Income Stmt'!Q505/'Data Extract Income Stmt'!Q399,FALSE)","v":1.0218579234972678},{"$f":"IFERROR('Data Extract Income Stmt'!R505/'Data Extract Income Stmt'!R399,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S505/'Data Extract Income Stmt'!S399,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T505/'Data Extract Income Stmt'!T399,FALSE)","v":false},null,null,"BA",{"$f":"IFERROR('Data Extract Income Stmt'!K505/'EBITDA Analysis'!C228,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L505/'EBITDA Analysis'!D228,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M505/'EBITDA Analysis'!E228,FALSE)","v":0.2741738066095471},{"$f":"IFERROR('Data Extract Income Stmt'!N505/'EBITDA Analysis'!F228,FALSE)","v":0.24615384615384617},{"$f":"IFERROR('Data Extract Income Stmt'!O505/'EBITDA Analysis'!G228,FALSE)","v":0.2722222222222222},{"$f":"IFERROR('Data Extract Income Stmt'!P505/'EBITDA Analysis'!H228,FALSE)","v":0.35033557046979868},{"$f":"IFERROR('Data Extract Income Stmt'!Q505/'EBITDA Analysis'!I228,FALSE)","v":0.1542904290429043},{"$f":"IFERROR('Data Extract Income Stmt'!R505/'EBITDA Analysis'!J228,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S505/'EBITDA Analysis'!K228,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T505/'EBITDA Analysis'!L228,FALSE)","v":0}]
[null,"CAT",{"$f":"IFERROR('Data Extract Income Stmt'!K506/'Data Extract Income Stmt'!K400,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L506/'Data Extract Income Stmt'!L400,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M506/'Data Extract Income Stmt'!M400,FALSE)","v":1.6420664206642066},{"$f":"IFERROR('Data Extract Income Stmt'!N506/'Data Extract Income Stmt'!N400,FALSE)","v":1.2071428571428571},{"$f":"IFERROR('Data Extract Income Stmt'!O506/'Data Extract Income Stmt'!O400,FALSE)","v":1.2029520295202951},{"$f":"IFERROR('Data Extract Income Stmt'!P506/'Data Extract Income Stmt'!P400,FALSE)","v":1.0811808118081181},{"$f":"IFERROR('Data Extract Income Stmt'!Q506/'Data Extract Income Stmt'!Q400,FALSE)","v":0.9140625},{"$f":"IFERROR('Data Extract Income Stmt'!R506/'Data Extract Income Stmt'!R400,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S506/'Data Extract Income Stmt'!S400,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T506/'Data Extract Income Stmt'!T400,FALSE)","v":false},null,null,"CAT",{"$f":"IFERROR('Data Extract Income Stmt'!K506/'EBITDA Analysis'!C229,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L506/'EBITDA Analysis'!D229,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M506/'EBITDA Analysis'!E229,FALSE)","v":0.49609810479375699},{"$f":"IFERROR('Data Extract Income Stmt'!N506/'EBITDA Analysis'!F229,FALSE)","v":0.37765363128491619},{"$f":"IFERROR('Data Extract Income Stmt'!O506/'EBITDA Analysis'!G229,FALSE)","v":0.42173350582147479},{"$f":"IFERROR('Data Extract Income Stmt'!P506/'EBITDA Analysis'!H229,FALSE)","v":0.56893203883495147},{"$f":"IFERROR('Data Extract Income Stmt'!Q506/'EBITDA Analysis'!I229,FALSE)","v":0.27432590855803046},{"$f":"IFERROR('Data Extract Income Stmt'!R506/'EBITDA Analysis'!J229,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S506/'EBITDA Analysis'!K229,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T506/'EBITDA Analysis'!L229,FALSE)","v":0}]
[null,"CVX",{"$f":"IFERROR('Data Extract Income Stmt'!K507/'Data Extract Income Stmt'!K401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L507/'Data Extract Income Stmt'!L401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M507/'Data Extract Income Stmt'!M401,FALSE)","v":2.4976462676529927},{"$f":"IFERROR('Data Extract Income Stmt'!N507/'Data Extract Income Stmt'!N401,FALSE)","v":1.9750990379173741},{"$f":"IFERROR('Data Extract Income Stmt'!O507/'Data Extract Income Stmt'!O401,FALSE)","v":1.2398286937901499},{"$f":"IFERROR('Data Extract Income Stmt'!P507/'Data Extract Income Stmt'!P401,FALSE)","v":0.90526315789473688},{"$f":"IFERROR('Data Extract Income Stmt'!Q507/'Data Extract Income Stmt'!Q401,FALSE)","v":0.68439897698209717},{"$f":"IFERROR('Data Extract Income Stmt'!R507/'Data Extract Income Stmt'!R401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S507/'Data Extract Income Stmt'!S401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T507/'Data Extract Income Stmt'!T401,FALSE)","v":false},null,null,"CVX",{"$f":"IFERROR('Data Extract Income Stmt'!K507/'EBITDA Analysis'!C230,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L507/'EBITDA Analysis'!D230,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M507/'EBITDA Analysis'!E230,FALSE)","v":0.87863733144073808},{"$f":"IFERROR('Data Extract Income Stmt'!N507/'EBITDA Analysis'!F230,FALSE)","v":0.94682582745523602},{"$f":"IFERROR('Data Extract Income Stmt'!O507/'EBITDA Analysis'!G230,FALSE)","v":1.4976720124159337},{"$f":"IFERROR('Data Extract Income Stmt'!P507/'EBITDA Analysis'!H230,FALSE)","v":1.2799433026222538},{"$f":"IFERROR('Data Extract Income Stmt'!Q507/'EBITDA Analysis'!I230,FALSE)","v":0.60433604336043356},{"$f":"IFERROR('Data Extract Income Stmt'!R507/'EBITDA Analysis'!J230,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S507/'EBITDA Analysis'!K230,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T507/'EBITDA Analysis'!L230,FALSE)","v":0}]
[null,"CSCO",{"$f":"IFERROR('Data Extract Income Stmt'!K508/'Data Extract Income Stmt'!K402,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L508/'Data Extract Income Stmt'!L402,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M508/'Data Extract Income Stmt'!M402,FALSE)","v":0.90140845070422537},{"$f":"IFERROR('Data Extract Income Stmt'!N508/'Data Extract Income Stmt'!N402,FALSE)","v":0.96850393700787396},{"$f":"IFERROR('Data Extract Income Stmt'!O508/'Data Extract Income Stmt'!O402,FALSE)","v":0.90551181102362199},{"$f":"IFERROR('Data Extract Income Stmt'!P508/'Data Extract Income Stmt'!P402,FALSE)","v":0.65578231292517009},{"$f":"IFERROR('Data Extract Income Stmt'!Q508/'Data Extract Income Stmt'!Q402,FALSE)","v":0.42335025380710661},{"$f":"IFERROR('Data Extract Income Stmt'!R508/'Data Extract Income Stmt'!R402,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S508/'Data Extract Income Stmt'!S402,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T508/'Data Extract Income Stmt'!T402,FALSE)","v":false},null,null,"CSCO",{"$f":"IFERROR('Data Extract Income Stmt'!K508/'EBITDA Analysis'!C231,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L508/'EBITDA Analysis'!D231,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M508/'EBITDA Analysis'!E231,FALSE)","v":0.10587262200165426},{"$f":"IFERROR('Data Extract Income Stmt'!N508/'EBITDA Analysis'!F231,FALSE)","v":8.7669280114041334E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O508/'EBITDA Analysis'!G231,FALSE)","v":7.6058201058201061E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P508/'EBITDA Analysis'!H231,FALSE)","v":6.4053156146179402E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q508/'EBITDA Analysis'!I231,FALSE)","v":5.6123822341857338E-2},{"$f":"IFERROR('Data Extract Income Stmt'!R508/'EBITDA Analysis'!J231,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S508/'EBITDA Analysis'!K231,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T508/'EBITDA Analysis'!L231,FALSE)","v":0}]
[null,"KO",{"$f":"IFERROR('Data Extract Income Stmt'!K509/'Data Extract Income Stmt'!K403,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L509/'Data Extract Income Stmt'!L403,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M509/'Data Extract Income Stmt'!M403,FALSE)","v":1.4655172413793103},{"$f":"IFERROR('Data Extract Income Stmt'!N509/'Data Extract Income Stmt'!N403,FALSE)","v":1.3850574712643677},{"$f":"IFERROR('Data Extract Income Stmt'!O509/'Data Extract Income Stmt'!O403,FALSE)","v":1.4571428571428571},{"$f":"IFERROR('Data Extract Income Stmt'!P509/'Data Extract Income Stmt'!P403,FALSE)","v":1.4125000000000001},{"$f":"IFERROR('Data Extract Income Stmt'!Q509/'Data Extract Income Stmt'!Q403,FALSE)","v":1.4608695652173913},{"$f":"IFERROR('Data Extract Income Stmt'!R509/'Data Extract Income Stmt'!R403,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S509/'Data Extract Income Stmt'!S403,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T509/'Data Extract Income Stmt'!T403,FALSE)","v":false},null,null,"KO",{"$f":"IFERROR('Data Extract Income Stmt'!K509/'EBITDA Analysis'!C232,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L509/'EBITDA Analysis'!D232,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M509/'EBITDA Analysis'!E232,FALSE)","v":0.19660755589822668},{"$f":"IFERROR('Data Extract Income Stmt'!N509/'EBITDA Analysis'!F232,FALSE)","v":0.19249201277955272},{"$f":"IFERROR('Data Extract Income Stmt'!O509/'EBITDA Analysis'!G232,FALSE)","v":0.21665250637213254},{"$f":"IFERROR('Data Extract Income Stmt'!P509/'EBITDA Analysis'!H232,FALSE)","v":0.20269058295964126},{"$f":"IFERROR('Data Extract Income Stmt'!Q509/'EBITDA Analysis'!I232,FALSE)","v":0.16122840690978887},{"$f":"IFERROR('Data Extract Income Stmt'!R509/'EBITDA Analysis'!J232,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S509/'EBITDA Analysis'!K232,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T509/'EBITDA Analysis'!L232,FALSE)","v":0}]
[null,"DIS",{"$f":"IFERROR('Data Extract Income Stmt'!K510/'Data Extract Income Stmt'!K404,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L510/'Data Extract Income Stmt'!L404,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M510/'Data Extract Income Stmt'!M404,FALSE)","v":1.4285714285714286},{"$f":"IFERROR('Data Extract Income Stmt'!N510/'Data Extract Income Stmt'!N404,FALSE)","v":1.6067961165048543},{"$f":"IFERROR('Data Extract Income Stmt'!O510/'Data Extract Income Stmt'!O404,FALSE)","v":2.004694835680751},{"$f":"IFERROR('Data Extract Income Stmt'!P510/'Data Extract Income Stmt'!P404,FALSE)","v":2.0560344827586206},{"$f":"IFERROR('Data Extract Income Stmt'!Q510/'Data Extract Income Stmt'!Q404,FALSE)","v":1.3976833976833978},{"$f":"IFERROR('Data Extract Income Stmt'!R510/'Data Extract Income Stmt'!R404,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S510/'Data Extract Income Stmt'!S404,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T510/'Data Extract Income Stmt'!T404,FALSE)","v":false},null,null,"DIS",{"$f":"IFERROR('Data Extract Income Stmt'!K510/'EBITDA Analysis'!C233,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L510/'EBITDA Analysis'!D233,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M510/'EBITDA Analysis'!E233,FALSE)","v":0.24200518582541056},{"$f":"IFERROR('Data Extract Income Stmt'!N510/'EBITDA Analysis'!F233,FALSE)","v":0.23968139029688632},{"$f":"IFERROR('Data Extract Income Stmt'!O510/'EBITDA Analysis'!G233,FALSE)","v":0.28092105263157896},{"$f":"IFERROR('Data Extract Income Stmt'!P510/'EBITDA Analysis'!H233,FALSE)","v":0.28597122302158273},{"$f":"IFERROR('Data Extract Income Stmt'!Q510/'EBITDA Analysis'!I233,FALSE)","v":0.21820373719107897},{"$f":"IFERROR('Data Extract Income Stmt'!R510/'EBITDA Analysis'!J233,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S510/'EBITDA Analysis'!K233,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T510/'EBITDA Analysis'!L233,FALSE)","v":0}]
[null,"DWDP",{"$f":"IFERROR('Data Extract Income Stmt'!K511/'Data Extract Income Stmt'!K405,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L511/'Data Extract Income Stmt'!L405,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M511/'Data Extract Income Stmt'!M405,FALSE)","v":1.069767441860465},{"$f":"IFERROR('Data Extract Income Stmt'!N511/'Data Extract Income Stmt'!N405,FALSE)","v":1.6160714285714286},{"$f":"IFERROR('Data Extract Income Stmt'!O511/'Data Extract Income Stmt'!O405,FALSE)","v":1.7857142857142858},{"$f":"IFERROR('Data Extract Income Stmt'!P511/'Data Extract Income Stmt'!P405,FALSE)","v":1.6681034482758621},{"$f":"IFERROR('Data Extract Income Stmt'!Q511/'Data Extract Income Stmt'!Q405,FALSE)","v":1.3101045296167246},{"$f":"IFERROR('Data Extract Income Stmt'!R511/'Data Extract Income Stmt'!R405,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S511/'Data Extract Income Stmt'!S405,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T511/'Data Extract Income Stmt'!T405,FALSE)","v":false},null,null,"DWDP",{"$f":"IFERROR('Data Extract Income Stmt'!K511/'EBITDA Analysis'!C234,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L511/'EBITDA Analysis'!D234,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M511/'EBITDA Analysis'!E234,FALSE)","v":0.32078103207810321},{"$f":"IFERROR('Data Extract Income Stmt'!N511/'EBITDA Analysis'!F234,FALSE)","v":0.43405275779376501},{"$f":"IFERROR('Data Extract Income Stmt'!O511/'EBITDA Analysis'!G234,FALSE)","v":0.43503480278422274},{"$f":"IFERROR('Data Extract Income Stmt'!P511/'EBITDA Analysis'!H234,FALSE)","v":0.44178082191780821},{"$f":"IFERROR('Data Extract Income Stmt'!Q511/'EBITDA Analysis'!I234,FALSE)","v":0.36504854368932038},{"$f":"IFERROR('Data Extract Income Stmt'!R511/'EBITDA Analysis'!J234,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S511/'EBITDA Analysis'!K234,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T511/'EBITDA Analysis'!L234,FALSE)","v":0}]
[null,"XOM",{"$f":"IFERROR('Data Extract Income Stmt'!K512/'Data Extract Income Stmt'!K406,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L512/'Data Extract Income Stmt'!L406,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M512/'Data Extract Income Stmt'!M406,FALSE)","v":1.959837019790454},{"$f":"IFERROR('Data Extract Income Stmt'!N512/'Data Extract Income Stmt'!N406,FALSE)","v":1.9046242774566473},{"$f":"IFERROR('Data Extract Income Stmt'!O512/'Data Extract Income Stmt'!O406,FALSE)","v":1.4675900277008311},{"$f":"IFERROR('Data Extract Income Stmt'!P512/'Data Extract Income Stmt'!P406,FALSE)","v":0.72433886149708648},{"$f":"IFERROR('Data Extract Income Stmt'!Q512/'Data Extract Income Stmt'!Q406,FALSE)","v":0.80670508119434259},{"$f":"IFERROR('Data Extract Income Stmt'!R512/'Data Extract Income Stmt'!R406,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S512/'Data Extract Income Stmt'!S406,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T512/'Data Extract Income Stmt'!T406,FALSE)","v":false},null,null,"XOM",{"$f":"IFERROR('Data Extract Income Stmt'!K512/'EBITDA Analysis'!C235,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L512/'EBITDA Analysis'!D235,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M512/'EBITDA Analysis'!E235,FALSE)","v":0.58576896311760618},{"$f":"IFERROR('Data Extract Income Stmt'!N512/'EBITDA Analysis'!F235,FALSE)","v":0.64130011677695598},{"$f":"IFERROR('Data Extract Income Stmt'!O512/'EBITDA Analysis'!G235,FALSE)","v":0.85645004849660522},{"$f":"IFERROR('Data Extract Income Stmt'!P512/'EBITDA Analysis'!H235,FALSE)","v":0.69535283993115315},{"$f":"IFERROR('Data Extract Income Stmt'!Q512/'EBITDA Analysis'!I235,FALSE)","v":0.48170159524554268},{"$f":"IFERROR('Data Extract Income Stmt'!R512/'EBITDA Analysis'!J235,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S512/'EBITDA Analysis'!K235,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T512/'EBITDA Analysis'!L235,FALSE)","v":0}]
[null,"GE",{"$f":"IFERROR('Data Extract Income Stmt'!K513/'Data Extract Income Stmt'!K407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L513/'Data Extract Income Stmt'!L407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M513/'Data Extract Income Stmt'!M407,FALSE)","v":1.3790983606557377},{"$f":"IFERROR('Data Extract Income Stmt'!N513/'Data Extract Income Stmt'!N407,FALSE)","v":1.4404040404040404},{"$f":"IFERROR('Data Extract Income Stmt'!O513/'Data Extract Income Stmt'!O407,FALSE)","v":1.5072164948453608},{"$f":"IFERROR('Data Extract Income Stmt'!P513/'Data Extract Income Stmt'!P407,FALSE)","v":1.44},{"$f":"IFERROR('Data Extract Income Stmt'!Q513/'Data Extract Income Stmt'!Q407,FALSE)","v":1.5408560311284047},{"$f":"IFERROR('Data Extract Income Stmt'!R513/'Data Extract Income Stmt'!R407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S513/'Data Extract Income Stmt'!S407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T513/'Data Extract Income Stmt'!T407,FALSE)","v":false},null,null,"GE",{"$f":"IFERROR('Data Extract Income Stmt'!K513/'EBITDA Analysis'!C236,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L513/'EBITDA Analysis'!D236,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M513/'EBITDA Analysis'!E236,FALSE)","v":0.36566150502580819},{"$f":"IFERROR('Data Extract Income Stmt'!N513/'EBITDA Analysis'!F236,FALSE)","v":0.35811150175791062},{"$f":"IFERROR('Data Extract Income Stmt'!O513/'EBITDA Analysis'!G236,FALSE)","v":0.39216738197424894},{"$f":"IFERROR('Data Extract Income Stmt'!P513/'EBITDA Analysis'!H236,FALSE)","v":0.34648700673724736},{"$f":"IFERROR('Data Extract Income Stmt'!Q513/'EBITDA Analysis'!I236,FALSE)","v":1.1061452513966481},{"$f":"IFERROR('Data Extract Income Stmt'!R513/'EBITDA Analysis'!J236,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S513/'EBITDA Analysis'!K236,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T513/'EBITDA Analysis'!L236,FALSE)","v":0}]
[null,"HD",{"$f":"IFERROR('Data Extract Income Stmt'!K514/'Data Extract Income Stmt'!K408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L514/'Data Extract Income Stmt'!L408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M514/'Data Extract Income Stmt'!M408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N514/'Data Extract Income Stmt'!N408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O514/'Data Extract Income Stmt'!O408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P514/'Data Extract Income Stmt'!P408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q514/'Data Extract Income Stmt'!Q408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R514/'Data Extract Income Stmt'!R408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S514/'Data Extract Income Stmt'!S408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T514/'Data Extract Income Stmt'!T408,FALSE)","v":false},null,null,"HD",{"$f":"IFERROR('Data Extract Income Stmt'!K514/'EBITDA Analysis'!C237,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L514/'EBITDA Analysis'!D237,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M514/'EBITDA Analysis'!E237,FALSE)","v":0.12728937728937728},{"$f":"IFERROR('Data Extract Income Stmt'!N514/'EBITDA Analysis'!F237,FALSE)","v":0.11716842961757526},{"$f":"IFERROR('Data Extract Income Stmt'!O514/'EBITDA Analysis'!G237,FALSE)","v":0.10893246187363835},{"$f":"IFERROR('Data Extract Income Stmt'!P514/'EBITDA Analysis'!H237,FALSE)","v":0.10492227979274611},{"$f":"IFERROR('Data Extract Income Stmt'!Q514/'EBITDA Analysis'!I237,FALSE)","v":0.11235955056179775},{"$f":"IFERROR('Data Extract Income Stmt'!R514/'EBITDA Analysis'!J237,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S514/'EBITDA Analysis'!K237,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T514/'EBITDA Analysis'!L237,FALSE)","v":0}]
[null,"IBM",{"$f":"IFERROR('Data Extract Income Stmt'!K515/'Data Extract Income Stmt'!K409,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L515/'Data Extract Income Stmt'!L409,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M515/'Data Extract Income Stmt'!M409,FALSE)","v":1.2432431681681682},{"$f":"IFERROR('Data Extract Income Stmt'!N515/'Data Extract Income Stmt'!N409,FALSE)","v":1.3269840476190475},{"$f":"IFERROR('Data Extract Income Stmt'!O515/'Data Extract Income Stmt'!O409,FALSE)","v":1.5601503759398496},{"$f":"IFERROR('Data Extract Income Stmt'!P515/'Data Extract Income Stmt'!P409,FALSE)","v":1.4612676056338028},{"$f":"IFERROR('Data Extract Income Stmt'!Q515/'Data Extract Income Stmt'!Q409,FALSE)","v":1.2483443708609272},{"$f":"IFERROR('Data Extract Income Stmt'!R515/'Data Extract Income Stmt'!R409,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S515/'Data Extract Income Stmt'!S409,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T515/'Data Extract Income Stmt'!T409,FALSE)","v":false},null,null,"IBM",{"$f":"IFERROR('Data Extract Income Stmt'!K515/'EBITDA Analysis'!C238,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L515/'EBITDA Analysis'!D238,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M515/'EBITDA Analysis'!E238,FALSE)","v":0.16646561117812625},{"$f":"IFERROR('Data Extract Income Stmt'!N515/'EBITDA Analysis'!F238,FALSE)","v":0.17711863347457626},{"$f":"IFERROR('Data Extract Income Stmt'!O515/'EBITDA Analysis'!G238,FALSE)","v":0.21807672096689437},{"$f":"IFERROR('Data Extract Income Stmt'!P515/'EBITDA Analysis'!H238,FALSE)","v":0.24850297913155814},{"$f":"IFERROR('Data Extract Income Stmt'!Q515/'EBITDA Analysis'!I238,FALSE)","v":0.25524712254570076},{"$f":"IFERROR('Data Extract Income Stmt'!R515/'EBITDA Analysis'!J238,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S515/'EBITDA Analysis'!K238,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T515/'EBITDA Analysis'!L238,FALSE)","v":0}]
[null,"INTC",{"$f":"IFERROR('Data Extract Income Stmt'!K516/'Data Extract Income Stmt'!K410,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L516/'Data Extract Income Stmt'!L410,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M516/'Data Extract Income Stmt'!M410,FALSE)","v":1.5832106038291605},{"$f":"IFERROR('Data Extract Income Stmt'!N516/'Data Extract Income Stmt'!N410,FALSE)","v":1.3821138211382114},{"$f":"IFERROR('Data Extract Income Stmt'!O516/'Data Extract Income Stmt'!O410,FALSE)","v":0.9373401534526854},{"$f":"IFERROR('Data Extract Income Stmt'!P516/'Data Extract Income Stmt'!P410,FALSE)","v":1.5358851674641147},{"$f":"IFERROR('Data Extract Income Stmt'!Q516/'Data Extract Income Stmt'!Q410,FALSE)","v":1.7451851851851852},{"$f":"IFERROR('Data Extract Income Stmt'!R516/'Data Extract Income Stmt'!R410,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S516/'Data Extract Income Stmt'!S410,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T516/'Data Extract Income Stmt'!T410,FALSE)","v":false},null,null,"INTC",{"$f":"IFERROR('Data Extract Income Stmt'!K516/'EBITDA Analysis'!C239,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L516/'EBITDA Analysis'!D239,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M516/'EBITDA Analysis'!E239,FALSE)","v":0.52209810587663918},{"$f":"IFERROR('Data Extract Income Stmt'!N516/'EBITDA Analysis'!F239,FALSE)","v":0.42148760330578511},{"$f":"IFERROR('Data Extract Income Stmt'!O516/'EBITDA Analysis'!G239,FALSE)","v":0.31085665818490243},{"$f":"IFERROR('Data Extract Income Stmt'!P516/'EBITDA Analysis'!H239,FALSE)","v":0.42610619469026551},{"$f":"IFERROR('Data Extract Income Stmt'!Q516/'EBITDA Analysis'!I239,FALSE)","v":0.44520030234315949},{"$f":"IFERROR('Data Extract Income Stmt'!R516/'EBITDA Analysis'!J239,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S516/'EBITDA Analysis'!K239,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T516/'EBITDA Analysis'!L239,FALSE)","v":0}]
[null,"JNJ",{"$f":"IFERROR('Data Extract Income Stmt'!K517/'Data Extract Income Stmt'!K411,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L517/'Data Extract Income Stmt'!L411,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M517/'Data Extract Income Stmt'!M411,FALSE)","v":1.3138686131386861},{"$f":"IFERROR('Data Extract Income Stmt'!N517/'Data Extract Income Stmt'!N411,FALSE)","v":1.484},{"$f":"IFERROR('Data Extract Income Stmt'!O517/'Data Extract Income Stmt'!O411,FALSE)","v":1.3568627450980393},{"$f":"IFERROR('Data Extract Income Stmt'!P517/'Data Extract Income Stmt'!P411,FALSE)","v":1.2666666666666666},{"$f":"IFERROR('Data Extract Income Stmt'!Q517/'Data Extract Income Stmt'!Q411,FALSE)","v":1.2424242424242424},{"$f":"IFERROR('Data Extract Income Stmt'!R517/'Data Extract Income Stmt'!R411,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S517/'Data Extract Income Stmt'!S411,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T517/'Data Extract Income Stmt'!T411,FALSE)","v":false},null,null,"JNJ",{"$f":"IFERROR('Data Extract Income Stmt'!K517/'EBITDA Analysis'!C240,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L517/'EBITDA Analysis'!D240,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M517/'EBITDA Analysis'!E240,FALSE)","v":0.15699956389010031},{"$f":"IFERROR('Data Extract Income Stmt'!N517/'EBITDA Analysis'!F240,FALSE)","v":0.14947622884770345},{"$f":"IFERROR('Data Extract Income Stmt'!O517/'EBITDA Analysis'!G240,FALSE)","v":0.15649027589326098},{"$f":"IFERROR('Data Extract Income Stmt'!P517/'EBITDA Analysis'!H240,FALSE)","v":0.12868525896414343},{"$f":"IFERROR('Data Extract Income Stmt'!Q517/'EBITDA Analysis'!I240,FALSE)","v":0.13010710035700118},{"$f":"IFERROR('Data Extract Income Stmt'!R517/'EBITDA Analysis'!J240,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S517/'EBITDA Analysis'!K240,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T517/'EBITDA Analysis'!L240,FALSE)","v":0}]
[null,"MCD",{"$f":"IFERROR('Data Extract Income Stmt'!K518/'Data Extract Income Stmt'!K412,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L518/'Data Extract Income Stmt'!L412,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M518/'Data Extract Income Stmt'!M412,FALSE)","v":1.88},{"$f":"IFERROR('Data Extract Income Stmt'!N518/'Data Extract Income Stmt'!N412,FALSE)","v":1.6753246753246753},{"$f":"IFERROR('Data Extract Income Stmt'!O518/'Data Extract Income Stmt'!O412,FALSE)","v":1.2569444444444444},{"$f":"IFERROR('Data Extract Income Stmt'!P518/'Data Extract Income Stmt'!P412,FALSE)","v":1.3093525179856116},{"$f":"IFERROR('Data Extract Income Stmt'!Q518/'Data Extract Income Stmt'!Q412,FALSE)","v":1.5040650406504066},{"$f":"IFERROR('Data Extract Income Stmt'!R518/'Data Extract Income Stmt'!R412,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S518/'Data Extract Income Stmt'!S412,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T518/'Data Extract Income Stmt'!T412,FALSE)","v":false},null,null,"MCD",{"$f":"IFERROR('Data Extract Income Stmt'!K518/'EBITDA Analysis'!C241,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L518/'EBITDA Analysis'!D241,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M518/'EBITDA Analysis'!E241,FALSE)","v":0.27976190476190477},{"$f":"IFERROR('Data Extract Income Stmt'!N518/'EBITDA Analysis'!F241,FALSE)","v":0.26903023983315955},{"$f":"IFERROR('Data Extract Income Stmt'!O518/'EBITDA Analysis'!G241,FALSE)","v":0.2031425364758698},{"$f":"IFERROR('Data Extract Income Stmt'!P518/'EBITDA Analysis'!H241,FALSE)","v":0.19486081370449679},{"$f":"IFERROR('Data Extract Income Stmt'!Q518/'EBITDA Analysis'!I241,FALSE)","v":0.18974358974358974},{"$f":"IFERROR('Data Extract Income Stmt'!R518/'EBITDA Analysis'!J241,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S518/'EBITDA Analysis'!K241,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T518/'EBITDA Analysis'!L241,FALSE)","v":0}]
[null,"MRK",{"$f":"IFERROR('Data Extract Income Stmt'!K519/'Data Extract Income Stmt'!K413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L519/'Data Extract Income Stmt'!L413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M519/'Data Extract Income Stmt'!M413,FALSE)","v":0.70454545454545459},{"$f":"IFERROR('Data Extract Income Stmt'!N519/'Data Extract Income Stmt'!N413,FALSE)","v":0.53012048192771088},{"$f":"IFERROR('Data Extract Income Stmt'!O519/'Data Extract Income Stmt'!O413,FALSE)","v":0.810126582278481},{"$f":"IFERROR('Data Extract Income Stmt'!P519/'Data Extract Income Stmt'!P413,FALSE)","v":0.98170731707317072},{"$f":"IFERROR('Data Extract Income Stmt'!Q519/'Data Extract Income Stmt'!Q413,FALSE)","v":1.3125},{"$f":"IFERROR('Data Extract Income Stmt'!R519/'Data Extract Income Stmt'!R413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S519/'Data Extract Income Stmt'!S413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T519/'Data Extract Income Stmt'!T413,FALSE)","v":false},null,null,"MRK",{"$f":"IFERROR('Data Extract Income Stmt'!K519/'EBITDA Analysis'!C242,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L519/'EBITDA Analysis'!D242,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M519/'EBITDA Analysis'!E242,FALSE)","v":9.5092030373744196E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N519/'EBITDA Analysis'!F242,FALSE)","v":8.3123425692695208E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O519/'EBITDA Analysis'!G242,FALSE)","v":9.2686459087617662E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P519/'EBITDA Analysis'!H242,FALSE)","v":0.10106716886377903},{"$f":"IFERROR('Data Extract Income Stmt'!Q519/'EBITDA Analysis'!I242,FALSE)","v":0.14952531645569619},{"$f":"IFERROR('Data Extract Income Stmt'!R519/'EBITDA Analysis'!J242,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S519/'EBITDA Analysis'!K242,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T519/'EBITDA Analysis'!L242,FALSE)","v":0}]
[null,"MSFT",{"$f":"IFERROR('Data Extract Income Stmt'!K520/'Data Extract Income Stmt'!K414,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L520/'Data Extract Income Stmt'!L414,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M520/'Data Extract Income Stmt'!M414,FALSE)","v":1.6147058823529412},{"$f":"IFERROR('Data Extract Income Stmt'!N520/'Data Extract Income Stmt'!N414,FALSE)","v":1.448780487804878},{"$f":"IFERROR('Data Extract Income Stmt'!O520/'Data Extract Income Stmt'!O414,FALSE)","v":1.7020408163265306},{"$f":"IFERROR('Data Extract Income Stmt'!P520/'Data Extract Income Stmt'!P414,FALSE)","v":1.3327868852459017},{"$f":"IFERROR('Data Extract Income Stmt'!Q520/'Data Extract Income Stmt'!Q414,FALSE)","v":1.5103896103896104},{"$f":"IFERROR('Data Extract Income Stmt'!R520/'Data Extract Income Stmt'!R414,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S520/'Data Extract Income Stmt'!S414,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T520/'Data Extract Income Stmt'!T414,FALSE)","v":false},null,null,"MSFT",{"$f":"IFERROR('Data Extract Income Stmt'!K520/'EBITDA Analysis'!C243,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L520/'EBITDA Analysis'!D243,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M520/'EBITDA Analysis'!E243,FALSE)","v":0.17033819422897922},{"$f":"IFERROR('Data Extract Income Stmt'!N520/'EBITDA Analysis'!F243,FALSE)","v":0.17978208232445519},{"$f":"IFERROR('Data Extract Income Stmt'!O520/'EBITDA Analysis'!G243,FALSE)","v":0.31341600901916572},{"$f":"IFERROR('Data Extract Income Stmt'!P520/'EBITDA Analysis'!H243,FALSE)","v":0.22194922194922195},{"$f":"IFERROR('Data Extract Income Stmt'!Q520/'EBITDA Analysis'!I243,FALSE)","v":0.25942449252732547},{"$f":"IFERROR('Data Extract Income Stmt'!R520/'EBITDA Analysis'!J243,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S520/'EBITDA Analysis'!K243,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T520/'EBITDA Analysis'!L243,FALSE)","v":0}]
[null,"NKE",{"$f":"IFERROR('Data Extract Income Stmt'!K521/'Data Extract Income Stmt'!K415,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L521/'Data Extract Income Stmt'!L415,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M521/'Data Extract Income Stmt'!M415,FALSE)","v":1.6988416988416988},{"$f":"IFERROR('Data Extract Income Stmt'!N521/'Data Extract Income Stmt'!N415,FALSE)","v":1.5891089108910892},{"$f":"IFERROR('Data Extract Income Stmt'!O521/'Data Extract Income Stmt'!O415,FALSE)","v":1.7565485362095532},{"$f":"IFERROR('Data Extract Income Stmt'!P521/'Data Extract Income Stmt'!P415,FALSE)","v":1.5722379603399435},{"$f":"IFERROR('Data Extract Income Stmt'!Q521/'Data Extract Income Stmt'!Q415,FALSE)","v":1.3788487282463187},{"$f":"IFERROR('Data Extract Income Stmt'!R521/'Data Extract Income Stmt'!R415,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S521/'Data Extract Income Stmt'!S415,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T521/'Data Extract Income Stmt'!T415,FALSE)","v":false},null,null,"NKE",{"$f":"IFERROR('Data Extract Income Stmt'!K521/'EBITDA Analysis'!C244,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L521/'EBITDA Analysis'!D244,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M521/'EBITDA Analysis'!E244,FALSE)","v":0.20952380952380953},{"$f":"IFERROR('Data Extract Income Stmt'!N521/'EBITDA Analysis'!F244,FALSE)","v":0.20665236051502145},{"$f":"IFERROR('Data Extract Income Stmt'!O521/'EBITDA Analysis'!G244,FALSE)","v":0.24516129032258063},{"$f":"IFERROR('Data Extract Income Stmt'!P521/'EBITDA Analysis'!H244,FALSE)","v":0.22111553784860558},{"$f":"IFERROR('Data Extract Income Stmt'!Q521/'EBITDA Analysis'!I244,FALSE)","v":0.19619047619047619},{"$f":"IFERROR('Data Extract Income Stmt'!R521/'EBITDA Analysis'!J244,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S521/'EBITDA Analysis'!K244,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T521/'EBITDA Analysis'!L244,FALSE)","v":0}]
[null,"PFE",{"$f":"IFERROR('Data Extract Income Stmt'!K522/'Data Extract Income Stmt'!K416,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L522/'Data Extract Income Stmt'!L416,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M522/'Data Extract Income Stmt'!M416,FALSE)","v":0.91304347826086951},{"$f":"IFERROR('Data Extract Income Stmt'!N522/'Data Extract Income Stmt'!N416,FALSE)","v":1.0533333333333332},{"$f":"IFERROR('Data Extract Income Stmt'!O522/'Data Extract Income Stmt'!O416,FALSE)","v":1.048951048951049},{"$f":"IFERROR('Data Extract Income Stmt'!P522/'Data Extract Income Stmt'!P416,FALSE)","v":1.1764705882352942},{"$f":"IFERROR('Data Extract Income Stmt'!Q522/'Data Extract Income Stmt'!Q416,FALSE)","v":1.4701986754966887},{"$f":"IFERROR('Data Extract Income Stmt'!R522/'Data Extract Income Stmt'!R416,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S522/'Data Extract Income Stmt'!S416,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T522/'Data Extract Income Stmt'!T416,FALSE)","v":false},null,null,"PFE",{"$f":"IFERROR('Data Extract Income Stmt'!K522/'EBITDA Analysis'!C245,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L522/'EBITDA Analysis'!D245,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M522/'EBITDA Analysis'!E245,FALSE)","v":6.3090128755364808E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N522/'EBITDA Analysis'!F245,FALSE)","v":8.0735820132856406E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O522/'EBITDA Analysis'!G245,FALSE)","v":8.1300813008130079E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P522/'EBITDA Analysis'!H245,FALSE)","v":9.9850224663005485E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q522/'EBITDA Analysis'!I245,FALSE)","v":0.10729821169647173},{"$f":"IFERROR('Data Extract Income Stmt'!R522/'EBITDA Analysis'!J245,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S522/'EBITDA Analysis'!K245,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T522/'EBITDA Analysis'!L245,FALSE)","v":0}]
[null,"PG",{"$f":"IFERROR('Data Extract Income Stmt'!K523/'Data Extract Income Stmt'!K417,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L523/'Data Extract Income Stmt'!L417,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M523/'Data Extract Income Stmt'!M417,FALSE)","v":1.4638783269961977},{"$f":"IFERROR('Data Extract Income Stmt'!N523/'Data Extract Income Stmt'!N417,FALSE)","v":1.4666666666666666},{"$f":"IFERROR('Data Extract Income Stmt'!O523/'Data Extract Income Stmt'!O417,FALSE)","v":1.2829457364341086},{"$f":"IFERROR('Data Extract Income Stmt'!P523/'Data Extract Income Stmt'!P417,FALSE)","v":1.368421052631579},{"$f":"IFERROR('Data Extract Income Stmt'!Q523/'Data Extract Income Stmt'!Q417,FALSE)","v":1.4703557312252964},{"$f":"IFERROR('Data Extract Income Stmt'!R523/'Data Extract Income Stmt'!R417,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S523/'Data Extract Income Stmt'!S417,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T523/'Data Extract Income Stmt'!T417,FALSE)","v":false},null,null,"PG",{"$f":"IFERROR('Data Extract Income Stmt'!K523/'EBITDA Analysis'!C246,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L523/'EBITDA Analysis'!D246,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M523/'EBITDA Analysis'!E246,FALSE)","v":0.20833333333333334},{"$f":"IFERROR('Data Extract Income Stmt'!N523/'EBITDA Analysis'!F246,FALSE)","v":0.20928931169557918},{"$f":"IFERROR('Data Extract Income Stmt'!O523/'EBITDA Analysis'!G246,FALSE)","v":0.18849658314350798},{"$f":"IFERROR('Data Extract Income Stmt'!P523/'EBITDA Analysis'!H246,FALSE)","v":0.19481268011527378},{"$f":"IFERROR('Data Extract Income Stmt'!Q523/'EBITDA Analysis'!I246,FALSE)","v":0.21112372304199772},{"$f":"IFERROR('Data Extract Income Stmt'!R523/'EBITDA Analysis'!J246,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S523/'EBITDA Analysis'!K246,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T523/'EBITDA Analysis'!L246,FALSE)","v":0}]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K524/'Data Extract Income Stmt'!K418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L524/'Data Extract Income Stmt'!L418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M524/'Data Extract Income Stmt'!M418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N524/'Data Extract Income Stmt'!N418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O524/'Data Extract Income Stmt'!O418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P524/'Data Extract Income Stmt'!P418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q524/'Data Extract Income Stmt'!Q418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R524/'Data Extract Income Stmt'!R418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S524/'Data Extract Income Stmt'!S418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T524/'Data Extract Income Stmt'!T418,FALSE)","v":false},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K524/'EBITDA Analysis'!C247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L524/'EBITDA Analysis'!D247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M524/'EBITDA Analysis'!E247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N524/'EBITDA Analysis'!F247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O524/'EBITDA Analysis'!G247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P524/'EBITDA Analysis'!H247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q524/'EBITDA Analysis'!I247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R524/'EBITDA Analysis'!J247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S524/'EBITDA Analysis'!K247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T524/'EBITDA Analysis'!L247,FALSE)","v":false}]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K525/'Data Extract Income Stmt'!K419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L525/'Data Extract Income Stmt'!L419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M525/'Data Extract Income Stmt'!M419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N525/'Data Extract Income Stmt'!N419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O525/'Data Extract Income Stmt'!O419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P525/'Data Extract Income Stmt'!P419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q525/'Data Extract Income Stmt'!Q419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R525/'Data Extract Income Stmt'!R419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S525/'Data Extract Income Stmt'!S419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T525/'Data Extract Income Stmt'!T419,FALSE)","v":false},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K525/'EBITDA Analysis'!C248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L525/'EBITDA Analysis'!D248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M525/'EBITDA Analysis'!E248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N525/'EBITDA Analysis'!F248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O525/'EBITDA Analysis'!G248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P525/'EBITDA Analysis'!H248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q525/'EBITDA Analysis'!I248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R525/'EBITDA Analysis'!J248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S525/'EBITDA Analysis'!K248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T525/'EBITDA Analysis'!L248,FALSE)","v":false}]
[]
[]
["EBITDA Growth",null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017},null,null,null,null,null,null,null,null,null,"A/R to Revenues"]
[null,"Year Test",{"$f":"C461=$D$459+1","v":false},{"$f":"D461=$D$459+1","v":false},false,false,false,false,false,true,false,false]
[null,"Year  ",{"$f":"C433","v":2011},{"$f":"D433","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"C461","v":2011},{"$f":"D461","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B434","v":"MMM"},{"$f":"IFERROR(IF(AND(C$460,$L226),$L226/B226-1,IF(C226,C226/B226-1,FALSE)),FALSE)","v":false},{"$f":"IFERROR(IF(AND(D$460,$L226),$L226/C226-1,IF(D226,D226/C226-1,FALSE)),FALSE)","v":false},false,6.2266566766286946E-2,-2.5791266119577938E-2,2.1660588347738319E-2,4.829210836277964E-2,-4.1573033707865137E-2,false,false,null,null,{"$f":"O434","v":"MMM"},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K343,'Data Extract Balance Sheet'!K343/'EBITDA Analysis'!C333,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L343,'Data Extract Balance Sheet'!L343/'EBITDA Analysis'!D333,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M343,'Data Extract Balance Sheet'!M343/'EBITDA Analysis'!E333,FALSE),FALSE)","v":0.14091350826044705},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N343,'Data Extract Balance Sheet'!N343/'EBITDA Analysis'!F333,FALSE),FALSE)","v":0.13324952859836581},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O343,'Data Extract Balance Sheet'!O343/'EBITDA Analysis'!G333,FALSE),FALSE)","v":0.13709943838784275},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P343,'Data Extract Balance Sheet'!P343/'EBITDA Analysis'!H333,FALSE),FALSE)","v":0.14579873796081036},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q343,'Data Extract Balance Sheet'!Q343/'EBITDA Analysis'!I333,FALSE),FALSE)","v":0.15508528111181302},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R343,'Data Extract Balance Sheet'!R343/'EBITDA Analysis'!J333,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S343,'Data Extract Balance Sheet'!S343/'EBITDA Analysis'!K333,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T343,'Data Extract Balance Sheet'!T343/'EBITDA Analysis'!L333,FALSE),FALSE)","v":false}]
[null,{"$f":"B435","v":"AAPL"},{"$f":"IFERROR(IF(AND(C$460,$L227),$L227/B227-1,IF(C227,C227/B227-1,FALSE)),FALSE)","v":false},false,false,0.10021786492374729,0.28531353135313542,-0.1142637052253177,1.73938251920569E-2,0.11882034477845838,false,false,null,null,{"$f":"O435","v":"AAPL"},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K344,'Data Extract Balance Sheet'!K344/'EBITDA Analysis'!C334,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L344,'Data Extract Balance Sheet'!L344/'EBITDA Analysis'!D334,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M344,'Data Extract Balance Sheet'!M344/'EBITDA Analysis'!E334,FALSE),FALSE)","v":0.12079358576695734},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N344,'Data Extract Balance Sheet'!N344/'EBITDA Analysis'!F334,FALSE),FALSE)","v":0.14854835188823401},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O344,'Data Extract Balance Sheet'!O344/'EBITDA Analysis'!G334,FALSE),FALSE)","v":0.13118298166724318},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P344,'Data Extract Balance Sheet'!P344/'EBITDA Analysis'!H334,FALSE),FALSE)","v":0.13676889324557717},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q344,'Data Extract Balance Sheet'!Q344/'EBITDA Analysis'!I334,FALSE),FALSE)","v":0.15605722535765848},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R344,'Data Extract Balance Sheet'!R344/'EBITDA Analysis'!J334,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S344,'Data Extract Balance Sheet'!S344/'EBITDA Analysis'!K334,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T344,'Data Extract Balance Sheet'!T344/'EBITDA Analysis'!L334,FALSE),FALSE)","v":false}]
[null,"BA",{"$f":"IFERROR(IF(AND(C$460,$L228),$L228/B228-1,IF(C228,C228/B228-1,FALSE)),FALSE)","v":false},false,false,0.11383108935128528,-1.098901098901095E-2,-0.17222222222222228,0.62684563758389267,7.7557755775577553E-2,false,false,null,null,"BA",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K345,'Data Extract Balance Sheet'!K345/'EBITDA Analysis'!C335,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L345,'Data Extract Balance Sheet'!L345/'EBITDA Analysis'!D335,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M345,'Data Extract Balance Sheet'!M345/'EBITDA Analysis'!E335,FALSE),FALSE)","v":7.9542830755021929E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N345,'Data Extract Balance Sheet'!N345/'EBITDA Analysis'!F335,FALSE),FALSE)","v":8.7263111502864699E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O345,'Data Extract Balance Sheet'!O345/'EBITDA Analysis'!G335,FALSE),FALSE)","v":9.2914368952242227E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P345,'Data Extract Balance Sheet'!P345/'EBITDA Analysis'!H335,FALSE),FALSE)","v":9.7916886962038707E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q345,'Data Extract Balance Sheet'!Q345/'EBITDA Analysis'!I335,FALSE),FALSE)","v":0.11596530677802763},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R345,'Data Extract Balance Sheet'!R345/'EBITDA Analysis'!J335,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S345,'Data Extract Balance Sheet'!S345/'EBITDA Analysis'!K335,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T345,'Data Extract Balance Sheet'!T345/'EBITDA Analysis'!L335,FALSE),FALSE)","v":false}]
[null,"CAT",{"$f":"IFERROR(IF(AND(C$460,$L229),$L229/B229-1,IF(C229,C229/B229-1,FALSE)),FALSE)","v":false},false,false,-2.2296544035674826E-3,-0.13631284916201114,-0.33376455368693403,0.65631067961165046,0.22039859320046884,false,false,null,null,"CAT",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K346,'Data Extract Balance Sheet'!K346/'EBITDA Analysis'!C336,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L346,'Data Extract Balance Sheet'!L346/'EBITDA Analysis'!D336,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M346,'Data Extract Balance Sheet'!M346/'EBITDA Analysis'!E336,FALSE),FALSE)","v":0.32069708947179304},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N346,'Data Extract Balance Sheet'!N346/'EBITDA Analysis'!F336,FALSE),FALSE)","v":0.31732511779630301},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O346,'Data Extract Balance Sheet'!O346/'EBITDA Analysis'!G336,FALSE),FALSE)","v":0.33375877472878113},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P346,'Data Extract Balance Sheet'!P346/'EBITDA Analysis'!H336,FALSE),FALSE)","v":0.37623248572911261},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q346,'Data Extract Balance Sheet'!Q346/'EBITDA Analysis'!I336,FALSE),FALSE)","v":0.35613728552573692},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R346,'Data Extract Balance Sheet'!R346/'EBITDA Analysis'!J336,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S346,'Data Extract Balance Sheet'!S346/'EBITDA Analysis'!K336,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T346,'Data Extract Balance Sheet'!T346/'EBITDA Analysis'!L336,FALSE),FALSE)","v":false}]
[null,"CVX",{"$f":"IFERROR(IF(AND(C$460,$L230),$L230/B230-1,IF(C230,C230/B230-1,FALSE)),FALSE)","v":false},false,false,-0.12798675183345165,-0.47558328811720019,-0.27004655975168135,0.56909992912827789,0.18699186991869921,false,false,null,null,"CVX",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K347,'Data Extract Balance Sheet'!K347/'EBITDA Analysis'!C337,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L347,'Data Extract Balance Sheet'!L347/'EBITDA Analysis'!D337,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M347,'Data Extract Balance Sheet'!M347/'EBITDA Analysis'!E337,FALSE),FALSE)","v":9.8156723871787893E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N347,'Data Extract Balance Sheet'!N347/'EBITDA Analysis'!F337,FALSE),FALSE)","v":8.3725117535260574E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O347,'Data Extract Balance Sheet'!O347/'EBITDA Analysis'!G337,FALSE),FALSE)","v":9.9190133386201834E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P347,'Data Extract Balance Sheet'!P347/'EBITDA Analysis'!H337,FALSE),FALSE)","v":0.12753439536567704},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q347,'Data Extract Balance Sheet'!Q347/'EBITDA Analysis'!I337,FALSE),FALSE)","v":0.11388930108324677},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R347,'Data Extract Balance Sheet'!R347/'EBITDA Analysis'!J337,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S347,'Data Extract Balance Sheet'!S347/'EBITDA Analysis'!K337,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T347,'Data Extract Balance Sheet'!T347/'EBITDA Analysis'!L337,FALSE),FALSE)","v":false}]
[null,"CSCO",{"$f":"IFERROR(IF(AND(C$460,$L231),$L231/B231-1,IF(C231,C231/B231-1,FALSE)),FALSE)","v":false},false,false,0.1604631927212572,7.7690662865288695E-2,-4.6296296296296502E-3,-1.2624584717607967E-2,-4.710632570659512E-3,false,false,null,null,"CSCO",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K348,'Data Extract Balance Sheet'!K348/'EBITDA Analysis'!C338,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L348,'Data Extract Balance Sheet'!L348/'EBITDA Analysis'!D338,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M348,'Data Extract Balance Sheet'!M348/'EBITDA Analysis'!E338,FALSE),FALSE)","v":0.19749681798896904},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N348,'Data Extract Balance Sheet'!N348/'EBITDA Analysis'!F338,FALSE),FALSE)","v":0.2001627339300244},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O348,'Data Extract Balance Sheet'!O348/'EBITDA Analysis'!G338,FALSE),FALSE)","v":0.20548223350253808},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P348,'Data Extract Balance Sheet'!P348/'EBITDA Analysis'!H338,FALSE),FALSE)","v":0.20828993959591752},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q348,'Data Extract Balance Sheet'!Q348/'EBITDA Analysis'!I338,FALSE),FALSE)","v":0.21285221974457733},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R348,'Data Extract Balance Sheet'!R348/'EBITDA Analysis'!J338,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S348,'Data Extract Balance Sheet'!S348/'EBITDA Analysis'!K338,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T348,'Data Extract Balance Sheet'!T348/'EBITDA Analysis'!L338,FALSE),FALSE)","v":false}]
[null,"KO",{"$f":"IFERROR(IF(AND(C$460,$L232),$L232/B232-1,IF(C232,C232/B232-1,FALSE)),FALSE)","v":false},false,false,-3.4695451040863579E-2,-5.9904153354632617E-2,-5.2676295666949868E-2,-6.5470852017937231E-2,5.4702495201535584E-2,false,false,null,null,"KO",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K349,'Data Extract Balance Sheet'!K349/'EBITDA Analysis'!C339,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L349,'Data Extract Balance Sheet'!L349/'EBITDA Analysis'!D339,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M349,'Data Extract Balance Sheet'!M349/'EBITDA Analysis'!E339,FALSE),FALSE)","v":0.10414884516680924},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N349,'Data Extract Balance Sheet'!N349/'EBITDA Analysis'!F339,FALSE),FALSE)","v":9.7173913043478263E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O349,'Data Extract Balance Sheet'!O349/'EBITDA Analysis'!G339,FALSE),FALSE)","v":9.016018306636156E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P349,'Data Extract Balance Sheet'!P349/'EBITDA Analysis'!H339,FALSE),FALSE)","v":9.3281778637022722E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q349,'Data Extract Balance Sheet'!Q349/'EBITDA Analysis'!I339,FALSE),FALSE)","v":0.10479725870930896},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R349,'Data Extract Balance Sheet'!R349/'EBITDA Analysis'!J339,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S349,'Data Extract Balance Sheet'!S349/'EBITDA Analysis'!K339,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T349,'Data Extract Balance Sheet'!T349/'EBITDA Analysis'!L339,FALSE),FALSE)","v":false}]
[null,"DIS",{"$f":"IFERROR(IF(AND(C$460,$L233),$L233/B233-1,IF(C233,C233/B233-1,FALSE)),FALSE)","v":false},false,false,0.19360414866032838,0.10065170166545978,9.7368421052631549E-2,-5.3956834532373765E-3,5.0030138637733534E-2,false,false,null,null,"DIS",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K350,'Data Extract Balance Sheet'!K350/'EBITDA Analysis'!C340,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L350,'Data Extract Balance Sheet'!L350/'EBITDA Analysis'!D340,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M350,'Data Extract Balance Sheet'!M350/'EBITDA Analysis'!E340,FALSE),FALSE)","v":0.15513020253728022},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N350,'Data Extract Balance Sheet'!N350/'EBITDA Analysis'!F340,FALSE),FALSE)","v":0.16044316782929832},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O350,'Data Extract Balance Sheet'!O350/'EBITDA Analysis'!G340,FALSE),FALSE)","v":0.15423077884615385},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P350,'Data Extract Balance Sheet'!P350/'EBITDA Analysis'!H340,FALSE),FALSE)","v":0.16380711576666065},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q350,'Data Extract Balance Sheet'!Q350/'EBITDA Analysis'!I340,FALSE),FALSE)","v":0.15708045140152893},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R350,'Data Extract Balance Sheet'!R350/'EBITDA Analysis'!J340,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S350,'Data Extract Balance Sheet'!S350/'EBITDA Analysis'!K340,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T350,'Data Extract Balance Sheet'!T350/'EBITDA Analysis'!L340,FALSE),FALSE)","v":false}]
[null,"DWDP",{"$f":"IFERROR(IF(AND(C$460,$L234),$L234/B234-1,IF(C234,C234/B234-1,FALSE)),FALSE)","v":false},false,false,0.16317991631799167,3.3573141486810565E-2,1.6241299303944245E-2,0.17579908675799083,0.53883495145631066,false,false,null,null,"DWDP",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K351,'Data Extract Balance Sheet'!K351/'EBITDA Analysis'!C341,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L351,'Data Extract Balance Sheet'!L351/'EBITDA Analysis'!D341,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M351,'Data Extract Balance Sheet'!M351/'EBITDA Analysis'!E341,FALSE),FALSE)","v":0.16917952314165499},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N351,'Data Extract Balance Sheet'!N351/'EBITDA Analysis'!F341,FALSE),FALSE)","v":0.16124591292376528},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O351,'Data Extract Balance Sheet'!O351/'EBITDA Analysis'!G341,FALSE),FALSE)","v":0.1610917299404884},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P351,'Data Extract Balance Sheet'!P351/'EBITDA Analysis'!H341,FALSE),FALSE)","v":0.18744804655029093},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q351,'Data Extract Balance Sheet'!Q351/'EBITDA Analysis'!I341,FALSE),FALSE)","v":0.27080327080327082},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R351,'Data Extract Balance Sheet'!R351/'EBITDA Analysis'!J341,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S351,'Data Extract Balance Sheet'!S351/'EBITDA Analysis'!K341,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T351,'Data Extract Balance Sheet'!T351/'EBITDA Analysis'!L341,FALSE),FALSE)","v":false}]
[null,"XOM",{"$f":"IFERROR(IF(AND(C$460,$L235),$L235/B235-1,IF(C235,C235/B235-1,FALSE)),FALSE)","v":false},false,false,-0.10612386917188588,-0.39801479174776178,-0.24862592951826701,0.37564543889845092,0.1526431029089772,false,false,null,null,"XOM",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K352,'Data Extract Balance Sheet'!K352/'EBITDA Analysis'!C342,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L352,'Data Extract Balance Sheet'!L352/'EBITDA Analysis'!D342,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M352,'Data Extract Balance Sheet'!M352/'EBITDA Analysis'!E342,FALSE),FALSE)","v":8.4945556333450106E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N352,'Data Extract Balance Sheet'!N352/'EBITDA Analysis'!F342,FALSE),FALSE)","v":7.6790218225682647E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O352,'Data Extract Balance Sheet'!O352/'EBITDA Analysis'!G342,FALSE),FALSE)","v":8.394915755246822E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P352,'Data Extract Balance Sheet'!P352/'EBITDA Analysis'!H342,FALSE),FALSE)","v":0.10661416537905598},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q352,'Data Extract Balance Sheet'!Q352/'EBITDA Analysis'!I342,FALSE),FALSE)","v":0.10794400404790015},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R352,'Data Extract Balance Sheet'!R352/'EBITDA Analysis'!J342,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S352,'Data Extract Balance Sheet'!S352/'EBITDA Analysis'!K342,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T352,'Data Extract Balance Sheet'!T352/'EBITDA Analysis'!L342,FALSE),FALSE)","v":false}]
[null,"GE",{"$f":"IFERROR(IF(AND(C$460,$L236),$L236/B236-1,IF(C236,C236/B236-1,FALSE)),FALSE)","v":false},false,false,-0.45911437109481124,-6.3787041687594193E-2,0.11480686695278974,-0.65543792107795951,-0.2039106145251397,false,false,null,null,"GE",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K353,'Data Extract Balance Sheet'!K353/'EBITDA Analysis'!C343,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L353,'Data Extract Balance Sheet'!L353/'EBITDA Analysis'!D343,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M353,'Data Extract Balance Sheet'!M353/'EBITDA Analysis'!E343,FALSE),FALSE)","v":1.8884036875303252},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N353,'Data Extract Balance Sheet'!N353/'EBITDA Analysis'!F343,FALSE),FALSE)","v":0.36625725008529514},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O353,'Data Extract Balance Sheet'!O353/'EBITDA Analysis'!G343,FALSE),FALSE)","v":0.39561766735679776},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P353,'Data Extract Balance Sheet'!P353/'EBITDA Analysis'!H343,FALSE),FALSE)","v":0.35254859431050306},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q353,'Data Extract Balance Sheet'!Q353/'EBITDA Analysis'!I343,FALSE),FALSE)","v":0.34099775877811905},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R353,'Data Extract Balance Sheet'!R353/'EBITDA Analysis'!J343,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S353,'Data Extract Balance Sheet'!S353/'EBITDA Analysis'!K343,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T353,'Data Extract Balance Sheet'!T353/'EBITDA Analysis'!L343,FALSE),FALSE)","v":false}]
[null,"HD",{"$f":"IFERROR(IF(AND(C$460,$L237),$L237/B237-1,IF(C237,C237/B237-1,FALSE)),FALSE)","v":false},false,false,0.12545787545787546,0.12042310821806357,0.12127814088598399,9.5207253886010257E-2,2.069781194559428E-2,false,false,null,null,"HD",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K354,'Data Extract Balance Sheet'!K354/'EBITDA Analysis'!C344,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L354,'Data Extract Balance Sheet'!L354/'EBITDA Analysis'!D344,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M354,'Data Extract Balance Sheet'!M354/'EBITDA Analysis'!E344,FALSE),FALSE)","v":1.7764243116355792E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N354,'Data Extract Balance Sheet'!N354/'EBITDA Analysis'!F344,FALSE),FALSE)","v":1.7792738639095935E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O354,'Data Extract Balance Sheet'!O354/'EBITDA Analysis'!G344,FALSE),FALSE)","v":2.1351107094441935E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P354,'Data Extract Balance Sheet'!P354/'EBITDA Analysis'!H344,FALSE),FALSE)","v":2.1458773784355178E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q354,'Data Extract Balance Sheet'!Q354/'EBITDA Analysis'!I344,FALSE),FALSE)","v":1.9326065411298315E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R354,'Data Extract Balance Sheet'!R354/'EBITDA Analysis'!J344,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S354,'Data Extract Balance Sheet'!S354/'EBITDA Analysis'!K344,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T354,'Data Extract Balance Sheet'!T354/'EBITDA Analysis'!L344,FALSE),FALSE)","v":false}]
[null,"IBM",{"$f":"IFERROR(IF(AND(C$460,$L238),$L238/B238-1,IF(C238,C238/B238-1,FALSE)),FALSE)","v":false},false,false,-5.1065540812223587E-2,-0.19364406779661014,-0.12243820283762485,-0.11556891523539425,0.1530128639133379,false,false,null,null,"IBM",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K355,'Data Extract Balance Sheet'!K355/'EBITDA Analysis'!C345,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L355,'Data Extract Balance Sheet'!L355/'EBITDA Analysis'!D345,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M355,'Data Extract Balance Sheet'!M355/'EBITDA Analysis'!E345,FALSE),FALSE)","v":0.32367591745450847},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N355,'Data Extract Balance Sheet'!N355/'EBITDA Analysis'!F345,FALSE),FALSE)","v":0.34303265438086},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O355,'Data Extract Balance Sheet'!O355/'EBITDA Analysis'!G345,FALSE),FALSE)","v":0.34927819916809394},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P355,'Data Extract Balance Sheet'!P355/'EBITDA Analysis'!H345,FALSE),FALSE)","v":0.36599099099099097},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q355,'Data Extract Balance Sheet'!Q355/'EBITDA Analysis'!I345,FALSE),FALSE)","v":0.39967146828405359},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R355,'Data Extract Balance Sheet'!R355/'EBITDA Analysis'!J345,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S355,'Data Extract Balance Sheet'!S355/'EBITDA Analysis'!K345,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T355,'Data Extract Balance Sheet'!T355/'EBITDA Analysis'!L345,FALSE),FALSE)","v":false}]
[null,"INTC",{"$f":"IFERROR(IF(AND(C$460,$L239),$L239/B239-1,IF(C239,C239/B239-1,FALSE)),FALSE)","v":false},false,false,0.17532782904322497,-2.5619834710743805E-2,-4.1560644614079711E-2,0.17079646017699113,9.4860166288737613E-2,false,false,null,null,"INTC",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K356,'Data Extract Balance Sheet'!K356/'EBITDA Analysis'!C346,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L356,'Data Extract Balance Sheet'!L356/'EBITDA Analysis'!D346,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M356,'Data Extract Balance Sheet'!M356/'EBITDA Analysis'!E346,FALSE),FALSE)","v":6.924682223487004E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N356,'Data Extract Balance Sheet'!N356/'EBITDA Analysis'!F346,FALSE),FALSE)","v":7.9291211741542869E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O356,'Data Extract Balance Sheet'!O356/'EBITDA Analysis'!G346,FALSE),FALSE)","v":9.9891618497109827E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P356,'Data Extract Balance Sheet'!P356/'EBITDA Analysis'!H346,FALSE),FALSE)","v":8.5367907055059769E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q356,'Data Extract Balance Sheet'!Q356/'EBITDA Analysis'!I346,FALSE),FALSE)","v":9.0503505417463354E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R356,'Data Extract Balance Sheet'!R356/'EBITDA Analysis'!J346,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S356,'Data Extract Balance Sheet'!S356/'EBITDA Analysis'!K346,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T356,'Data Extract Balance Sheet'!T356/'EBITDA Analysis'!L346,FALSE),FALSE)","v":false}]
[null,"JNJ",{"$f":"IFERROR(IF(AND(C$460,$L240),$L240/B240-1,IF(C240,C240/B240-1,FALSE)),FALSE)","v":false},false,false,8.2424771042302725E-2,-0.10918614020950845,0.13523292627770234,4.382470119521864E-3,6.148353827846087E-2,false,false,null,null,"JNJ",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K357,'Data Extract Balance Sheet'!K357/'EBITDA Analysis'!C347,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L357,'Data Extract Balance Sheet'!L357/'EBITDA Analysis'!D347,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M357,'Data Extract Balance Sheet'!M357/'EBITDA Analysis'!E347,FALSE),FALSE)","v":0.16432781364019086},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N357,'Data Extract Balance Sheet'!N357/'EBITDA Analysis'!F347,FALSE),FALSE)","v":0.14785416386385039},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O357,'Data Extract Balance Sheet'!O357/'EBITDA Analysis'!G347,FALSE),FALSE)","v":0.15284900284900285},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P357,'Data Extract Balance Sheet'!P357/'EBITDA Analysis'!H347,FALSE),FALSE)","v":0.16263552960800667},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q357,'Data Extract Balance Sheet'!Q357/'EBITDA Analysis'!I347,FALSE),FALSE)","v":0.17638598326359833},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R357,'Data Extract Balance Sheet'!R357/'EBITDA Analysis'!J347,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S357,'Data Extract Balance Sheet'!S357/'EBITDA Analysis'!K347,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T357,'Data Extract Balance Sheet'!T357/'EBITDA Analysis'!L347,FALSE),FALSE)","v":false}]
[null,"MCD",{"$f":"IFERROR(IF(AND(C$460,$L241),$L241/B241-1,IF(C241,C241/B241-1,FALSE)),FALSE)","v":false},false,false,-4.861111111111116E-2,-7.090719499478626E-2,4.8260381593714818E-2,4.3897216274090045E-2,1.3333333333333419E-2,false,false,null,null,"MCD",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K358,'Data Extract Balance Sheet'!K358/'EBITDA Analysis'!C348,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L358,'Data Extract Balance Sheet'!L358/'EBITDA Analysis'!D348,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M358,'Data Extract Balance Sheet'!M358/'EBITDA Analysis'!E348,FALSE),FALSE)","v":4.6958377801494131E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N358,'Data Extract Balance Sheet'!N358/'EBITDA Analysis'!F348,FALSE),FALSE)","v":4.4096209912536447E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O358,'Data Extract Balance Sheet'!O358/'EBITDA Analysis'!G348,FALSE),FALSE)","v":5.1160960251869343E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P358,'Data Extract Balance Sheet'!P358/'EBITDA Analysis'!H348,FALSE),FALSE)","v":5.9707554833468728E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q358,'Data Extract Balance Sheet'!Q358/'EBITDA Analysis'!I348,FALSE),FALSE)","v":8.6765994741454869E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R358,'Data Extract Balance Sheet'!R358/'EBITDA Analysis'!J348,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S358,'Data Extract Balance Sheet'!S358/'EBITDA Analysis'!K348,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T358,'Data Extract Balance Sheet'!T358/'EBITDA Analysis'!L348,FALSE),FALSE)","v":false}]
[null,"MRK",{"$f":"IFERROR(IF(AND(C$460,$L242),$L242/B242-1,IF(C242,C242/B242-1,FALSE)),FALSE)","v":false},false,false,-2.5766811396736866E-2,-0.13035264483627207,0.15351194786386668,-0.2065285624607659,-6.0917721518987333E-2,false,false,null,null,"MRK",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K359,'Data Extract Balance Sheet'!K359/'EBITDA Analysis'!C349,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L359,'Data Extract Balance Sheet'!L359/'EBITDA Analysis'!D349,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M359,'Data Extract Balance Sheet'!M359/'EBITDA Analysis'!E349,FALSE),FALSE)","v":0.1691993649353595},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N359,'Data Extract Balance Sheet'!N359/'EBITDA Analysis'!F349,FALSE),FALSE)","v":0.15839468059843267},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O359,'Data Extract Balance Sheet'!O359/'EBITDA Analysis'!G349,FALSE),FALSE)","v":0.16817126644312613},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P359,'Data Extract Balance Sheet'!P359/'EBITDA Analysis'!H349,FALSE),FALSE)","v":0.17772151898734176},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q359,'Data Extract Balance Sheet'!Q359/'EBITDA Analysis'!I349,FALSE),FALSE)","v":0.17208604302151076},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R359,'Data Extract Balance Sheet'!R359/'EBITDA Analysis'!J349,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S359,'Data Extract Balance Sheet'!S359/'EBITDA Analysis'!K349,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T359,'Data Extract Balance Sheet'!T359/'EBITDA Analysis'!L349,FALSE),FALSE)","v":false}]
[null,"MSFT",{"$f":"IFERROR(IF(AND(C$460,$L243),$L243/B243-1,IF(C243,C243/B243-1,FALSE)),FALSE)","v":false},false,false,2.5131864722308439E-2,-0.19461259079903148,0.37655016910935735,0.22386022386022386,2.8998438545617677E-3,false,false,null,null,"MSFT",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K360,'Data Extract Balance Sheet'!K360/'EBITDA Analysis'!C350,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L360,'Data Extract Balance Sheet'!L360/'EBITDA Analysis'!D350,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M360,'Data Extract Balance Sheet'!M360/'EBITDA Analysis'!E350,FALSE),FALSE)","v":0.22529689842038511},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N360,'Data Extract Balance Sheet'!N360/'EBITDA Analysis'!F350,FALSE),FALSE)","v":0.19264278799612777},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O360,'Data Extract Balance Sheet'!O360/'EBITDA Analysis'!G350,FALSE),FALSE)","v":0.21582054309327037},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P360,'Data Extract Balance Sheet'!P360/'EBITDA Analysis'!H350,FALSE),FALSE)","v":0.2335971672568215},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q360,'Data Extract Balance Sheet'!Q360/'EBITDA Analysis'!I350,FALSE),FALSE)","v":0.24033399891087312},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R360,'Data Extract Balance Sheet'!R360/'EBITDA Analysis'!J350,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S360,'Data Extract Balance Sheet'!S360/'EBITDA Analysis'!K350,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T360,'Data Extract Balance Sheet'!T360/'EBITDA Analysis'!L350,FALSE),FALSE)","v":false}]
[null,"NKE",{"$f":"IFERROR(IF(AND(C$460,$L244),$L244/B244-1,IF(C244,C244/B244-1,FALSE)),FALSE)","v":false},false,false,0.10952380952380958,-2.1459227467811592E-3,7.9569892473118298E-2,4.5816733067729043E-2,-5.7142857142856718E-3,false,false,null,null,"NKE",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K361,'Data Extract Balance Sheet'!K361/'EBITDA Analysis'!C351,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L361,'Data Extract Balance Sheet'!L361/'EBITDA Analysis'!D351,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M361,'Data Extract Balance Sheet'!M361/'EBITDA Analysis'!E351,FALSE),FALSE)","v":0.12342569269521411},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N361,'Data Extract Balance Sheet'!N361/'EBITDA Analysis'!F351,FALSE),FALSE)","v":0.11433224755700326},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O361,'Data Extract Balance Sheet'!O361/'EBITDA Analysis'!G351,FALSE),FALSE)","v":9.9815157116451017E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P361,'Data Extract Balance Sheet'!P361/'EBITDA Analysis'!H351,FALSE),FALSE)","v":0.10744525547445255},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q361,'Data Extract Balance Sheet'!Q361/'EBITDA Analysis'!I351,FALSE),FALSE)","v":9.6259625962596254E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R361,'Data Extract Balance Sheet'!R361/'EBITDA Analysis'!J351,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S361,'Data Extract Balance Sheet'!S361/'EBITDA Analysis'!K351,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T361,'Data Extract Balance Sheet'!T361/'EBITDA Analysis'!L351,FALSE),FALSE)","v":false}]
[null,"PFE",{"$f":"IFERROR(IF(AND(C$460,$L245),$L245/B245-1,IF(C245,C245/B245-1,FALSE)),FALSE)","v":false},false,false,-0.16008583690987122,-5.723045477772104E-2,8.5636856368563663E-2,3.2950574138791877E-2,3.7699371677138771E-2,false,false,null,null,"PFE",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K362,'Data Extract Balance Sheet'!K362/'EBITDA Analysis'!C352,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L362,'Data Extract Balance Sheet'!L362/'EBITDA Analysis'!D352,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M362,'Data Extract Balance Sheet'!M362/'EBITDA Analysis'!E352,FALSE),FALSE)","v":0.18146568437378829},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N362,'Data Extract Balance Sheet'!N362/'EBITDA Analysis'!F352,FALSE),FALSE)","v":0.17476315259020359},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O362,'Data Extract Balance Sheet'!O362/'EBITDA Analysis'!G352,FALSE),FALSE)","v":0.16745139201637665},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P362,'Data Extract Balance Sheet'!P362/'EBITDA Analysis'!H352,FALSE),FALSE)","v":0.15581218288527074},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q362,'Data Extract Balance Sheet'!Q362/'EBITDA Analysis'!I352,FALSE),FALSE)","v":0.15642246431969553},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R362,'Data Extract Balance Sheet'!R362/'EBITDA Analysis'!J352,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S362,'Data Extract Balance Sheet'!S362/'EBITDA Analysis'!K352,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T362,'Data Extract Balance Sheet'!T362/'EBITDA Analysis'!L352,FALSE),FALSE)","v":false}]
[null,"PG",{"$f":"IFERROR(IF(AND(C$460,$L246),$L246/B246-1,IF(C246,C246/B246-1,FALSE)),FALSE)","v":false},false,false,-3.3008658008658043E-2,-1.7347509792949078E-2,-1.1958997722095632E-2,1.5561959654178725E-2,-5.6753688989785722E-4,false,false,null,null,"PG",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K363,'Data Extract Balance Sheet'!K363/'EBITDA Analysis'!C353,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L363,'Data Extract Balance Sheet'!L363/'EBITDA Analysis'!D353,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M363,'Data Extract Balance Sheet'!M363/'EBITDA Analysis'!E353,FALSE),FALSE)","v":7.9369022481679291E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N363,'Data Extract Balance Sheet'!N363/'EBITDA Analysis'!F353,FALSE),FALSE)","v":6.4593639575971737E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O363,'Data Extract Balance Sheet'!O363/'EBITDA Analysis'!G353,FALSE),FALSE)","v":6.6921894828674125E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P363,'Data Extract Balance Sheet'!P363/'EBITDA Analysis'!H353,FALSE),FALSE)","v":7.0550265634814979E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q363,'Data Extract Balance Sheet'!Q363/'EBITDA Analysis'!I353,FALSE),FALSE)","v":7.0178063743827623E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R363,'Data Extract Balance Sheet'!R363/'EBITDA Analysis'!J353,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S363,'Data Extract Balance Sheet'!S363/'EBITDA Analysis'!K353,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T363,'Data Extract Balance Sheet'!T363/'EBITDA Analysis'!L353,FALSE),FALSE)","v":false}]
[null,0,{"$f":"IFERROR(IF(AND(C$460,$L247),$L247/B247-1,IF(C247,C247/B247-1,FALSE)),FALSE)","v":false},false,false,false,false,false,false,false,false,false,null,null,0,{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K364,'Data Extract Balance Sheet'!K364/'EBITDA Analysis'!C354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L364,'Data Extract Balance Sheet'!L364/'EBITDA Analysis'!D354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M364,'Data Extract Balance Sheet'!M364/'EBITDA Analysis'!E354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N364,'Data Extract Balance Sheet'!N364/'EBITDA Analysis'!F354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O364,'Data Extract Balance Sheet'!O364/'EBITDA Analysis'!G354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P364,'Data Extract Balance Sheet'!P364/'EBITDA Analysis'!H354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q364,'Data Extract Balance Sheet'!Q364/'EBITDA Analysis'!I354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R364,'Data Extract Balance Sheet'!R364/'EBITDA Analysis'!J354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S364,'Data Extract Balance Sheet'!S364/'EBITDA Analysis'!K354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T364,'Data Extract Balance Sheet'!T364/'EBITDA Analysis'!L354,FALSE),FALSE)","v":false}]
[null,0,{"$f":"IFERROR(IF(AND(C$460,$L248),$L248/B248-1,IF(C248,C248/B248-1,FALSE)),FALSE)","v":false},false,false,false,false,false,false,false,false,false,null,null,0,{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K365,'Data Extract Balance Sheet'!K365/'EBITDA Analysis'!C355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L365,'Data Extract Balance Sheet'!L365/'EBITDA Analysis'!D355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M365,'Data Extract Balance Sheet'!M365/'EBITDA Analysis'!E355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N365,'Data Extract Balance Sheet'!N365/'EBITDA Analysis'!F355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O365,'Data Extract Balance Sheet'!O365/'EBITDA Analysis'!G355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P365,'Data Extract Balance Sheet'!P365/'EBITDA Analysis'!H355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q365,'Data Extract Balance Sheet'!Q365/'EBITDA Analysis'!I355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R365,'Data Extract Balance Sheet'!R365/'EBITDA Analysis'!J355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S365,'Data Extract Balance Sheet'!S365/'EBITDA Analysis'!K355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T365,'Data Extract Balance Sheet'!T365/'EBITDA Analysis'!L355,FALSE),FALSE)","v":false}]

{"sheet":"Equity Analysis","index":7,"n_rows":253,"n_cols":25,"rows_kept":253,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"first_year","v":2011}]
[]
["Trailing P/E - Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"Trailing P/E - Average Stock Price"]
[null,null,{"$f":"first_year","v":2011},{"$f":"C4+1","v":2012},2013,2014,2015,2016,2017,2018,2019,"Yahoo TTM",null,null,null,{"$f":"C4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Yahoo TTM"]
[null,{"$f":"'Data Extract Income Stmt'!C39","v":"MMM"},{"$f":"IFERROR(IF(P151<>0,C62/P151,FALSE),$L5)","v":false},{"$f":"IFERROR(IF(Q151<>0,D62/Q151,FALSE),$L5)","v":false},{"$f":"IFERROR(IF(R151<>0,E62/R151,FALSE),$L5)","v":0},{"$f":"IFERROR(IF(S151<>0,F62/S151,FALSE),$L5)","v":0},{"$f":"IFERROR(IF(T151<>0,G62/T151,FALSE),$L5)","v":0},{"$f":"IFERROR(IF(U151<>0,H62/U151,FALSE),$L5)","v":0},{"$f":"IFERROR(IF(V151<>0,I62/V151,FALSE),$L5)","v":0},{"$f":"IFERROR(IF(W151<>0,J62/W151,FALSE),$L5)","v":0},{"$f":"IFERROR(IF(X151<>0,K62/X151,FALSE),$L5)","v":0},{"$f":"'Data Current'!U11","v":29.17},null,null,{"$f":"B5","v":"MMM"},{"$f":"IFERROR(IF(P151,P62/P151,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF(Q151,Q62/Q151,FALSE),FALSE)","v":false},0,0,0,0,0,0,0,{"$f":"L5","v":29.17}]
[null,{"$f":"'Data Extract Income Stmt'!C40","v":"AAPL"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U12","v":20.64},null,null,"AAPL",{"$f":"IFERROR(IF(P152,P63/P152,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,{"$f":"L6","v":20.64}]
[null,{"$f":"'Data Extract Income Stmt'!C41","v":"BA"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U13","v":21.53},null,null,"BA",{"$f":"IFERROR(IF(P153,P64/P153,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,21.53]
[null,{"$f":"'Data Extract Income Stmt'!C42","v":"CAT"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U14","v":26.85},null,null,"CAT",{"$f":"IFERROR(IF(P154,P65/P154,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,26.85]
[null,{"$f":"'Data Extract Income Stmt'!C43","v":"CVX"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U15","v":18.66},null,null,"CVX",{"$f":"IFERROR(IF(P155,P66/P155,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,18.66]
[null,{"$f":"'Data Extract Income Stmt'!C44","v":"CSCO"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U16","v":2384},null,null,"CSCO",{"$f":"IFERROR(IF(P156,P67/P156,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,2384]
[null,{"$f":"'Data Extract Income Stmt'!C45","v":"KO"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U17","v":79.819999999999993},null,null,"KO",{"$f":"IFERROR(IF(P157,P68/P157,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,79.819999999999993]
[null,{"$f":"'Data Extract Income Stmt'!C46","v":"DIS"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U18","v":14.13},null,null,"DIS",{"$f":"IFERROR(IF(P158,P69/P158,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,14.13]
[null,{"$f":"'Data Extract Income Stmt'!C47","v":"DWDP"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U19","v":71.55},null,null,"DWDP",{"$f":"IFERROR(IF(P159,P70/P159,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,71.55]
[null,{"$f":"'Data Extract Income Stmt'!C48","v":"XOM"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U20","v":16.329999999999998},null,null,"XOM",{"$f":"IFERROR(IF(P160,P71/P160,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,16.329999999999998]
[null,{"$f":"'Data Extract Income Stmt'!C49","v":"GE"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U21","v":"N/A"},null,null,"GE",{"$f":"IFERROR(IF(P161,P72/P161,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,"N/A"]
[null,{"$f":"'Data Extract Income Stmt'!C50","v":"HD"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U22","v":23.67},null,null,"HD",{"$f":"IFERROR(IF(P162,P73/P162,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,23.67]
[null,{"$f":"'Data Extract Income Stmt'!C51","v":"IBM"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U23","v":23.59},null,null,"IBM",{"$f":"IFERROR(IF(P163,P74/P163,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,23.59]
[null,{"$f":"'Data Extract Income Stmt'!C52","v":"INTC"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U24","v":17.46},null,null,"INTC",{"$f":"IFERROR(IF(P164,P75/P164,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,{"$f":"L18","v":17.46}]
[null,{"$f":"'Data Extract Income Stmt'!C53","v":"JNJ"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U25","v":267.57},null,null,"JNJ",{"$f":"IFERROR(IF(P165,P76/P165,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,267.57]
[null,{"$f":"'Data Extract Income Stmt'!C54","v":"MCD"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U26","v":23.8},null,null,"MCD",{"$f":"IFERROR(IF(P166,P77/P166,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,23.8]
[null,{"$f":"'Data Extract Income Stmt'!C55","v":"MRK"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U27","v":141.38},null,null,"MRK",{"$f":"IFERROR(IF(P167,P78/P167,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,141.38]
[null,{"$f":"'Data Extract Income Stmt'!C56","v":"MSFT"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U28","v":52.74},null,null,"MSFT",{"$f":"IFERROR(IF(P168,P79/P168,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,52.74]
[null,{"$f":"'Data Extract Income Stmt'!C57","v":"NKE"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U29","v":70.239999999999995},null,null,"NKE",{"$f":"IFERROR(IF(P169,P80/P169,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,70.239999999999995]
[null,{"$f":"'Data Extract Income Stmt'!C58","v":"PFE"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U30","v":11.09},null,null,"PFE",{"$f":"IFERROR(IF(P170,P81/P170,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,11.09]
[null,{"$f":"'Data Extract Income Stmt'!C59","v":"PG"},false,false,0,0,0,0,0,0,0,{"$f":"'Data Current'!U31","v":22.6},null,null,"PG",{"$f":"IFERROR(IF(P171,P82/P171,FALSE),FALSE)","v":false},false,0,0,0,0,0,0,0,22.6]
[null,{"$f":"'Data Extract Income Stmt'!C60","v":0},false,false,false,false,false,false,false,false,false,{"$f":"'Data Current'!U32","v":false},null,null,0,{"$f":"IFERROR(IF(P172,P83/P172,FALSE),FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"L26","v":false}]
[null,{"$f":"'Data Extract Income Stmt'!C61","v":0},false,false,false,false,false,false,false,false,false,{"$f":"'Data Current'!U33","v":false},null,null,0,{"$f":"IFERROR(IF(P173,P84/P173,FALSE),FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"L27","v":false}]
[]
[]
["Forward P/E - Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"Forward P/E - Average Stock Price"]
[null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017}]
[null,"Test Year"]
[null,null,{"$f":"C4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"P/E Median FY 1",null,null,null,{"$f":"P4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L33","v":"P/E Median FY 1"}]
[null,{"$f":"B5","v":"MMM"},{"$f":"IF(ABS(Q151)>0,C62/Q151,FALSE)","v":false},{"$f":"IF(ABS(R151)>0,D62/R151,FALSE)","v":0},0,0,0,0,0,0,false,{"$f":"'Data Current'!Y11","v":18.760000000000002},null,null,{"$f":"O5","v":"MMM"},{"$f":"IFERROR(IF(P62,P62/Q151,Y$34),$Y34)","v":18.760000000000002},{"$f":"IFERROR(IF(Q62,Q62/R151,Z$34),$Y34)","v":0},0,0,0,0,0,0,0,{"$f":"L34","v":18.760000000000002}]
[null,"AAPL",false,{"$f":"IF(ABS(R152)>0,D63/R152,FALSE)","v":0},{"$f":"IF(ABS(S152)>0,E63/S152,FALSE)","v":0},{"$f":"IF(ABS(T152)>0,F63/T152,FALSE)","v":0},{"$f":"IF(ABS(U152)>0,G63/U152,FALSE)","v":0},{"$f":"IF(ABS(V152)>0,H63/V152,FALSE)","v":0},{"$f":"IF(ABS(W152)>0,I63/W152,FALSE)","v":0},{"$f":"IF(ABS(X152)>0,J63/X152,FALSE)","v":0},{"$f":"IF(ABS(Y152)>0,K63/Y152,FALSE)","v":false},{"$f":"'Data Current'!Y12","v":16.43},null,null,"AAPL",{"$f":"IFERROR(IF(P63,P63/Q152,Y$34),$Y35)","v":18.760000000000002},{"$f":"IFERROR(IF(Q63,Q63/R152,Z$34),$Y35)","v":0},{"$f":"IFERROR(IF(R63,R63/S152,AA$34),$Y35)","v":0},{"$f":"IFERROR(IF(S63,S63/T152,AB$34),$Y35)","v":0},{"$f":"IFERROR(IF(T63,T63/U152,AC$34),$Y35)","v":0},{"$f":"IFERROR(IF(U63,U63/V152,AD$34),$Y35)","v":0},{"$f":"IFERROR(IF(V63,V63/W152,AE$34),$Y35)","v":0},{"$f":"IFERROR(IF(W63,W63/X152,AF$34),$Y35)","v":0},{"$f":"IFERROR(IF(X63,X63/Y152,AG$34),$Y35)","v":0},{"$f":"L35","v":16.43}]
[null,"BA",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y13","v":20.07},null,null,"BA",18.760000000000002,0,0,0,0,0,0,0,0,20.07]
[null,"CAT",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y14","v":10.84},null,null,"CAT",18.760000000000002,0,0,0,0,0,0,0,0,10.84]
[null,"CVX",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y15","v":14},null,null,"CVX",18.760000000000002,0,0,0,0,0,0,0,0,14]
[null,"CSCO",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y16","v":14.45},null,null,"CSCO",18.760000000000002,0,0,0,0,0,0,0,0,14.45]
[null,"KO",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y17","v":20.25},null,null,"KO",18.760000000000002,0,0,0,0,0,0,0,0,20.25]
[null,"DIS",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y18","v":15.22},null,null,"DIS",18.760000000000002,0,0,0,0,0,0,0,0,15.22]
[null,"DWDP",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y19","v":14.43},null,null,"DWDP",18.760000000000002,0,0,0,0,0,0,0,0,14.43]
[null,"XOM",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y20","v":14.64},null,null,"XOM",18.760000000000002,0,0,0,0,0,0,0,0,14.64]
[null,"GE",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y21","v":12.51},null,null,"GE",18.760000000000002,0,0,0,0,0,0,0,0,12.51]
[null,"HD",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y22","v":19.690000000000001},null,null,"HD",18.760000000000002,0,0,0,0,0,0,0,0,19.690000000000001]
[null,"IBM",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y23","v":10.45},null,null,"IBM",18.760000000000002,0,0,0,0,0,0,0,0,10.45]
[null,"INTC",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y24","v":11.32},null,null,"INTC",18.760000000000002,0,0,0,0,0,0,0,0,{"$f":"L47","v":11.32}]
[null,"JNJ",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y25","v":15.62},null,null,"JNJ",18.760000000000002,0,0,0,0,0,0,0,0,15.62]
[null,"MCD",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y26","v":19.690000000000001},null,null,"MCD",18.760000000000002,0,0,0,0,0,0,0,0,19.690000000000001]
[null,"MRK",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y27","v":15},null,null,"MRK",18.760000000000002,0,0,0,0,0,0,0,0,15]
[null,"MSFT",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y28","v":22.32},null,null,"MSFT",18.760000000000002,0,0,0,0,0,0,0,0,22.32]
[null,"NKE",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y29","v":26.38},null,null,"NKE",18.760000000000002,0,0,0,0,0,0,0,0,26.38]
[null,"PFE",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y30","v":13.39},null,null,"PFE",18.760000000000002,0,0,0,0,0,0,0,0,13.39]
[null,"PG",false,0,0,0,0,0,0,0,false,{"$f":"'Data Current'!Y31","v":17.88},null,null,"PG",18.760000000000002,0,0,0,0,0,0,0,0,17.88]
[null,0,false,false,false,false,false,false,false,false,false,{"$f":"'Data Current'!Y32","v":false},null,null,0,18.760000000000002,0,0,0,0,0,0,0,0,false]
[null,0,false,false,false,false,false,false,false,false,false,{"$f":"'Data Current'!Y33","v":false},null,null,0,18.760000000000002,0,0,0,0,0,0,0,0,false]
[]
[]
["Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"Average Stock Price"]
[null,"End Stock Price Yr",{"$f":"End_Year","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"End_Year","v":2018}]
[null,null,{"$f":"C4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current (Yahoo)","Currency Adjustment",null,null,{"$f":"P4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Yahoo TTM"]
[null,{"$f":"B5","v":"MMM"},{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)*$M62)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)*$M62)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)*$M62)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)*$M62)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)*$M62)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)*$M62)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)*$M62)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)*$M62)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)*$M62)","v":false},{"$f":"'Data Current'!N11*M62","v":210.22},{"$f":"'Menu Sheet'!C13","v":1},null,{"$f":"B62","v":"MMM"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!15:15)*$M62,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!15:15)*$M62,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!15:15)*$M62,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!15:15)*$M62,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!15:15)*$M62,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!15:15)*$M62,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!15:15)*$M62,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!15:15)*$M62,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!15:15)*$M62,FALSE)","v":false},{"$f":"L62","v":210.22}]
[null,"AAPL",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)*$M63)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)*$M63)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)*$M63)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)*$M63)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)*$M63)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)*$M63)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)*$M63)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)*$M63)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)*$M63)","v":false},{"$f":"'Data Current'!N12*M63","v":225.03},{"$f":"'Menu Sheet'!C14","v":1},null,"AAPL",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!16:16)*$M63,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!16:16)*$M63,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!16:16)*$M63,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!16:16)*$M63,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!16:16)*$M63,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!16:16)*$M63,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!16:16)*$M63,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!16:16)*$M63,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!16:16)*$M63,FALSE)","v":false},{"$f":"L63","v":225.03}]
[null,"BA",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)*$M64)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)*$M64)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)*$M64)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)*$M64)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)*$M64)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)*$M64)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)*$M64)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)*$M64)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)*$M64)","v":false},{"$f":"'Data Current'!N13*M64","v":346.9},{"$f":"'Menu Sheet'!C15","v":1},null,"BA",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!17:17)*$M64,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!17:17)*$M64,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!17:17)*$M64,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!17:17)*$M64,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!17:17)*$M64,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!17:17)*$M64,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!17:17)*$M64,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!17:17)*$M64,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!17:17)*$M64,FALSE)","v":false},346.9]
[null,"CAT",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)*$M65)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)*$M65)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)*$M65)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)*$M65)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)*$M65)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)*$M65)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)*$M65)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)*$M65)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)*$M65)","v":false},{"$f":"'Data Current'!N14*M65","v":139.06},{"$f":"'Menu Sheet'!C16","v":1},null,"CAT",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!18:18)*$M65,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!18:18)*$M65,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!18:18)*$M65,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!18:18)*$M65,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!18:18)*$M65,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!18:18)*$M65,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!18:18)*$M65,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!18:18)*$M65,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!18:18)*$M65,FALSE)","v":false},139.06]
[null,"CVX",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)*$M66)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)*$M66)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)*$M66)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)*$M66)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)*$M66)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)*$M66)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)*$M66)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)*$M66)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)*$M66)","v":false},{"$f":"'Data Current'!N15*M66","v":119.81},{"$f":"'Menu Sheet'!C17","v":1},null,"CVX",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!19:19)*$M66,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!19:19)*$M66,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!19:19)*$M66,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!19:19)*$M66,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!19:19)*$M66,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!19:19)*$M66,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!19:19)*$M66,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!19:19)*$M66,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!19:19)*$M66,FALSE)","v":false},119.81]
[null,"CSCO",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)*$M67)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)*$M67)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)*$M67)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)*$M67)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)*$M67)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)*$M67)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)*$M67)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)*$M67)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)*$M67)","v":false},{"$f":"'Data Current'!N16*M67","v":47.15},{"$f":"'Menu Sheet'!C18","v":1},null,"CSCO",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!20:20)*$M67,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!20:20)*$M67,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!20:20)*$M67,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!20:20)*$M67,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!20:20)*$M67,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!20:20)*$M67,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!20:20)*$M67,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!20:20)*$M67,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!20:20)*$M67,FALSE)","v":false},47.15]
[null,"KO",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)*$M68)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)*$M68)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)*$M68)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)*$M68)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)*$M68)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)*$M68)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)*$M68)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)*$M68)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)*$M68)","v":false},{"$f":"'Data Current'!N17*M68","v":44.95},{"$f":"'Menu Sheet'!C19","v":1},null,"KO",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!21:21)*$M68,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!21:21)*$M68,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!21:21)*$M68,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!21:21)*$M68,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!21:21)*$M68,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!21:21)*$M68,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!21:21)*$M68,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!21:21)*$M68,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!21:21)*$M68,FALSE)","v":false},44.95]
[null,"DIS",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)*$M69)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)*$M69)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)*$M69)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)*$M69)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)*$M69)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)*$M69)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)*$M69)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)*$M69)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)*$M69)","v":false},{"$f":"'Data Current'!N18*M69","v":111.92},{"$f":"'Menu Sheet'!C20","v":1},null,"DIS",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!22:22)*$M69,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!22:22)*$M69,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!22:22)*$M69,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!22:22)*$M69,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!22:22)*$M69,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!22:22)*$M69,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!22:22)*$M69,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!22:22)*$M69,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!22:22)*$M69,FALSE)","v":false},111.92]
[null,"DWDP",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)*$M70)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)*$M70)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)*$M70)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)*$M70)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)*$M70)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)*$M70)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)*$M70)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)*$M70)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)*$M70)","v":false},{"$f":"'Data Current'!N19*M70","v":70.2},{"$f":"'Menu Sheet'!C21","v":1},null,"DWDP",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!23:23)*$M70,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!23:23)*$M70,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!23:23)*$M70,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!23:23)*$M70,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!23:23)*$M70,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!23:23)*$M70,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!23:23)*$M70,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!23:23)*$M70,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!23:23)*$M70,FALSE)","v":false},70.2]
[null,"XOM",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)*$M71)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)*$M71)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)*$M71)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)*$M71)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)*$M71)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)*$M71)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)*$M71)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)*$M71)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)*$M71)","v":false},{"$f":"'Data Current'!N20*M71","v":80.510000000000005},{"$f":"'Menu Sheet'!C22","v":1},null,"XOM",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!24:24)*$M71,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!24:24)*$M71,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!24:24)*$M71,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!24:24)*$M71,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!24:24)*$M71,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!24:24)*$M71,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!24:24)*$M71,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!24:24)*$M71,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!24:24)*$M71,FALSE)","v":false},80.510000000000005]
[null,"GE",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)*$M72)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)*$M72)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)*$M72)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)*$M72)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)*$M72)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)*$M72)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)*$M72)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)*$M72)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)*$M72)","v":false},{"$f":"'Data Current'!N21*M72","v":12.77},{"$f":"'Menu Sheet'!C23","v":1},null,"GE",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!25:25)*$M72,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!25:25)*$M72,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!25:25)*$M72,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!25:25)*$M72,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!25:25)*$M72,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!25:25)*$M72,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!25:25)*$M72,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!25:25)*$M72,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!25:25)*$M72,FALSE)","v":false},12.77]
[null,"HD",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)*$M73)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)*$M73)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)*$M73)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)*$M73)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)*$M73)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)*$M73)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)*$M73)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)*$M73)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)*$M73)","v":false},{"$f":"'Data Current'!N22*M73","v":199.26},{"$f":"'Menu Sheet'!C24","v":1},null,"HD",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!26:26)*$M73,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!26:26)*$M73,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!26:26)*$M73,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!26:26)*$M73,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!26:26)*$M73,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!26:26)*$M73,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!26:26)*$M73,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!26:26)*$M73,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!26:26)*$M73,FALSE)","v":false},199.26]
[null,"IBM",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)*$M74)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)*$M74)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)*$M74)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)*$M74)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)*$M74)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)*$M74)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)*$M74)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)*$M74)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)*$M74)","v":false},{"$f":"'Data Current'!N23*M74","v":145.93},{"$f":"'Menu Sheet'!C25","v":1},null,"IBM",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!27:27)*$M74,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!27:27)*$M74,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!27:27)*$M74,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!27:27)*$M74,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!27:27)*$M74,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!27:27)*$M74,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!27:27)*$M74,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!27:27)*$M74,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!27:27)*$M74,FALSE)","v":false},145.93]
[null,"INTC",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)*$M75)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)*$M75)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)*$M75)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)*$M75)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)*$M75)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)*$M75)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)*$M75)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)*$M75)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)*$M75)","v":false},{"$f":"'Data Current'!N24*M75","v":48.24},{"$f":"'Menu Sheet'!C26","v":1},null,"INTC",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!28:28)*$M75,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!28:28)*$M75,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!28:28)*$M75,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!28:28)*$M75,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!28:28)*$M75,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!28:28)*$M75,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!28:28)*$M75,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!28:28)*$M75,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!28:28)*$M75,FALSE)","v":false},48.24]
[null,"JNJ",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)*$M76)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)*$M76)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)*$M76)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)*$M76)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)*$M76)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)*$M76)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)*$M76)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)*$M76)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)*$M76)","v":false},{"$f":"'Data Current'!N25*M76","v":134.94999999999999},{"$f":"'Menu Sheet'!C27","v":1},null,"JNJ",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!29:29)*$M76,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!29:29)*$M76,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!29:29)*$M76,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!29:29)*$M76,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!29:29)*$M76,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!29:29)*$M76,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!29:29)*$M76,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!29:29)*$M76,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!29:29)*$M76,FALSE)","v":false},134.94999999999999]
[null,"MCD",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)*$M77)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)*$M77)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)*$M77)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)*$M77)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)*$M77)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)*$M77)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)*$M77)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)*$M77)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)*$M77)","v":false},{"$f":"'Data Current'!N26*M77","v":161.79},{"$f":"'Menu Sheet'!C28","v":1},null,"MCD",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!30:30)*$M77,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!30:30)*$M77,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!30:30)*$M77,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!30:30)*$M77,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!30:30)*$M77,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!30:30)*$M77,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!30:30)*$M77,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!30:30)*$M77,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!30:30)*$M77,FALSE)","v":false},161.79]
[null,"MRK",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)*$M78)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)*$M78)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)*$M78)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)*$M78)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)*$M78)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)*$M78)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)*$M78)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)*$M78)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)*$M78)","v":false},{"$f":"'Data Current'!N27*M78","v":68.540000000000006},{"$f":"'Menu Sheet'!C29","v":1},null,"MRK",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!31:31)*$M78,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!31:31)*$M78,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!31:31)*$M78,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!31:31)*$M78,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!31:31)*$M78,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!31:31)*$M78,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!31:31)*$M78,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!31:31)*$M78,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!31:31)*$M78,FALSE)","v":false},68.540000000000006]
[null,"MSFT",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)*$M79)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)*$M79)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)*$M79)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)*$M79)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)*$M79)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)*$M79)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)*$M79)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)*$M79)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)*$M79)","v":false},{"$f":"'Data Current'!N28*M79","v":111.95},{"$f":"'Menu Sheet'!C30","v":1},null,"MSFT",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!32:32)*$M79,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!32:32)*$M79,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!32:32)*$M79,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!32:32)*$M79,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!32:32)*$M79,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!32:32)*$M79,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!32:32)*$M79,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!32:32)*$M79,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!32:32)*$M79,FALSE)","v":false},111.95]
[null,"NKE",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)*$M80)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)*$M80)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)*$M80)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)*$M80)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)*$M80)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)*$M80)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)*$M80)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)*$M80)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)*$M80)","v":false},{"$f":"'Data Current'!N29*M80","v":81.2},{"$f":"'Menu Sheet'!C31","v":1},null,"NKE",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!33:33)*$M80,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!33:33)*$M80,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!33:33)*$M80,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!33:33)*$M80,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!33:33)*$M80,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!33:33)*$M80,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!33:33)*$M80,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!33:33)*$M80,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!33:33)*$M80,FALSE)","v":false},81.2]
[null,"PFE",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)*$M81)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)*$M81)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)*$M81)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)*$M81)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)*$M81)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)*$M81)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)*$M81)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)*$M81)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)*$M81)","v":false},{"$f":"'Data Current'!N30*M81","v":41.5},{"$f":"'Menu Sheet'!C32","v":1},null,"PFE",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!34:34)*$M81,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!34:34)*$M81,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!34:34)*$M81,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!34:34)*$M81,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!34:34)*$M81,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!34:34)*$M81,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!34:34)*$M81,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!34:34)*$M81,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!34:34)*$M81,FALSE)","v":false},41.5]
[null,"PG",{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)*$M82)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)*$M82)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)*$M82)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)*$M82)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)*$M82)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)*$M82)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)*$M82)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)*$M82)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)*$M82)","v":false},{"$f":"'Data Current'!N31*M82","v":83.41},{"$f":"'Menu Sheet'!C33","v":1},null,"PG",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!35:35)*$M82,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!35:35)*$M82,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!35:35)*$M82,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!35:35)*$M82,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!35:35)*$M82,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!35:35)*$M82,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!35:35)*$M82,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!35:35)*$M82,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!35:35)*$M82,FALSE)","v":false},83.41]
[null,0,{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)*$M83)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)*$M83)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)*$M83)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)*$M83)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)*$M83)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)*$M83)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)*$M83)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)*$M83)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)*$M83)","v":false},{"$f":"'Data Current'!N32*M83","v":0},{"$f":"'Menu Sheet'!C34","v":1},null,0,{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!36:36)*$M83,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!36:36)*$M83,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!36:36)*$M83,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!36:36)*$M83,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!36:36)*$M83,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!36:36)*$M83,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!36:36)*$M83,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!36:36)*$M83,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!36:36)*$M83,FALSE)","v":false},0]
[null,0,{"$f":"IF(C$61<=$C$60,LOOKUP('Equity Analysis'!C$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)*$M84)","v":0},{"$f":"IF(D$61<=$C$60,LOOKUP('Equity Analysis'!D$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)*$M84)","v":0},{"$f":"IF(E$61<=$C$60,LOOKUP('Equity Analysis'!E$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)*$M84)","v":0},{"$f":"IF(F$61<=$C$60,LOOKUP('Equity Analysis'!F$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)*$M84)","v":0},{"$f":"IF(G$61<=$C$60,LOOKUP('Equity Analysis'!G$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)*$M84)","v":0},{"$f":"IF(H$61<=$C$60,LOOKUP('Equity Analysis'!H$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)*$M84)","v":0},{"$f":"IF(I$61<=$C$60,LOOKUP('Equity Analysis'!I$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)*$M84)","v":0},{"$f":"IF(J$61<=$C$60,LOOKUP('Equity Analysis'!J$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)*$M84)","v":0},{"$f":"IF(K$61<=$C$60,LOOKUP('Equity Analysis'!K$61,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)*$M84)","v":false},{"$f":"'Data Current'!N33*M84","v":0},{"$f":"'Menu Sheet'!C35","v":0},null,0,{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!P$61,'Data Extract Stocks'!37:37)*$M84,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!Q$61,'Data Extract Stocks'!37:37)*$M84,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!R$61,'Data Extract Stocks'!37:37)*$M84,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!S$61,'Data Extract Stocks'!37:37)*$M84,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!T$61,'Data Extract Stocks'!37:37)*$M84,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!U$61,'Data Extract Stocks'!37:37)*$M84,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!V$61,'Data Extract Stocks'!37:37)*$M84,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!W$61,'Data Extract Stocks'!37:37)*$M84,FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'Equity Analysis'!X$61,'Data Extract Stocks'!37:37)*$M84,FALSE)","v":false},0]
[]
[]
[]
[null,null,{"$f":"first_year","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C88","v":2011}]
["Basic Shares Outstanding",null,null,null,null,null,null,null,null,null,null,null,null,"Diluted Shares Outstanding"]
[null,null,{"$f":"C61","v":2011},2012,2013,2014,2015,{"$f":"H61","v":2016},{"$f":"I61","v":2017},{"$f":"J61","v":2018},{"$f":"K61","v":2019},"Current (Yahoo)",null,null,null,{"$f":"C90","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current (Yahoo)"]
[null,null,{"$f":"C90>$C$88","v":false},{"$f":"D90>$C$88","v":true},true,true,true,true,true,true,true,null,null,null,null,{"$f":"P90>$P$88","v":false},{"$f":"Q90>$P$88","v":true},true,true,true,true,true,true,true]
[null,{"$f":"B62","v":"MMM"},{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K66>0,'Data Extract Income Stmt'!K66,B92))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L66>0,'Data Extract Income Stmt'!L66,C92))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M66>0,'Data Extract Income Stmt'!M66,D92))","v":681900},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N66>0,'Data Extract Income Stmt'!N66,E92))","v":649200},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O66>0,'Data Extract Income Stmt'!O66,F92))","v":625600},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P66>0,'Data Extract Income Stmt'!P66,G92))","v":604700},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q66>0,'Data Extract Income Stmt'!Q66,H92))","v":597500},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R66>0,'Data Extract Income Stmt'!R66,I92))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S66>0,'Data Extract Income Stmt'!S66,J92))","v":false},{"$f":"'Data Current'!CD11","v":586610},null,null,{"$f":"B92","v":"MMM"},{"$f":"IF('Data Extract Income Stmt'!K39,'Data Extract Income Stmt'!K39,O92)","v":"MMM"},{"$f":"IF('Data Extract Income Stmt'!L39,'Data Extract Income Stmt'!L39,P92)","v":586514.29655270523},{"$f":"IF('Data Extract Income Stmt'!M39,'Data Extract Income Stmt'!M39,Q92)","v":693600},{"$f":"IF('Data Extract Income Stmt'!N39,'Data Extract Income Stmt'!N39,R92)","v":662000},{"$f":"IF('Data Extract Income Stmt'!O39,'Data Extract Income Stmt'!O39,S92)","v":637200},{"$f":"IF('Data Extract Income Stmt'!P39,'Data Extract Income Stmt'!P39,T92)","v":618700},{"$f":"IF('Data Extract Income Stmt'!Q39,'Data Extract Income Stmt'!Q39,U92)","v":612700},{"$f":"IF('Data Extract Income Stmt'!R39,'Data Extract Income Stmt'!R39,V92)","v":586514.29655270523},{"$f":"IF('Data Extract Income Stmt'!S39,'Data Extract Income Stmt'!S39,W92)","v":586514.29655270523},{"$f":"IF('Data Extract Income Stmt'!T39,'Data Extract Income Stmt'!T39,X92)","v":586514.29655270523}]
[null,"AAPL",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K67>0,'Data Extract Income Stmt'!K67,B93))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L67>0,'Data Extract Income Stmt'!L67,C93))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M67>0,'Data Extract Income Stmt'!M67,D93))","v":6480000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N67>0,'Data Extract Income Stmt'!N67,E93))","v":6090000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O67>0,'Data Extract Income Stmt'!O67,F93))","v":5750000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P67>0,'Data Extract Income Stmt'!P67,G93))","v":5470000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q67>0,'Data Extract Income Stmt'!Q67,H93))","v":5220000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R67>0,'Data Extract Income Stmt'!R67,I93))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S67>0,'Data Extract Income Stmt'!S67,J93))","v":false},{"$f":"'Data Current'!CD12","v":4830000},null,null,"AAPL",{"$f":"IF('Data Extract Income Stmt'!K40,'Data Extract Income Stmt'!K40,O93)","v":"AAPL"},{"$f":"IF('Data Extract Income Stmt'!L40,'Data Extract Income Stmt'!L40,P93)","v":4828161.3483737875},{"$f":"IF('Data Extract Income Stmt'!M40,'Data Extract Income Stmt'!M40,Q93)","v":6520000},{"$f":"IF('Data Extract Income Stmt'!N40,'Data Extract Income Stmt'!N40,R93)","v":6120000},{"$f":"IF('Data Extract Income Stmt'!O40,'Data Extract Income Stmt'!O40,S93)","v":5790000},{"$f":"IF('Data Extract Income Stmt'!P40,'Data Extract Income Stmt'!P40,T93)","v":5500000},{"$f":"IF('Data Extract Income Stmt'!Q40,'Data Extract Income Stmt'!Q40,U93)","v":5250000},{"$f":"IF('Data Extract Income Stmt'!R40,'Data Extract Income Stmt'!R40,V93)","v":4828161.3483737875},{"$f":"IF('Data Extract Income Stmt'!S40,'Data Extract Income Stmt'!S40,W93)","v":4828161.3483737875},{"$f":"IF('Data Extract Income Stmt'!T40,'Data Extract Income Stmt'!T40,X93)","v":4828161.3483737875}]
[null,"BA",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K68>0,'Data Extract Income Stmt'!K68,B94))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L68>0,'Data Extract Income Stmt'!L68,C94))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M68>0,'Data Extract Income Stmt'!M68,D94))","v":758900},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N68>0,'Data Extract Income Stmt'!N68,E94))","v":727600},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O68>0,'Data Extract Income Stmt'!O68,F94))","v":686900},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P68>0,'Data Extract Income Stmt'!P68,G94))","v":635500},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q68>0,'Data Extract Income Stmt'!Q68,H94))","v":602500},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R68>0,'Data Extract Income Stmt'!R68,I94))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S68>0,'Data Extract Income Stmt'!S68,J94))","v":false},{"$f":"'Data Current'!CD13","v":574510},null,null,"BA",{"$f":"IF('Data Extract Income Stmt'!K41,'Data Extract Income Stmt'!K41,O94)","v":"BA"},{"$f":"IF('Data Extract Income Stmt'!L41,'Data Extract Income Stmt'!L41,P94)","v":574365.70428696414},{"$f":"IF('Data Extract Income Stmt'!M41,'Data Extract Income Stmt'!M41,Q94)","v":767600},{"$f":"IF('Data Extract Income Stmt'!N41,'Data Extract Income Stmt'!N41,R94)","v":736700},{"$f":"IF('Data Extract Income Stmt'!O41,'Data Extract Income Stmt'!O41,S94)","v":695000},{"$f":"IF('Data Extract Income Stmt'!P41,'Data Extract Income Stmt'!P41,T94)","v":642800},{"$f":"IF('Data Extract Income Stmt'!Q41,'Data Extract Income Stmt'!Q41,U94)","v":610000},{"$f":"IF('Data Extract Income Stmt'!R41,'Data Extract Income Stmt'!R41,V94)","v":574365.70428696414},{"$f":"IF('Data Extract Income Stmt'!S41,'Data Extract Income Stmt'!S41,W94)","v":574365.70428696414},{"$f":"IF('Data Extract Income Stmt'!T41,'Data Extract Income Stmt'!T41,X94)","v":574365.70428696414}]
[null,"CAT",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K69>0,'Data Extract Income Stmt'!K69,B95))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L69>0,'Data Extract Income Stmt'!L69,C95))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M69>0,'Data Extract Income Stmt'!M69,D95))","v":645200},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N69>0,'Data Extract Income Stmt'!N69,E95))","v":617200},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O69>0,'Data Extract Income Stmt'!O69,F95))","v":594300},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P69>0,'Data Extract Income Stmt'!P69,G95))","v":584300},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q69>0,'Data Extract Income Stmt'!Q69,H95))","v":591800},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R69>0,'Data Extract Income Stmt'!R69,I95))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S69>0,'Data Extract Income Stmt'!S69,J95))","v":false},{"$f":"'Data Current'!CD14","v":594320},null,null,"CAT",{"$f":"IF('Data Extract Income Stmt'!K42,'Data Extract Income Stmt'!K42,O95)","v":"CAT"},{"$f":"IF('Data Extract Income Stmt'!L42,'Data Extract Income Stmt'!L42,P95)","v":594573.19706348062},{"$f":"IF('Data Extract Income Stmt'!M42,'Data Extract Income Stmt'!M42,Q95)","v":658600},{"$f":"IF('Data Extract Income Stmt'!N42,'Data Extract Income Stmt'!N42,R95)","v":628900},{"$f":"IF('Data Extract Income Stmt'!O42,'Data Extract Income Stmt'!O42,S95)","v":601300},{"$f":"IF('Data Extract Income Stmt'!P42,'Data Extract Income Stmt'!P42,T95)","v":584300},{"$f":"IF('Data Extract Income Stmt'!Q42,'Data Extract Income Stmt'!Q42,U95)","v":599300},{"$f":"IF('Data Extract Income Stmt'!R42,'Data Extract Income Stmt'!R42,V95)","v":594573.19706348062},{"$f":"IF('Data Extract Income Stmt'!S42,'Data Extract Income Stmt'!S42,W95)","v":594573.19706348062},{"$f":"IF('Data Extract Income Stmt'!T42,'Data Extract Income Stmt'!T42,X95)","v":594573.19706348062}]
[null,"CVX",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K70>0,'Data Extract Income Stmt'!K70,B96))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L70>0,'Data Extract Income Stmt'!L70,C96))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M70>0,'Data Extract Income Stmt'!M70,D96))","v":1920000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N70>0,'Data Extract Income Stmt'!N70,E96))","v":1880000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O70>0,'Data Extract Income Stmt'!O70,F96))","v":1870000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P70>0,'Data Extract Income Stmt'!P70,G96))","v":1870000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q70>0,'Data Extract Income Stmt'!Q70,H96))","v":1880000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R70>0,'Data Extract Income Stmt'!R70,I96))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S70>0,'Data Extract Income Stmt'!S70,J96))","v":false},{"$f":"'Data Current'!CD15","v":1920000},null,null,"CVX",{"$f":"IF('Data Extract Income Stmt'!K43,'Data Extract Income Stmt'!K43,O96)","v":"CVX"},{"$f":"IF('Data Extract Income Stmt'!L43,'Data Extract Income Stmt'!L43,P96)","v":1917349.0924440692},{"$f":"IF('Data Extract Income Stmt'!M43,'Data Extract Income Stmt'!M43,Q96)","v":1930000},{"$f":"IF('Data Extract Income Stmt'!N43,'Data Extract Income Stmt'!N43,R96)","v":1900000},{"$f":"IF('Data Extract Income Stmt'!O43,'Data Extract Income Stmt'!O43,S96)","v":1880000},{"$f":"IF('Data Extract Income Stmt'!P43,'Data Extract Income Stmt'!P43,T96)","v":1870000},{"$f":"IF('Data Extract Income Stmt'!Q43,'Data Extract Income Stmt'!Q43,U96)","v":1900000},{"$f":"IF('Data Extract Income Stmt'!R43,'Data Extract Income Stmt'!R43,V96)","v":1917349.0924440692},{"$f":"IF('Data Extract Income Stmt'!S43,'Data Extract Income Stmt'!S43,W96)","v":1917349.0924440692},{"$f":"IF('Data Extract Income Stmt'!T43,'Data Extract Income Stmt'!T43,X96)","v":1917349.0924440692}]
[null,"CSCO",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K71>0,'Data Extract Income Stmt'!K71,B97))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L71>0,'Data Extract Income Stmt'!L71,C97))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M71>0,'Data Extract Income Stmt'!M71,D97))","v":5230000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N71>0,'Data Extract Income Stmt'!N71,E97))","v":5100000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O71>0,'Data Extract Income Stmt'!O71,F97))","v":5050000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P71>0,'Data Extract Income Stmt'!P71,G97))","v":5010000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q71>0,'Data Extract Income Stmt'!Q71,H97))","v":4840000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R71>0,'Data Extract Income Stmt'!R71,I97))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S71>0,'Data Extract Income Stmt'!S71,J97))","v":false},{"$f":"'Data Current'!CD16","v":4700000},null,null,"CSCO",{"$f":"IF('Data Extract Income Stmt'!K44,'Data Extract Income Stmt'!K44,O97)","v":"CSCO"},{"$f":"IF('Data Extract Income Stmt'!L44,'Data Extract Income Stmt'!L44,P97)","v":4702810.4026845638},{"$f":"IF('Data Extract Income Stmt'!M44,'Data Extract Income Stmt'!M44,Q97)","v":5280000},{"$f":"IF('Data Extract Income Stmt'!N44,'Data Extract Income Stmt'!N44,R97)","v":5150000},{"$f":"IF('Data Extract Income Stmt'!O44,'Data Extract Income Stmt'!O44,S97)","v":5090000},{"$f":"IF('Data Extract Income Stmt'!P44,'Data Extract Income Stmt'!P44,T97)","v":5050000},{"$f":"IF('Data Extract Income Stmt'!Q44,'Data Extract Income Stmt'!Q44,U97)","v":4880000},{"$f":"IF('Data Extract Income Stmt'!R44,'Data Extract Income Stmt'!R44,V97)","v":4702810.4026845638},{"$f":"IF('Data Extract Income Stmt'!S44,'Data Extract Income Stmt'!S44,W97)","v":4702810.4026845638},{"$f":"IF('Data Extract Income Stmt'!T44,'Data Extract Income Stmt'!T44,X97)","v":4702810.4026845638}]
[null,"KO",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K72>0,'Data Extract Income Stmt'!K72,B98))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L72>0,'Data Extract Income Stmt'!L72,C98))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M72>0,'Data Extract Income Stmt'!M72,D98))","v":4430000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N72>0,'Data Extract Income Stmt'!N72,E98))","v":4390000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O72>0,'Data Extract Income Stmt'!O72,F98))","v":4350000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P72>0,'Data Extract Income Stmt'!P72,G98))","v":4320000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q72>0,'Data Extract Income Stmt'!Q72,H98))","v":4270000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R72>0,'Data Extract Income Stmt'!R72,I98))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S72>0,'Data Extract Income Stmt'!S72,J98))","v":false},{"$f":"'Data Current'!CD17","v":4250000},null,null,"KO",{"$f":"IF('Data Extract Income Stmt'!K45,'Data Extract Income Stmt'!K45,O98)","v":"KO"},{"$f":"IF('Data Extract Income Stmt'!L45,'Data Extract Income Stmt'!L45,P98)","v":4252076.3187429858},{"$f":"IF('Data Extract Income Stmt'!M45,'Data Extract Income Stmt'!M45,Q98)","v":4510000},{"$f":"IF('Data Extract Income Stmt'!N45,'Data Extract Income Stmt'!N45,R98)","v":4450000},{"$f":"IF('Data Extract Income Stmt'!O45,'Data Extract Income Stmt'!O45,S98)","v":4410000},{"$f":"IF('Data Extract Income Stmt'!P45,'Data Extract Income Stmt'!P45,T98)","v":4370000},{"$f":"IF('Data Extract Income Stmt'!Q45,'Data Extract Income Stmt'!Q45,U98)","v":4320000},{"$f":"IF('Data Extract Income Stmt'!R45,'Data Extract Income Stmt'!R45,V98)","v":4252076.3187429858},{"$f":"IF('Data Extract Income Stmt'!S45,'Data Extract Income Stmt'!S45,W98)","v":4252076.3187429858},{"$f":"IF('Data Extract Income Stmt'!T45,'Data Extract Income Stmt'!T45,X98)","v":4252076.3187429858}]
[null,"DIS",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K73>0,'Data Extract Income Stmt'!K73,B99))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L73>0,'Data Extract Income Stmt'!L73,C99))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M73>0,'Data Extract Income Stmt'!M73,D99))","v":1790000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N73>0,'Data Extract Income Stmt'!N73,E99))","v":1740000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O73>0,'Data Extract Income Stmt'!O73,F99))","v":1690000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P73>0,'Data Extract Income Stmt'!P73,G99))","v":1630000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q73>0,'Data Extract Income Stmt'!Q73,H99))","v":1570000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R73>0,'Data Extract Income Stmt'!R73,I99))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S73>0,'Data Extract Income Stmt'!S73,J99))","v":false},{"$f":"'Data Current'!CD18","v":1490000},null,null,"DIS",{"$f":"IF('Data Extract Income Stmt'!K46,'Data Extract Income Stmt'!K46,O99)","v":"DIS"},{"$f":"IF('Data Extract Income Stmt'!L46,'Data Extract Income Stmt'!L46,P99)","v":1487131.3672922251},{"$f":"IF('Data Extract Income Stmt'!M46,'Data Extract Income Stmt'!M46,Q99)","v":1810000},{"$f":"IF('Data Extract Income Stmt'!N46,'Data Extract Income Stmt'!N46,R99)","v":1760000},{"$f":"IF('Data Extract Income Stmt'!O46,'Data Extract Income Stmt'!O46,S99)","v":1710000},{"$f":"IF('Data Extract Income Stmt'!P46,'Data Extract Income Stmt'!P46,T99)","v":1640000},{"$f":"IF('Data Extract Income Stmt'!Q46,'Data Extract Income Stmt'!Q46,U99)","v":1580000},{"$f":"IF('Data Extract Income Stmt'!R46,'Data Extract Income Stmt'!R46,V99)","v":1487131.3672922251},{"$f":"IF('Data Extract Income Stmt'!S46,'Data Extract Income Stmt'!S46,W99)","v":1487131.3672922251},{"$f":"IF('Data Extract Income Stmt'!T46,'Data Extract Income Stmt'!T46,X99)","v":1487131.3672922251}]
[null,"DWDP",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K74>0,'Data Extract Income Stmt'!K74,B100))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L74>0,'Data Extract Income Stmt'!L74,C100))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M74>0,'Data Extract Income Stmt'!M74,D100))","v":1190000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N74>0,'Data Extract Income Stmt'!N74,E100))","v":1170000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O74>0,'Data Extract Income Stmt'!O74,F100))","v":1130000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P74>0,'Data Extract Income Stmt'!P74,G100))","v":1110000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q74>0,'Data Extract Income Stmt'!Q74,H100))","v":1580000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R74>0,'Data Extract Income Stmt'!R74,I100))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S74>0,'Data Extract Income Stmt'!S74,J100))","v":false},{"$f":"'Data Current'!CD19","v":2310000},null,null,"DWDP",{"$f":"IF('Data Extract Income Stmt'!K47,'Data Extract Income Stmt'!K47,O100)","v":"DWDP"},{"$f":"IF('Data Extract Income Stmt'!L47,'Data Extract Income Stmt'!L47,P100)","v":2307001.2833309569},{"$f":"IF('Data Extract Income Stmt'!M47,'Data Extract Income Stmt'!M47,Q100)","v":1290000},{"$f":"IF('Data Extract Income Stmt'!N47,'Data Extract Income Stmt'!N47,R100)","v":1190000},{"$f":"IF('Data Extract Income Stmt'!O47,'Data Extract Income Stmt'!O47,S100)","v":1240000},{"$f":"IF('Data Extract Income Stmt'!P47,'Data Extract Income Stmt'!P47,T100)","v":1120000},{"$f":"IF('Data Extract Income Stmt'!Q47,'Data Extract Income Stmt'!Q47,U100)","v":1600000},{"$f":"IF('Data Extract Income Stmt'!R47,'Data Extract Income Stmt'!R47,V100)","v":2307001.2833309569},{"$f":"IF('Data Extract Income Stmt'!S47,'Data Extract Income Stmt'!S47,W100)","v":2307001.2833309569},{"$f":"IF('Data Extract Income Stmt'!T47,'Data Extract Income Stmt'!T47,X100)","v":2307001.2833309569}]
[null,"XOM",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K75>0,'Data Extract Income Stmt'!K75,B101))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L75>0,'Data Extract Income Stmt'!L75,C101))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M75>0,'Data Extract Income Stmt'!M75,D101))","v":4420000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N75>0,'Data Extract Income Stmt'!N75,E101))","v":4280000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O75>0,'Data Extract Income Stmt'!O75,F101))","v":4200000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P75>0,'Data Extract Income Stmt'!P75,G101))","v":4179999.75},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q75>0,'Data Extract Income Stmt'!Q75,H101))","v":4260000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R75>0,'Data Extract Income Stmt'!R75,I101))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S75>0,'Data Extract Income Stmt'!S75,J101))","v":false},{"$f":"'Data Current'!CD20","v":4230000},null,null,"XOM",{"$f":"IF('Data Extract Income Stmt'!K48,'Data Extract Income Stmt'!K48,O101)","v":"XOM"},{"$f":"IF('Data Extract Income Stmt'!L48,'Data Extract Income Stmt'!L48,P101)","v":4232813.4747348716},{"$f":"IF('Data Extract Income Stmt'!M48,'Data Extract Income Stmt'!M48,Q101)","v":4420000},{"$f":"IF('Data Extract Income Stmt'!N48,'Data Extract Income Stmt'!N48,R101)","v":4280000},{"$f":"IF('Data Extract Income Stmt'!O48,'Data Extract Income Stmt'!O48,S101)","v":4200000},{"$f":"IF('Data Extract Income Stmt'!P48,'Data Extract Income Stmt'!P48,T101)","v":4179999.75},{"$f":"IF('Data Extract Income Stmt'!Q48,'Data Extract Income Stmt'!Q48,U101)","v":4260000},{"$f":"IF('Data Extract Income Stmt'!R48,'Data Extract Income Stmt'!R48,V101)","v":4232813.4747348716},{"$f":"IF('Data Extract Income Stmt'!S48,'Data Extract Income Stmt'!S48,W101)","v":4232813.4747348716},{"$f":"IF('Data Extract Income Stmt'!T48,'Data Extract Income Stmt'!T48,X101)","v":4232813.4747348716}]
[null,"GE",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K76>0,'Data Extract Income Stmt'!K76,B102))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L76>0,'Data Extract Income Stmt'!L76,C102))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M76>0,'Data Extract Income Stmt'!M76,D102))","v":10220000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N76>0,'Data Extract Income Stmt'!N76,E102))","v":10050000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O76>0,'Data Extract Income Stmt'!O76,F102))","v":9940000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P76>0,'Data Extract Income Stmt'!P76,G102))","v":9030000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q76>0,'Data Extract Income Stmt'!Q76,H102))","v":8690000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R76>0,'Data Extract Income Stmt'!R76,I102))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S76>0,'Data Extract Income Stmt'!S76,J102))","v":false},{"$f":"'Data Current'!CD21","v":8690000},null,null,"GE",{"$f":"IF('Data Extract Income Stmt'!K49,'Data Extract Income Stmt'!K49,O102)","v":"GE"},{"$f":"IF('Data Extract Income Stmt'!L49,'Data Extract Income Stmt'!L49,P102)","v":8687789.7990726437},{"$f":"IF('Data Extract Income Stmt'!M49,'Data Extract Income Stmt'!M49,Q102)","v":10290000},{"$f":"IF('Data Extract Income Stmt'!N49,'Data Extract Income Stmt'!N49,R102)","v":10120000},{"$f":"IF('Data Extract Income Stmt'!O49,'Data Extract Income Stmt'!O49,S102)","v":10020000},{"$f":"IF('Data Extract Income Stmt'!P49,'Data Extract Income Stmt'!P49,T102)","v":9130000},{"$f":"IF('Data Extract Income Stmt'!Q49,'Data Extract Income Stmt'!Q49,U102)","v":8690000},{"$f":"IF('Data Extract Income Stmt'!R49,'Data Extract Income Stmt'!R49,V102)","v":8687789.7990726437},{"$f":"IF('Data Extract Income Stmt'!S49,'Data Extract Income Stmt'!S49,W102)","v":8687789.7990726437},{"$f":"IF('Data Extract Income Stmt'!T49,'Data Extract Income Stmt'!T49,X102)","v":8687789.7990726437}]
[null,"HD",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K77>0,'Data Extract Income Stmt'!K77,B103))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L77>0,'Data Extract Income Stmt'!L77,C103))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M77>0,'Data Extract Income Stmt'!M77,D103))","v":1430000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N77>0,'Data Extract Income Stmt'!N77,E103))","v":1340000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O77>0,'Data Extract Income Stmt'!O77,F103))","v":1280000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P77>0,'Data Extract Income Stmt'!P77,G103))","v":1230000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q77>0,'Data Extract Income Stmt'!Q77,H103))","v":1180000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R77>0,'Data Extract Income Stmt'!R77,I103))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S77>0,'Data Extract Income Stmt'!S77,J103))","v":false},{"$f":"'Data Current'!CD22","v":1140000},null,null,"HD",{"$f":"IF('Data Extract Income Stmt'!K50,'Data Extract Income Stmt'!K50,O103)","v":"HD"},{"$f":"IF('Data Extract Income Stmt'!L50,'Data Extract Income Stmt'!L50,P103)","v":1143853.0100084648},{"$f":"IF('Data Extract Income Stmt'!M50,'Data Extract Income Stmt'!M50,Q103)","v":1430000},{"$f":"IF('Data Extract Income Stmt'!N50,'Data Extract Income Stmt'!N50,R103)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!O50,'Data Extract Income Stmt'!O50,S103)","v":1280000},{"$f":"IF('Data Extract Income Stmt'!P50,'Data Extract Income Stmt'!P50,T103)","v":1230000},{"$f":"IF('Data Extract Income Stmt'!Q50,'Data Extract Income Stmt'!Q50,U103)","v":1180000},{"$f":"IF('Data Extract Income Stmt'!R50,'Data Extract Income Stmt'!R50,V103)","v":1143853.0100084648},{"$f":"IF('Data Extract Income Stmt'!S50,'Data Extract Income Stmt'!S50,W103)","v":1143853.0100084648},{"$f":"IF('Data Extract Income Stmt'!T50,'Data Extract Income Stmt'!T50,X103)","v":1143853.0100084648}]
[null,"IBM",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K78>0,'Data Extract Income Stmt'!K78,B104))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L78>0,'Data Extract Income Stmt'!L78,C104))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M78>0,'Data Extract Income Stmt'!M78,D104))","v":1090000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N78>0,'Data Extract Income Stmt'!N78,E104))","v":1000000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O78>0,'Data Extract Income Stmt'!O78,F104))","v":978740},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P78>0,'Data Extract Income Stmt'!P78,G104))","v":955420},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q78>0,'Data Extract Income Stmt'!Q78,H104))","v":932830},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R78>0,'Data Extract Income Stmt'!R78,I104))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S78>0,'Data Extract Income Stmt'!S78,J104))","v":false},{"$f":"'Data Current'!CD23","v":912770},null,null,"IBM",{"$f":"IF('Data Extract Income Stmt'!K51,'Data Extract Income Stmt'!K51,O104)","v":"IBM"},{"$f":"IF('Data Extract Income Stmt'!L51,'Data Extract Income Stmt'!L51,P104)","v":912473.48945176485},{"$f":"IF('Data Extract Income Stmt'!M51,'Data Extract Income Stmt'!M51,Q104)","v":1100000},{"$f":"IF('Data Extract Income Stmt'!N51,'Data Extract Income Stmt'!N51,R104)","v":1010000},{"$f":"IF('Data Extract Income Stmt'!O51,'Data Extract Income Stmt'!O51,S104)","v":982700},{"$f":"IF('Data Extract Income Stmt'!P51,'Data Extract Income Stmt'!P51,T104)","v":955420},{"$f":"IF('Data Extract Income Stmt'!Q51,'Data Extract Income Stmt'!Q51,U104)","v":937390},{"$f":"IF('Data Extract Income Stmt'!R51,'Data Extract Income Stmt'!R51,V104)","v":912473.48945176485},{"$f":"IF('Data Extract Income Stmt'!S51,'Data Extract Income Stmt'!S51,W104)","v":912473.48945176485},{"$f":"IF('Data Extract Income Stmt'!T51,'Data Extract Income Stmt'!T51,X104)","v":912473.48945176485}]
[null,"INTC",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K79>0,'Data Extract Income Stmt'!K79,B105))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L79>0,'Data Extract Income Stmt'!L79,C105))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M79>0,'Data Extract Income Stmt'!M79,D105))","v":4970000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N79>0,'Data Extract Income Stmt'!N79,E105))","v":4900000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O79>0,'Data Extract Income Stmt'!O79,F105))","v":4740000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P79>0,'Data Extract Income Stmt'!P79,G105))","v":4730000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q79>0,'Data Extract Income Stmt'!Q79,H105))","v":4700000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R79>0,'Data Extract Income Stmt'!R79,I105))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S79>0,'Data Extract Income Stmt'!S79,J105))","v":false},{"$f":"'Data Current'!CD24","v":4610000},null,null,"INTC",{"$f":"IF('Data Extract Income Stmt'!K52,'Data Extract Income Stmt'!K52,O105)","v":"INTC"},{"$f":"IF('Data Extract Income Stmt'!L52,'Data Extract Income Stmt'!L52,P105)","v":4609952.5087755527},{"$f":"IF('Data Extract Income Stmt'!M52,'Data Extract Income Stmt'!M52,Q105)","v":5100000},{"$f":"IF('Data Extract Income Stmt'!N52,'Data Extract Income Stmt'!N52,R105)","v":5060000},{"$f":"IF('Data Extract Income Stmt'!O52,'Data Extract Income Stmt'!O52,S105)","v":4890000},{"$f":"IF('Data Extract Income Stmt'!P52,'Data Extract Income Stmt'!P52,T105)","v":4880000},{"$f":"IF('Data Extract Income Stmt'!Q52,'Data Extract Income Stmt'!Q52,U105)","v":4840000},{"$f":"IF('Data Extract Income Stmt'!R52,'Data Extract Income Stmt'!R52,V105)","v":4609952.5087755527},{"$f":"IF('Data Extract Income Stmt'!S52,'Data Extract Income Stmt'!S52,W105)","v":4609952.5087755527},{"$f":"IF('Data Extract Income Stmt'!T52,'Data Extract Income Stmt'!T52,X105)","v":4609952.5087755527}]
[null,"JNJ",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K80>0,'Data Extract Income Stmt'!K80,B106))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L80>0,'Data Extract Income Stmt'!L80,C106))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M80>0,'Data Extract Income Stmt'!M80,D106))","v":2810000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N80>0,'Data Extract Income Stmt'!N80,E106))","v":2820000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O80>0,'Data Extract Income Stmt'!O80,F106))","v":2770000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P80>0,'Data Extract Income Stmt'!P80,G106))","v":2740000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q80>0,'Data Extract Income Stmt'!Q80,H106))","v":2690000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R80>0,'Data Extract Income Stmt'!R80,I106))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S80>0,'Data Extract Income Stmt'!S80,J106))","v":false},{"$f":"'Data Current'!CD25","v":2680000},null,null,"JNJ",{"$f":"IF('Data Extract Income Stmt'!K53,'Data Extract Income Stmt'!K53,O106)","v":"JNJ"},{"$f":"IF('Data Extract Income Stmt'!L53,'Data Extract Income Stmt'!L53,P106)","v":2680748.5039720843},{"$f":"IF('Data Extract Income Stmt'!M53,'Data Extract Income Stmt'!M53,Q106)","v":2880000},{"$f":"IF('Data Extract Income Stmt'!N53,'Data Extract Income Stmt'!N53,R106)","v":2860000},{"$f":"IF('Data Extract Income Stmt'!O53,'Data Extract Income Stmt'!O53,S106)","v":2810000},{"$f":"IF('Data Extract Income Stmt'!P53,'Data Extract Income Stmt'!P53,T106)","v":2790000},{"$f":"IF('Data Extract Income Stmt'!Q53,'Data Extract Income Stmt'!Q53,U106)","v":2750000},{"$f":"IF('Data Extract Income Stmt'!R53,'Data Extract Income Stmt'!R53,V106)","v":2680748.5039720843},{"$f":"IF('Data Extract Income Stmt'!S53,'Data Extract Income Stmt'!S53,W106)","v":2680748.5039720843},{"$f":"IF('Data Extract Income Stmt'!T53,'Data Extract Income Stmt'!T53,X106)","v":2680748.5039720843}]
[null,"MCD",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K81>0,'Data Extract Income Stmt'!K81,B107))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L81>0,'Data Extract Income Stmt'!L81,C107))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M81>0,'Data Extract Income Stmt'!M81,D107))","v":998400},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N81>0,'Data Extract Income Stmt'!N81,E107))","v":980500},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O81>0,'Data Extract Income Stmt'!O81,F107))","v":939400},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P81>0,'Data Extract Income Stmt'!P81,G107))","v":854400},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q81>0,'Data Extract Income Stmt'!Q81,H107))","v":807400},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R81>0,'Data Extract Income Stmt'!R81,I107))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S81>0,'Data Extract Income Stmt'!S81,J107))","v":false},{"$f":"'Data Current'!CD26","v":775800},null,null,"MCD",{"$f":"IF('Data Extract Income Stmt'!K54,'Data Extract Income Stmt'!K54,O107)","v":"MCD"},{"$f":"IF('Data Extract Income Stmt'!L54,'Data Extract Income Stmt'!L54,P107)","v":775627.19595635834},{"$f":"IF('Data Extract Income Stmt'!M54,'Data Extract Income Stmt'!M54,Q107)","v":1010000},{"$f":"IF('Data Extract Income Stmt'!N54,'Data Extract Income Stmt'!N54,R107)","v":986300},{"$f":"IF('Data Extract Income Stmt'!O54,'Data Extract Income Stmt'!O54,S107)","v":944600},{"$f":"IF('Data Extract Income Stmt'!P54,'Data Extract Income Stmt'!P54,T107)","v":861200},{"$f":"IF('Data Extract Income Stmt'!Q54,'Data Extract Income Stmt'!Q54,U107)","v":815500},{"$f":"IF('Data Extract Income Stmt'!R54,'Data Extract Income Stmt'!R54,V107)","v":775627.19595635834},{"$f":"IF('Data Extract Income Stmt'!S54,'Data Extract Income Stmt'!S54,W107)","v":775627.19595635834},{"$f":"IF('Data Extract Income Stmt'!T54,'Data Extract Income Stmt'!T54,X107)","v":775627.19595635834}]
[null,"MRK",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K82>0,'Data Extract Income Stmt'!K82,B108))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L82>0,'Data Extract Income Stmt'!L82,C108))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M82>0,'Data Extract Income Stmt'!M82,D108))","v":2960000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N82>0,'Data Extract Income Stmt'!N82,E108))","v":2890000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O82>0,'Data Extract Income Stmt'!O82,F108))","v":2820000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P82>0,'Data Extract Income Stmt'!P82,G108))","v":2770000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q82>0,'Data Extract Income Stmt'!Q82,H108))","v":2730000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R82>0,'Data Extract Income Stmt'!R82,I108))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S82>0,'Data Extract Income Stmt'!S82,J108))","v":false},{"$f":"'Data Current'!CD27","v":2660000},null,null,"MRK",{"$f":"IF('Data Extract Income Stmt'!K55,'Data Extract Income Stmt'!K55,O108)","v":"MRK"},{"$f":"IF('Data Extract Income Stmt'!L55,'Data Extract Income Stmt'!L55,P108)","v":2658696.6030033533},{"$f":"IF('Data Extract Income Stmt'!M55,'Data Extract Income Stmt'!M55,Q108)","v":3000000},{"$f":"IF('Data Extract Income Stmt'!N55,'Data Extract Income Stmt'!N55,R108)","v":2930000},{"$f":"IF('Data Extract Income Stmt'!O55,'Data Extract Income Stmt'!O55,S108)","v":2840000},{"$f":"IF('Data Extract Income Stmt'!P55,'Data Extract Income Stmt'!P55,T108)","v":2790000},{"$f":"IF('Data Extract Income Stmt'!Q55,'Data Extract Income Stmt'!Q55,U108)","v":2750000},{"$f":"IF('Data Extract Income Stmt'!R55,'Data Extract Income Stmt'!R55,V108)","v":2658696.6030033533},{"$f":"IF('Data Extract Income Stmt'!S55,'Data Extract Income Stmt'!S55,W108)","v":2658696.6030033533},{"$f":"IF('Data Extract Income Stmt'!T55,'Data Extract Income Stmt'!T55,X108)","v":2658696.6030033533}]
[null,"MSFT",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K83>0,'Data Extract Income Stmt'!K83,B109))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L83>0,'Data Extract Income Stmt'!L83,C109))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M83>0,'Data Extract Income Stmt'!M83,D109))","v":8300000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N83>0,'Data Extract Income Stmt'!N83,E109))","v":8180000.5},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O83>0,'Data Extract Income Stmt'!O83,F109))","v":7930000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P83>0,'Data Extract Income Stmt'!P83,G109))","v":7750000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q83>0,'Data Extract Income Stmt'!Q83,H109))","v":7700000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R83>0,'Data Extract Income Stmt'!R83,I109))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S83>0,'Data Extract Income Stmt'!S83,J109))","v":false},{"$f":"'Data Current'!CD28","v":7670000},null,null,"MSFT",{"$f":"IF('Data Extract Income Stmt'!K56,'Data Extract Income Stmt'!K56,O109)","v":"MSFT"},{"$f":"IF('Data Extract Income Stmt'!L56,'Data Extract Income Stmt'!L56,P109)","v":7679147.5795667293},{"$f":"IF('Data Extract Income Stmt'!M56,'Data Extract Income Stmt'!M56,Q109)","v":8400000},{"$f":"IF('Data Extract Income Stmt'!N56,'Data Extract Income Stmt'!N56,R109)","v":8250000},{"$f":"IF('Data Extract Income Stmt'!O56,'Data Extract Income Stmt'!O56,S109)","v":8010000},{"$f":"IF('Data Extract Income Stmt'!P56,'Data Extract Income Stmt'!P56,T109)","v":7830000},{"$f":"IF('Data Extract Income Stmt'!Q56,'Data Extract Income Stmt'!Q56,U109)","v":7790000},{"$f":"IF('Data Extract Income Stmt'!R56,'Data Extract Income Stmt'!R56,V109)","v":7679147.5795667293},{"$f":"IF('Data Extract Income Stmt'!S56,'Data Extract Income Stmt'!S56,W109)","v":7679147.5795667293},{"$f":"IF('Data Extract Income Stmt'!T56,'Data Extract Income Stmt'!T56,X109)","v":7679147.5795667293}]
[null,"NKE",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K84>0,'Data Extract Income Stmt'!K84,B110))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L84>0,'Data Extract Income Stmt'!L84,C110))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M84>0,'Data Extract Income Stmt'!M84,D110))","v":1770000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N84>0,'Data Extract Income Stmt'!N84,E110))","v":1720000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O84>0,'Data Extract Income Stmt'!O84,F110))","v":1700000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P84>0,'Data Extract Income Stmt'!P84,G110))","v":1660000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q84>0,'Data Extract Income Stmt'!Q84,H110))","v":1620000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R84>0,'Data Extract Income Stmt'!R84,I110))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S84>0,'Data Extract Income Stmt'!S84,J110))","v":false},{"$f":"'Data Current'!CD29","v":1280000},null,null,"NKE",{"$f":"IF('Data Extract Income Stmt'!K57,'Data Extract Income Stmt'!K57,O110)","v":"NKE"},{"$f":"IF('Data Extract Income Stmt'!L57,'Data Extract Income Stmt'!L57,P110)","v":1600121.6545012165},{"$f":"IF('Data Extract Income Stmt'!M57,'Data Extract Income Stmt'!M57,Q110)","v":1810000},{"$f":"IF('Data Extract Income Stmt'!N57,'Data Extract Income Stmt'!N57,R110)","v":1770000},{"$f":"IF('Data Extract Income Stmt'!O57,'Data Extract Income Stmt'!O57,S110)","v":1740000},{"$f":"IF('Data Extract Income Stmt'!P57,'Data Extract Income Stmt'!P57,T110)","v":1690000},{"$f":"IF('Data Extract Income Stmt'!Q57,'Data Extract Income Stmt'!Q57,U110)","v":1660000},{"$f":"IF('Data Extract Income Stmt'!R57,'Data Extract Income Stmt'!R57,V110)","v":1600121.6545012165},{"$f":"IF('Data Extract Income Stmt'!S57,'Data Extract Income Stmt'!S57,W110)","v":1600121.6545012165},{"$f":"IF('Data Extract Income Stmt'!T57,'Data Extract Income Stmt'!T57,X110)","v":1600121.6545012165}]
[null,"PFE",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K85>0,'Data Extract Income Stmt'!K85,B111))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L85>0,'Data Extract Income Stmt'!L85,C111))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M85>0,'Data Extract Income Stmt'!M85,D111))","v":6810000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N85>0,'Data Extract Income Stmt'!N85,E111))","v":6350000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O85>0,'Data Extract Income Stmt'!O85,F111))","v":6180000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P85>0,'Data Extract Income Stmt'!P85,G111))","v":6090000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q85>0,'Data Extract Income Stmt'!Q85,H111))","v":5970000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R85>0,'Data Extract Income Stmt'!R85,I111))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S85>0,'Data Extract Income Stmt'!S85,J111))","v":false},{"$f":"'Data Current'!CD30","v":5860000},null,null,"PFE",{"$f":"IF('Data Extract Income Stmt'!K58,'Data Extract Income Stmt'!K58,O111)","v":"PFE"},{"$f":"IF('Data Extract Income Stmt'!L58,'Data Extract Income Stmt'!L58,P111)","v":5861994.2196531789},{"$f":"IF('Data Extract Income Stmt'!M58,'Data Extract Income Stmt'!M58,Q111)","v":6900000},{"$f":"IF('Data Extract Income Stmt'!N58,'Data Extract Income Stmt'!N58,R111)","v":6420000},{"$f":"IF('Data Extract Income Stmt'!O58,'Data Extract Income Stmt'!O58,S111)","v":6260000},{"$f":"IF('Data Extract Income Stmt'!P58,'Data Extract Income Stmt'!P58,T111)","v":6160000},{"$f":"IF('Data Extract Income Stmt'!Q58,'Data Extract Income Stmt'!Q58,U111)","v":6060000},{"$f":"IF('Data Extract Income Stmt'!R58,'Data Extract Income Stmt'!R58,V111)","v":5861994.2196531789},{"$f":"IF('Data Extract Income Stmt'!S58,'Data Extract Income Stmt'!S58,W111)","v":5861994.2196531789},{"$f":"IF('Data Extract Income Stmt'!T58,'Data Extract Income Stmt'!T58,X111)","v":5861994.2196531789}]
[null,"PG",{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K86>0,'Data Extract Income Stmt'!K86,B112))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L86>0,'Data Extract Income Stmt'!L86,C112))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M86>0,'Data Extract Income Stmt'!M86,D112))","v":2720000},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N86>0,'Data Extract Income Stmt'!N86,E112))","v":2710000},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O86>0,'Data Extract Income Stmt'!O86,F112))","v":2700000},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P86>0,'Data Extract Income Stmt'!P86,G112))","v":2600000},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q86>0,'Data Extract Income Stmt'!Q86,H112))","v":2530000},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R86>0,'Data Extract Income Stmt'!R86,I112))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S86>0,'Data Extract Income Stmt'!S86,J112))","v":false},{"$f":"'Data Current'!CD31","v":2490000},null,null,"PG",{"$f":"IF('Data Extract Income Stmt'!K59,'Data Extract Income Stmt'!K59,O112)","v":"PG"},{"$f":"IF('Data Extract Income Stmt'!L59,'Data Extract Income Stmt'!L59,P112)","v":2488848.7040385772},{"$f":"IF('Data Extract Income Stmt'!M59,'Data Extract Income Stmt'!M59,Q112)","v":2900000},{"$f":"IF('Data Extract Income Stmt'!N59,'Data Extract Income Stmt'!N59,R112)","v":2880000},{"$f":"IF('Data Extract Income Stmt'!O59,'Data Extract Income Stmt'!O59,S112)","v":2840000},{"$f":"IF('Data Extract Income Stmt'!P59,'Data Extract Income Stmt'!P59,T112)","v":2740000},{"$f":"IF('Data Extract Income Stmt'!Q59,'Data Extract Income Stmt'!Q59,U112)","v":2660000},{"$f":"IF('Data Extract Income Stmt'!R59,'Data Extract Income Stmt'!R59,V112)","v":2488848.7040385772},{"$f":"IF('Data Extract Income Stmt'!S59,'Data Extract Income Stmt'!S59,W112)","v":2488848.7040385772},{"$f":"IF('Data Extract Income Stmt'!T59,'Data Extract Income Stmt'!T59,X112)","v":2488848.7040385772}]
[null,0,{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K87>0,'Data Extract Income Stmt'!K87,B113))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L87>0,'Data Extract Income Stmt'!L87,C113))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M87>0,'Data Extract Income Stmt'!M87,D113))","v":false},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N87>0,'Data Extract Income Stmt'!N87,E113))","v":false},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O87>0,'Data Extract Income Stmt'!O87,F113))","v":false},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P87>0,'Data Extract Income Stmt'!P87,G113))","v":false},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q87>0,'Data Extract Income Stmt'!Q87,H113))","v":false},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R87>0,'Data Extract Income Stmt'!R87,I113))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S87>0,'Data Extract Income Stmt'!S87,J113))","v":false},{"$f":"'Data Current'!CD32","v":false},null,null,0,{"$f":"IF('Data Extract Income Stmt'!K60,'Data Extract Income Stmt'!K60,O113)","v":0},{"$f":"IF('Data Extract Income Stmt'!L60,'Data Extract Income Stmt'!L60,P113)","v":0},{"$f":"IF('Data Extract Income Stmt'!M60,'Data Extract Income Stmt'!M60,Q113)","v":0},{"$f":"IF('Data Extract Income Stmt'!N60,'Data Extract Income Stmt'!N60,R113)","v":0},{"$f":"IF('Data Extract Income Stmt'!O60,'Data Extract Income Stmt'!O60,S113)","v":0},{"$f":"IF('Data Extract Income Stmt'!P60,'Data Extract Income Stmt'!P60,T113)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q60,'Data Extract Income Stmt'!Q60,U113)","v":0},{"$f":"IF('Data Extract Income Stmt'!R60,'Data Extract Income Stmt'!R60,V113)","v":0},{"$f":"IF('Data Extract Income Stmt'!S60,'Data Extract Income Stmt'!S60,W113)","v":0},{"$f":"IF('Data Extract Income Stmt'!T60,'Data Extract Income Stmt'!T60,X113)","v":0}]
[null,0,{"$f":"IF(C$91,IF('Data Extract Income Stmt'!K88>0,'Data Extract Income Stmt'!K88,B114))","v":false},{"$f":"IF(D$91,IF('Data Extract Income Stmt'!L88>0,'Data Extract Income Stmt'!L88,C114))","v":false},{"$f":"IF(E$91,IF('Data Extract Income Stmt'!M88>0,'Data Extract Income Stmt'!M88,D114))","v":false},{"$f":"IF(F$91,IF('Data Extract Income Stmt'!N88>0,'Data Extract Income Stmt'!N88,E114))","v":false},{"$f":"IF(G$91,IF('Data Extract Income Stmt'!O88>0,'Data Extract Income Stmt'!O88,F114))","v":false},{"$f":"IF(H$91,IF('Data Extract Income Stmt'!P88>0,'Data Extract Income Stmt'!P88,G114))","v":false},{"$f":"IF(I$91,IF('Data Extract Income Stmt'!Q88>0,'Data Extract Income Stmt'!Q88,H114))","v":false},{"$f":"IF(J$91,IF('Data Extract Income Stmt'!R88>0,'Data Extract Income Stmt'!R88,I114))","v":false},{"$f":"IF(K$91,IF('Data Extract Income Stmt'!S88>0,'Data Extract Income Stmt'!S88,J114))","v":false},{"$f":"'Data Current'!CD33","v":false},null,null,0,{"$f":"IF('Data Extract Income Stmt'!K61,'Data Extract Income Stmt'!K61,O114)","v":0},{"$f":"IF('Data Extract Income Stmt'!L61,'Data Extract Income Stmt'!L61,P114)","v":0},{"$f":"IF('Data Extract Income Stmt'!M61,'Data Extract Income Stmt'!M61,Q114)","v":0},{"$f":"IF('Data Extract Income Stmt'!N61,'Data Extract Income Stmt'!N61,R114)","v":0},{"$f":"IF('Data Extract Income Stmt'!O61,'Data Extract Income Stmt'!O61,S114)","v":0},{"$f":"IF('Data Extract Income Stmt'!P61,'Data Extract Income Stmt'!P61,T114)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q61,'Data Extract Income Stmt'!Q61,U114)","v":0},{"$f":"IF('Data Extract Income Stmt'!R61,'Data Extract Income Stmt'!R61,V114)","v":0},{"$f":"IF('Data Extract Income Stmt'!S61,'Data Extract Income Stmt'!S61,W114)","v":0},{"$f":"IF('Data Extract Income Stmt'!T61,'Data Extract Income Stmt'!T61,X114)","v":0}]
[]
[]
["Market Capitalisation - Ending Stock Price, Diluted Shares",null,null,null,null,null,null,null,null,null,null,null,null,"Market Capitalisation - Average Stock Price, Diluted Shares"]
[null,null,{"$f":"C90","v":2011},2012,2013,2014,2015,{"$f":"H90","v":2016},{"$f":"I90","v":2017},{"$f":"J90","v":2018},{"$f":"K90","v":2019},"Current (Yahoo)",null,null,null,{"$f":"C118","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current (Yahoo)"]
[null,{"$f":"B92","v":"MMM"},{"$f":"IFERROR(P92*C62,FALSE)","v":false},{"$f":"IFERROR(Q92*D62,FALSE)","v":0},0,0,0,0,0,0,0,123297035.42130969,null,null,{"$f":"B119","v":"MMM"},{"$f":"IFERROR(P92*P62,FALSE)","v":false},{"$f":"IFERROR(Q92*Q62,FALSE)","v":0},0,0,0,0,0,0,0,123297035.42130969]
[null,"AAPL",false,{"$f":"IFERROR(Q93*D63,FALSE)","v":0},{"$f":"IFERROR(R93*E63,FALSE)","v":0},{"$f":"IFERROR(S93*F63,FALSE)","v":0},{"$f":"IFERROR(T93*G63,FALSE)","v":0},{"$f":"IFERROR(U93*H63,FALSE)","v":0},{"$f":"IFERROR(V93*I63,FALSE)","v":0},{"$f":"IFERROR(W93*J63,FALSE)","v":0},{"$f":"IFERROR(X93*K63,FALSE)","v":0},{"$f":"IFERROR(Y93*L63,FALSE)","v":1086481148.2245533},null,null,"AAPL",{"$f":"IFERROR(P93*P63,FALSE)","v":false},0,0,0,0,0,0,0,0,1086481148.2245533]
[null,"BA",false,0,0,0,0,0,0,0,0,199247462.81714785,null,null,"BA",{"$f":"IFERROR(P94*P64,FALSE)","v":false},0,0,0,0,0,0,0,0,199247462.81714785]
[null,"CAT",false,0,0,0,0,0,0,0,0,82681348.783647612,null,null,"CAT",{"$f":"IFERROR(P95*P65,FALSE)","v":false},0,0,0,0,0,0,0,0,82681348.783647612]
[null,"CVX",false,0,0,0,0,0,0,0,0,229717594.76572394,null,null,"CVX",{"$f":"IFERROR(P96*P66,FALSE)","v":false},0,0,0,0,0,0,0,0,229717594.76572394]
[null,"CSCO",false,0,0,0,0,0,0,0,0,221737510.48657718,null,null,"CSCO",{"$f":"IFERROR(P97*P67,FALSE)","v":false},0,0,0,0,0,0,0,0,221737510.48657718]
[null,"KO",false,0,0,0,0,0,0,0,0,191130830.52749723,null,null,"KO",{"$f":"IFERROR(P98*P68,FALSE)","v":false},0,0,0,0,0,0,0,0,191130830.52749723]
[null,"DIS",false,0,0,0,0,0,0,0,0,166439742.62734583,null,null,"DIS",{"$f":"IFERROR(P99*P69,FALSE)","v":false},0,0,0,0,0,0,0,0,166439742.62734583]
[null,"DWDP",false,0,0,0,0,0,0,0,0,161951490.08983317,null,null,"DWDP",{"$f":"IFERROR(P100*P70,FALSE)","v":false},0,0,0,0,0,0,0,0,161951490.08983317]
[null,"XOM",false,0,0,0,0,0,0,0,0,340783812.85090452,null,null,"XOM",{"$f":"IFERROR(P101*P71,FALSE)","v":false},0,0,0,0,0,0,0,0,340783812.85090452]
[null,"GE",false,0,0,0,0,0,0,0,0,110943075.73415765,null,null,"GE",{"$f":"IFERROR(P102*P72,FALSE)","v":false},0,0,0,0,0,0,0,0,110943075.73415765]
[null,"HD",false,0,0,0,0,0,0,0,0,227924150.77428669,null,null,"HD",{"$f":"IFERROR(P103*P73,FALSE)","v":false},0,0,0,0,0,0,0,0,227924150.77428669]
[null,"IBM",false,0,0,0,0,0,0,0,0,133157256.31569605,null,null,"IBM",{"$f":"IFERROR(P104*P74,FALSE)","v":false},0,0,0,0,0,0,0,0,133157256.31569605]
[null,"INTC",false,0,0,0,0,0,0,0,0,222384109.02333269,null,null,"INTC",{"$f":"IFERROR(P105*P75,FALSE)","v":false},0,0,0,0,0,0,0,0,222384109.02333269]
[null,"JNJ",false,0,0,0,0,0,0,0,0,361767010.61103272,null,null,"JNJ",{"$f":"IFERROR(P106*P76,FALSE)","v":false},0,0,0,0,0,0,0,0,361767010.61103272]
[null,"MCD",false,0,0,0,0,0,0,0,0,125488724.0337792,null,null,"MCD",{"$f":"IFERROR(P107*P77,FALSE)","v":false},0,0,0,0,0,0,0,0,125488724.0337792]
[null,"MRK",false,0,0,0,0,0,0,0,0,182227065.16984984,null,null,"MRK",{"$f":"IFERROR(P108*P78,FALSE)","v":false},0,0,0,0,0,0,0,0,182227065.16984984]
[null,"MSFT",false,0,0,0,0,0,0,0,0,859680571.53249538,null,null,"MSFT",{"$f":"IFERROR(P109*P79,FALSE)","v":false},0,0,0,0,0,0,0,0,859680571.53249538]
[null,"NKE",false,0,0,0,0,0,0,0,0,129929878.34549879,null,null,"NKE",{"$f":"IFERROR(P110*P80,FALSE)","v":false},0,0,0,0,0,0,0,0,129929878.34549879]
[null,"PFE",false,0,0,0,0,0,0,0,0,243272760.11560693,null,null,"PFE",{"$f":"IFERROR(P111*P81,FALSE)","v":false},0,0,0,0,0,0,0,0,243272760.11560693]
[null,"PG",false,0,0,0,0,0,0,0,0,207594870.40385771,null,null,"PG",{"$f":"IFERROR(P112*P82,FALSE)","v":false},0,0,0,0,0,0,0,0,207594870.40385771]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IFERROR(P113*P83,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IFERROR(P114*P84,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B142","v":0},{"$f":"IFERROR(P115*P85,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[]
["Earnings per Share - Basic",null,null,null,null,null,null,null,null,null,null,null,null,"Earnings per Share - Diluted"]
[null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017}]
[null,"Next Year Test",{"$f":"(C150=$D$145+1)*2","v":0},{"$f":"(D150=$D$145+1)*2","v":0},0,0,0,0,0,2,0,0,null,null,{"$f":"B146","v":"Next Year Test"},{"$f":"(P150=$D$145+1)*2","v":0},0,0,0,0,0,0,2,0,0]
[null,"FY 1 Test",{"$f":"(C150=$D$145+2)*3","v":0},{"$f":"(D150=$D$145+2)*3","v":0},0,0,0,0,0,0,3,0,null,null,{"$f":"B147","v":"FY 1 Test"},{"$f":"(P150=$D$145+2)*3","v":0},0,0,0,0,0,0,0,3,0]
[null,"Historic Year",{"$f":"NOT(OR(C146:C147))*1","v":1},{"$f":"NOT(OR(D146:D147))*1","v":1},1,1,1,1,1,0,0,1,null,null,{"$f":"B148","v":"Historic Year"},{"$f":"NOT(OR(P146:P147))*1","v":1},1,1,1,1,1,1,0,0,1]
[null,"Total",{"$f":"SUM(C146:C148)","v":1},{"$f":"SUM(D146:D148)","v":1},1,1,1,1,1,2,3,1,null,null,"Total",{"$f":"SUM(P146:P148)","v":1},{"$f":"SUM(Q146:Q148)","v":1},1,1,1,1,1,2,3,1]
[null,null,{"$f":"C118","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current (Yahoo)",null,null,null,{"$f":"P118","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current (Yahoo)"]
[null,{"$f":"B119","v":"MMM"},{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":6.83},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":7.63},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":7.73},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":8.35},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":8.1300000000000008},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":10.34},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":11.23},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T93,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":0},null,null,{"$f":"B151","v":"MMM"},{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K121*1,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L121*1,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M121*1,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":6.72},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N121*1,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":7.49},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O121*1,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":7.58},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P121*1,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":8.16},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q121*1,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":7.93},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R121*1,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":10.34},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S121*1,'Data Current'!$AG11,'Data Current'!$AH11),FALSE)","v":11.23},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T121*1,'Data Current'!$GG11,'Data Current'!$AH11),FALSE)","v":0}]
[null,"AAPL",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":5.72},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":6.49},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":9.2799999999999994},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":8.35},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":9.27},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":11.75},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":13.56},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T94,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":0},null,null,"AAPL",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K122*1,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L122*1,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M122*1,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":5.68},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N122*1,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":6.45},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O122*1,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":9.2200000000000006},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P122*1,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":8.31},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q122*1,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":9.2100000000000009},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R122*1,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":11.75},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S122*1,'Data Current'!$AG12,'Data Current'!$AH12),FALSE)","v":13.56},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T122*1,'Data Current'!$GG12,'Data Current'!$AH12),FALSE)","v":0}]
[null,"BA",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":6.03},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":7.48},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":7.53},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":7.7},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":13.6},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":14.65},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":17.5},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T95,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":0},null,null,"BA",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K123*1,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L123*1,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M123*1,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":5.97},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N123*1,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":7.38},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O123*1,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":7.44},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P123*1,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":7.61},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q123*1,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":13.43},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R123*1,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":14.65},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S123*1,'Data Current'!$AG13,'Data Current'!$AH13),FALSE)","v":17.5},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T123*1,'Data Current'!$GG13,'Data Current'!$AH13),FALSE)","v":0}]
[null,"CAT",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":5.87},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":5.99},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":4.2300000000000004},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":-0.11},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":1.27},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":11.66},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":12.8},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T96,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":0},null,null,"CAT",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K124*1,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L124*1,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M124*1,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":5.75},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N124*1,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":5.88},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O124*1,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":4.18},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P124*1,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":-0.11},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q124*1,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":1.26},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R124*1,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":11.66},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S124*1,'Data Current'!$AG14,'Data Current'!$AH14),FALSE)","v":12.8},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T124*1,'Data Current'!$GG14,'Data Current'!$AH14),FALSE)","v":0}]
[null,"CVX",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":11.18},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":10.210000000000001},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":2.46},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":-0.27},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":4.88},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":7.84},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":8.7899999999999991},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T97,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":0},null,null,"CVX",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K125*1,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L125*1,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M125*1,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":11.09},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N125*1,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":10.14},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O125*1,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":2.4500000000000002},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P125*1,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":-0.27},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q125*1,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":4.84},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R125*1,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":7.84},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S125*1,'Data Current'!$AG15,'Data Current'!$AH15),FALSE)","v":8.7899999999999991},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T125*1,'Data Current'!$GG15,'Data Current'!$AH15),FALSE)","v":0}]
[null,"CSCO",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":1.5},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":1.76},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":2.13},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":1.92},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":0.02},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":2.98},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":3.25},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T98,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":0},null,null,"CSCO",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K126*1,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L126*1,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M126*1,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":1.49},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N126*1,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":1.75},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O126*1,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":2.11},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P126*1,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":1.9},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q126*1,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":0.02},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R126*1,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":2.98},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S126*1,'Data Current'!$AG16,'Data Current'!$AH16),FALSE)","v":3.25},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T126*1,'Data Current'!$GG16,'Data Current'!$AH16),FALSE)","v":0}]
[null,"KO",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":1.94},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":1.62},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":1.69},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":1.51},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":0.28999999999999998},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":2.08},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":2.2400000000000002},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T99,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":0},null,null,"KO",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K127*1,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L127*1,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M127*1,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":1.9},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N127*1,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":1.6},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O127*1,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":1.67},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P127*1,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":1.49},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q127*1,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":0.28999999999999998},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R127*1,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":2.08},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S127*1,'Data Current'!$AG17,'Data Current'!$AH17),FALSE)","v":2.2400000000000002},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T127*1,'Data Current'!$GG17,'Data Current'!$AH17),FALSE)","v":0}]
[null,"DIS",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":3.42},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":4.3099999999999996},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":4.95},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":5.76},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":5.73},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":6.93},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":7.39},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T100,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":0},null,null,"DIS",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K128*1,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L128*1,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M128*1,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":3.38},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N128*1,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":4.26},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O128*1,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":4.9000000000000004},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P128*1,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":5.73},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q128*1,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":5.69},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R128*1,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":6.93},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S128*1,'Data Current'!$AG18,'Data Current'!$AH18),FALSE)","v":7.39},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T128*1,'Data Current'!$GG18,'Data Current'!$AH18),FALSE)","v":0}]
[null,"DWDP",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":3.72},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":2.91},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":6.45},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":3.57},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":0.92},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":4.1900000000000004},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":4.8899999999999997},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T101,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":0},null,null,"DWDP",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K129*1,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L129*1,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M129*1,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":3.68},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N129*1,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":2.87},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O129*1,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":6.15},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P129*1,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":3.52},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q129*1,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":0.91},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R129*1,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":4.1900000000000004},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S129*1,'Data Current'!$AG19,'Data Current'!$AH19),FALSE)","v":4.8899999999999997},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T129*1,'Data Current'!$GG19,'Data Current'!$AH19),FALSE)","v":0}]
[null,"XOM",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":7.37},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":7.59},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":3.85},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":1.88},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":4.63},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":4.5599999999999996},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":5.5},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T102,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":0},null,null,"XOM",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K130*1,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L130*1,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M130*1,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":7.37},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N130*1,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":7.59},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O130*1,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":3.85},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P130*1,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":1.88},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q130*1,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":4.63},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R130*1,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":4.5599999999999996},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S130*1,'Data Current'!$AG20,'Data Current'!$AH20),FALSE)","v":5.5},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T130*1,'Data Current'!$GG20,'Data Current'!$AH20),FALSE)","v":0}]
[null,"GE",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":1.45},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":1.51},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":0.15},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":1.04},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":-0.73},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":0.95},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":1.02},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T103,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":0},null,null,"GE",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K131*1,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L131*1,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M131*1,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":1.44},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N131*1,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":1.5},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O131*1,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":0.15},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P131*1,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":1.03},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q131*1,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":-0.73},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R131*1,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":0.95},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S131*1,'Data Current'!$AG21,'Data Current'!$AH21),FALSE)","v":1.02},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T131*1,'Data Current'!$GG21,'Data Current'!$AH21),FALSE)","v":0}]
[null,"HD",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":3.78},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":4.74},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":5.49},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":6.47},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":7.33},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":9.56},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":10.28},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T104,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":0},null,null,"HD",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K132*1,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L132*1,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M132*1,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":3.76},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N132*1,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":4.71},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O132*1,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":5.46},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P132*1,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":6.45},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q132*1,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":7.29},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R132*1,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":9.56},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S132*1,'Data Current'!$AG22,'Data Current'!$AH22),FALSE)","v":10.28},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T132*1,'Data Current'!$GG22,'Data Current'!$AH22),FALSE)","v":0}]
[null,"IBM",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":15.06},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":16.68},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":13.6},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":12.43},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":6.17},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":13.8},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":14.04},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T105,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":0},null,null,"IBM",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K133*1,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L133*1,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M133*1,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":14.94},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N133*1,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":16.579999999999998},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O133*1,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":13.54},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P133*1,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":12.43},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q133*1,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":6.13},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R133*1,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":13.8},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S133*1,'Data Current'!$AG23,'Data Current'!$AH23),FALSE)","v":14.04},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T133*1,'Data Current'!$GG23,'Data Current'!$AH23),FALSE)","v":0}]
[null,"INTC",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":1.94},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":2.39},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":2.41},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":2.1800000000000002},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":2.04},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":4.16},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":4.29},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T106,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":0},null,null,"INTC",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K134*1,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L134*1,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M134*1,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":1.89},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N134*1,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":2.31},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O134*1,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":2.33},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P134*1,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":2.12},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q134*1,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":1.99},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R134*1,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":4.16},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S134*1,'Data Current'!$AG24,'Data Current'!$AH24),FALSE)","v":4.29},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T134*1,'Data Current'!$GG24,'Data Current'!$AH24),FALSE)","v":0}]
[null,"JNJ",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":4.92},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":5.8},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":5.56},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":6.04},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":0.48},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":8.14},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":8.59},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T107,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":0},null,null,"JNJ",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K135*1,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L135*1,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M135*1,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":4.8099999999999996},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N135*1,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":5.7},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O135*1,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":5.48},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P135*1,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":5.93},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q135*1,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":0.47},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R135*1,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":8.14},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S135*1,'Data Current'!$AG25,'Data Current'!$AH25),FALSE)","v":8.59},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T135*1,'Data Current'!$GG25,'Data Current'!$AH25),FALSE)","v":0}]
[null,"MCD",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":5.59},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":4.8499999999999996},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":4.82},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":5.49},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":6.43},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":7.68},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":8.1999999999999993},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T108,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":0},null,null,"MCD",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K136*1,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L136*1,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M136*1,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":5.55},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N136*1,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":4.82},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O136*1,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":4.8},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P136*1,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":5.44},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q136*1,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":6.37},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R136*1,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":7.68},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S136*1,'Data Current'!$AG26,'Data Current'!$AH26),FALSE)","v":8.1999999999999993},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T136*1,'Data Current'!$GG26,'Data Current'!$AH26),FALSE)","v":0}]
[null,"MRK",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":1.49},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":4.12},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":1.58},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":1.42},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":0.88},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":4.28},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":4.5999999999999996},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T109,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":0},null,null,"MRK",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K137*1,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L137*1,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M137*1,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":1.47},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N137*1,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":4.07},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O137*1,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":1.56},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P137*1,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":1.41},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q137*1,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":0.87},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R137*1,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":4.28},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S137*1,'Data Current'!$AG27,'Data Current'!$AH27),FALSE)","v":4.5999999999999996},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T137*1,'Data Current'!$GG27,'Data Current'!$AH27),FALSE)","v":0}]
[null,"MSFT",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":2.66},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":1.49},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":2.12},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":3.29},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":2.15},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":4.28},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":4.91},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T110,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":0},null,null,"MSFT",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K138*1,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L138*1,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M138*1,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":2.63},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N138*1,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":1.48},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O138*1,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":2.1},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P138*1,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":3.25},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q138*1,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":2.13},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R138*1,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":4.28},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S138*1,'Data Current'!$AG28,'Data Current'!$AH28),FALSE)","v":4.91},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T138*1,'Data Current'!$GG28,'Data Current'!$AH28),FALSE)","v":0}]
[null,"NKE",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":1.53},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":1.9},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":2.21},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":2.56},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":1.19},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":2.66},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":3.13},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T111,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":0},null,null,"NKE",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K139*1,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L139*1,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M139*1,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":1.49},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N139*1,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":1.85},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O139*1,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":2.16},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P139*1,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":2.5099999999999998},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q139*1,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":1.17},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R139*1,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":2.66},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S139*1,'Data Current'!$AG29,'Data Current'!$AH29),FALSE)","v":3.13},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T139*1,'Data Current'!$GG29,'Data Current'!$AH29),FALSE)","v":0}]
[null,"PFE",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":1.71},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":1.43},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":1.1299999999999999},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":1.18},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":3.57},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":2.99},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":3.09},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T112,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":0},null,null,"PFE",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K140*1,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L140*1,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M140*1,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":1.69},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N140*1,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":1.41},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O140*1,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":1.1100000000000001},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P140*1,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":1.17},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q140*1,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":3.52},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R140*1,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":2.99},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S140*1,'Data Current'!$AG30,'Data Current'!$AH30),FALSE)","v":3.09},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T140*1,'Data Current'!$GG30,'Data Current'!$AH30),FALSE)","v":0}]
[null,"PG",{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":4.1900000000000004},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":2.48},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":3.64},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":3.75},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":3.75},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":4.42},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":4.71},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T113,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":0},null,null,"PG",{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K141*1,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L141*1,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M141*1,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":4.01},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N141*1,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":2.42},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O141*1,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":3.55},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P141*1,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":3.65},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q141*1,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":3.67},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R141*1,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":4.42},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S141*1,'Data Current'!$AG31,'Data Current'!$AH31),FALSE)","v":4.71},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T141*1,'Data Current'!$GG31,'Data Current'!$AH31),FALSE)","v":0}]
[null,0,{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T114,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":0},null,null,0,{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K142*1,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L142*1,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M142*1,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N142*1,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O142*1,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P142*1,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q142*1,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R142*1,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S142*1,'Data Current'!$AG32,'Data Current'!$AH32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T142*1,'Data Current'!$GG32,'Data Current'!$AH32),FALSE)","v":0}]
[null,0,{"$f":"IFERROR(CHOOSE(C$149,'Data Extract Income Stmt'!K115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$149,'Data Extract Income Stmt'!L115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(E$149,'Data Extract Income Stmt'!M115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(F$149,'Data Extract Income Stmt'!N115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(G$149,'Data Extract Income Stmt'!O115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(H$149,'Data Extract Income Stmt'!P115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(I$149,'Data Extract Income Stmt'!Q115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(J$149,'Data Extract Income Stmt'!R115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(K$149,'Data Extract Income Stmt'!S115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(L$149,'Data Extract Income Stmt'!T115,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":0},null,null,0,{"$f":"IFERROR(CHOOSE(P$149,'Data Extract Income Stmt'!K143*1,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$149,'Data Extract Income Stmt'!L143*1,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$149,'Data Extract Income Stmt'!M143*1,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(S$149,'Data Extract Income Stmt'!N143*1,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(T$149,'Data Extract Income Stmt'!O143*1,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(U$149,'Data Extract Income Stmt'!P143*1,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(V$149,'Data Extract Income Stmt'!Q143*1,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$149,'Data Extract Income Stmt'!R143*1,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(X$149,'Data Extract Income Stmt'!S143*1,'Data Current'!$AG33,'Data Current'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(Y$149,'Data Extract Income Stmt'!T143*1,'Data Current'!$GG33,'Data Current'!$AH33),FALSE)","v":0}]
[]
[]
["Book Value per Share",null,{"$f":"C4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Yahoo TTM"]
[null,{"$f":"B151","v":"MMM"},{"$f":"'Data Extract Balance Sheet'!K232","v":0},{"$f":"'Data Extract Balance Sheet'!L232","v":false},{"$f":"'Data Extract Balance Sheet'!M232","v":25.663587036222321},{"$f":"'Data Extract Balance Sheet'!N232","v":20.194085027726434},{"$f":"'Data Extract Balance Sheet'!O232","v":18.270460358056265},{"$f":"'Data Extract Balance Sheet'!P232","v":17.033239622953531},{"$f":"'Data Extract Balance Sheet'!Q232","v":19.347280334728033},{"$f":"'Data Extract Balance Sheet'!R232","v":17.670000000000002},{"$f":"'Data Extract Balance Sheet'!S232","v":false},{"$f":"IFERROR('Data Current'!O11,NA())","v":17.670000000000002}]
[null,{"$f":"B152","v":"AAPL"},{"$f":"'Data Extract Balance Sheet'!K233","v":0},{"$f":"'Data Extract Balance Sheet'!L233","v":false},{"$f":"'Data Extract Balance Sheet'!M233","v":19.066358024691358},{"$f":"'Data Extract Balance Sheet'!N233","v":18.316912972085387},{"$f":"'Data Extract Balance Sheet'!O233","v":20.758260869565216},{"$f":"'Data Extract Balance Sheet'!P233","v":23.446069469835468},{"$f":"'Data Extract Balance Sheet'!Q233","v":25.680076628352491},{"$f":"'Data Extract Balance Sheet'!R233","v":23.74},{"$f":"'Data Extract Balance Sheet'!S233","v":false},{"$f":"IFERROR('Data Current'!O12,NA())","v":23.74}]
[null,"BA",{"$f":"'Data Extract Balance Sheet'!K234","v":0},{"$f":"'Data Extract Balance Sheet'!L234","v":false},{"$f":"'Data Extract Balance Sheet'!M234","v":19.607326393464223},{"$f":"'Data Extract Balance Sheet'!N234","v":11.915887850467289},{"$f":"'Data Extract Balance Sheet'!O234","v":9.2298733440093166},{"$f":"'Data Extract Balance Sheet'!P234","v":1.2856018882769473},{"$f":"'Data Extract Balance Sheet'!Q234","v":0.58921161825726143},{"$f":"'Data Extract Balance Sheet'!R234","v":-2.5},{"$f":"'Data Extract Balance Sheet'!S234","v":false},{"$f":"IFERROR('Data Current'!O13,NA())","v":-2.5}]
[null,"CAT",{"$f":"'Data Extract Balance Sheet'!K235","v":0},{"$f":"'Data Extract Balance Sheet'!L235","v":false},{"$f":"'Data Extract Balance Sheet'!M235","v":32.253564786112833},{"$f":"'Data Extract Balance Sheet'!N235","v":27.138690861957226},{"$f":"'Data Extract Balance Sheet'!O235","v":24.920074036681811},{"$f":"'Data Extract Balance Sheet'!P235","v":22.488447715214786},{"$f":"'Data Extract Balance Sheet'!Q235","v":23.149712740790807},{"$f":"'Data Extract Balance Sheet'!R235","v":25.03},{"$f":"'Data Extract Balance Sheet'!S235","v":false},{"$f":"IFERROR('Data Current'!O14,NA())","v":25.03}]
[null,"CVX",{"$f":"'Data Extract Balance Sheet'!K236","v":0},{"$f":"'Data Extract Balance Sheet'!L236","v":false},{"$f":"'Data Extract Balance Sheet'!M236","v":77.661458333333329},{"$f":"'Data Extract Balance Sheet'!N236","v":82.462765957446805},{"$f":"'Data Extract Balance Sheet'!O236","v":81.668449197860966},{"$f":"'Data Extract Balance Sheet'!P236","v":77.839572192513373},{"$f":"'Data Extract Balance Sheet'!Q236","v":78.787234042553195},{"$f":"'Data Extract Balance Sheet'!R236","v":79.430000000000007},{"$f":"'Data Extract Balance Sheet'!S236","v":false},{"$f":"IFERROR('Data Current'!O15,NA())","v":79.430000000000007}]
[null,"CSCO",{"$f":"'Data Extract Balance Sheet'!K237","v":0},{"$f":"'Data Extract Balance Sheet'!L237","v":false},{"$f":"'Data Extract Balance Sheet'!M237","v":10.831739961759082},{"$f":"'Data Extract Balance Sheet'!N237","v":11.705882352941176},{"$f":"'Data Extract Balance Sheet'!O237","v":12.592079207920792},{"$f":"'Data Extract Balance Sheet'!P237","v":13.201596806387226},{"$f":"'Data Extract Balance Sheet'!Q237","v":8.9256198347107443},{"$f":"'Data Extract Balance Sheet'!R237","v":9.25},{"$f":"'Data Extract Balance Sheet'!S237","v":false},{"$f":"IFERROR('Data Current'!O16,NA())","v":9.25}]
[null,"KO",{"$f":"'Data Extract Balance Sheet'!K238","v":0},{"$f":"'Data Extract Balance Sheet'!L238","v":false},{"$f":"'Data Extract Balance Sheet'!M238","v":7.4875841986455978},{"$f":"'Data Extract Balance Sheet'!N238","v":6.9066059225512531},{"$f":"'Data Extract Balance Sheet'!O238","v":5.8735632183908049},{"$f":"'Data Extract Balance Sheet'!P238","v":5.3379629629629628},{"$f":"'Data Extract Balance Sheet'!Q238","v":3.997658079625293},{"$f":"'Data Extract Balance Sheet'!R238","v":4.3099999999999996},{"$f":"'Data Extract Balance Sheet'!S238","v":false},{"$f":"IFERROR('Data Current'!O17,NA())","v":4.3099999999999996}]
[null,"DIS",{"$f":"'Data Extract Balance Sheet'!K239","v":0},{"$f":"'Data Extract Balance Sheet'!L239","v":false},{"$f":"'Data Extract Balance Sheet'!M239","v":25.379888268156424},{"$f":"'Data Extract Balance Sheet'!N239","v":25.839080459770116},{"$f":"'Data Extract Balance Sheet'!O239","v":26.349112426035504},{"$f":"'Data Extract Balance Sheet'!P239","v":26.54601226993865},{"$f":"'Data Extract Balance Sheet'!Q239","v":26.318471337579616},{"$f":"'Data Extract Balance Sheet'!R239","v":30.73},{"$f":"'Data Extract Balance Sheet'!S239","v":false},{"$f":"IFERROR('Data Current'!O18,NA())","v":30.73}]
[null,"DWDP",{"$f":"'Data Extract Balance Sheet'!K240","v":0},{"$f":"'Data Extract Balance Sheet'!L240","v":false},{"$f":"'Data Extract Balance Sheet'!M240","v":19.243697478991596},{"$f":"'Data Extract Balance Sheet'!N240","v":15.743589743589743},{"$f":"'Data Extract Balance Sheet'!O240","v":18.911504424778762},{"$f":"'Data Extract Balance Sheet'!P240","v":23.414414414414413},{"$f":"'Data Extract Balance Sheet'!Q240","v":63.5},{"$f":"'Data Extract Balance Sheet'!R240","v":42.59},{"$f":"'Data Extract Balance Sheet'!S240","v":false},{"$f":"IFERROR('Data Current'!O19,NA())","v":42.59}]
[null,"XOM",{"$f":"'Data Extract Balance Sheet'!K241","v":0},{"$f":"'Data Extract Balance Sheet'!L241","v":false},{"$f":"'Data Extract Balance Sheet'!M241","v":39.366515837104075},{"$f":"'Data Extract Balance Sheet'!N241","v":40.747663551401871},{"$f":"'Data Extract Balance Sheet'!O241","v":40.669047619047618},{"$f":"'Data Extract Balance Sheet'!P241","v":40.031102872673614},{"$f":"'Data Extract Balance Sheet'!Q241","v":44.058685446009392},{"$f":"'Data Extract Balance Sheet'!R241","v":44.22},{"$f":"'Data Extract Balance Sheet'!S241","v":false},{"$f":"IFERROR('Data Current'!O20,NA())","v":44.22}]
[null,"GE",{"$f":"'Data Extract Balance Sheet'!K242","v":0},{"$f":"'Data Extract Balance Sheet'!L242","v":false},{"$f":"'Data Extract Balance Sheet'!M242","v":12.775930332681018},{"$f":"'Data Extract Balance Sheet'!N242","v":12.752238805970149},{"$f":"'Data Extract Balance Sheet'!O242","v":9.8863179074446688},{"$f":"'Data Extract Balance Sheet'!P242","v":8.3964562569213737},{"$f":"'Data Extract Balance Sheet'!Q242","v":7.3947070195627154},{"$f":"'Data Extract Balance Sheet'!R242","v":6.34},{"$f":"'Data Extract Balance Sheet'!S242","v":false},{"$f":"IFERROR('Data Current'!O21,NA())","v":6.34}]
[null,"HD",{"$f":"'Data Extract Balance Sheet'!K243","v":0},{"$f":"'Data Extract Balance Sheet'!L243","v":false},{"$f":"'Data Extract Balance Sheet'!M243","v":8.755244755244755},{"$f":"'Data Extract Balance Sheet'!N243","v":6.955223880597015},{"$f":"'Data Extract Balance Sheet'!O243","v":4.9375},{"$f":"'Data Extract Balance Sheet'!P243","v":3.5203252032520327},{"$f":"'Data Extract Balance Sheet'!Q243","v":1.228813559322034},{"$f":"'Data Extract Balance Sheet'!R243","v":1.75},{"$f":"'Data Extract Balance Sheet'!S243","v":false},{"$f":"IFERROR('Data Current'!O22,NA())","v":1.75}]
[null,"IBM",{"$f":"'Data Extract Balance Sheet'!K244","v":0},{"$f":"'Data Extract Balance Sheet'!L244","v":false},{"$f":"'Data Extract Balance Sheet'!M244","v":20.908256880733944},{"$f":"'Data Extract Balance Sheet'!N244","v":11.87},{"$f":"'Data Extract Balance Sheet'!O244","v":14.569752947667409},{"$f":"'Data Extract Balance Sheet'!P244","v":19.101546963639027},{"$f":"'Data Extract Balance Sheet'!Q244","v":18.856597665169431},{"$f":"'Data Extract Balance Sheet'!R244","v":20.29},{"$f":"'Data Extract Balance Sheet'!S244","v":false},{"$f":"IFERROR('Data Current'!O23,NA())","v":20.29}]
[null,"INTC",{"$f":"'Data Extract Balance Sheet'!K245","v":0},{"$f":"'Data Extract Balance Sheet'!L245","v":false},{"$f":"'Data Extract Balance Sheet'!M245","v":11.722334004024145},{"$f":"'Data Extract Balance Sheet'!N245","v":11.402040816326531},{"$f":"'Data Extract Balance Sheet'!O245","v":12.888185654008439},{"$f":"'Data Extract Balance Sheet'!P245","v":14.002115010570824},{"$f":"'Data Extract Balance Sheet'!Q245","v":14.685106382978724},{"$f":"'Data Extract Balance Sheet'!R245","v":15.19},{"$f":"'Data Extract Balance Sheet'!S245","v":false},{"$f":"IFERROR('Data Current'!O24,NA())","v":15.19}]
[null,"JNJ",{"$f":"'Data Extract Balance Sheet'!K246","v":0},{"$f":"'Data Extract Balance Sheet'!L246","v":false},{"$f":"'Data Extract Balance Sheet'!M246","v":26.352313167259787},{"$f":"'Data Extract Balance Sheet'!N246","v":24.73404255319149},{"$f":"'Data Extract Balance Sheet'!O246","v":25.685920577617328},{"$f":"'Data Extract Balance Sheet'!P246","v":25.700729927007298},{"$f":"'Data Extract Balance Sheet'!Q246","v":22.364312267657994},{"$f":"'Data Extract Balance Sheet'!R246","v":23.45},{"$f":"'Data Extract Balance Sheet'!S246","v":false},{"$f":"IFERROR('Data Current'!O25,NA())","v":23.45}]
[null,"MCD",{"$f":"'Data Extract Balance Sheet'!K247","v":0},{"$f":"'Data Extract Balance Sheet'!L247","v":false},{"$f":"'Data Extract Balance Sheet'!M247","v":16.035657051282051},{"$f":"'Data Extract Balance Sheet'!N247","v":13.105558388577256},{"$f":"'Data Extract Balance Sheet'!O247","v":7.5473706621247603},{"$f":"'Data Extract Balance Sheet'!P247","v":-2.5749063670411987},{"$f":"'Data Extract Balance Sheet'!Q247","v":-4.0500371563041861},{"$f":"'Data Extract Balance Sheet'!R247","v":-7.54},{"$f":"'Data Extract Balance Sheet'!S247","v":false},{"$f":"IFERROR('Data Current'!O26,NA())","v":-7.54}]
[null,"MRK",{"$f":"'Data Extract Balance Sheet'!K248","v":0},{"$f":"'Data Extract Balance Sheet'!L248","v":false},{"$f":"'Data Extract Balance Sheet'!M248","v":16.814189189189189},{"$f":"'Data Extract Balance Sheet'!N248","v":16.833910034602077},{"$f":"'Data Extract Balance Sheet'!O248","v":15.843971631205674},{"$f":"'Data Extract Balance Sheet'!P248","v":14.472924187725631},{"$f":"'Data Extract Balance Sheet'!Q248","v":12.578754578754578},{"$f":"'Data Extract Balance Sheet'!R248","v":12.18},{"$f":"'Data Extract Balance Sheet'!S248","v":false},{"$f":"IFERROR('Data Current'!O27,NA())","v":12.18}]
[null,"MSFT",{"$f":"'Data Extract Balance Sheet'!K249","v":0},{"$f":"'Data Extract Balance Sheet'!L249","v":false},{"$f":"'Data Extract Balance Sheet'!M249","v":10.816867469879519},{"$f":"'Data Extract Balance Sheet'!N249","v":9.7897304529504616},{"$f":"'Data Extract Balance Sheet'!O249","v":9.0794451450189158},{"$f":"'Data Extract Balance Sheet'!P249","v":11.317419354838711},{"$f":"'Data Extract Balance Sheet'!Q249","v":10.742857142857142},{"$f":"'Data Extract Balance Sheet'!R249","v":10.77},{"$f":"'Data Extract Balance Sheet'!S249","v":false},{"$f":"IFERROR('Data Current'!O28,NA())","v":10.77}]
[null,"NKE",{"$f":"'Data Extract Balance Sheet'!K250","v":0},{"$f":"'Data Extract Balance Sheet'!L250","v":false},{"$f":"'Data Extract Balance Sheet'!M250","v":6.1129943502824862},{"$f":"'Data Extract Balance Sheet'!N250","v":7.3895348837209305},{"$f":"'Data Extract Balance Sheet'!O250","v":7.2117647058823531},{"$f":"'Data Extract Balance Sheet'!P250","v":7.475903614457831},{"$f":"'Data Extract Balance Sheet'!Q250","v":6.0555555555555554},{"$f":"'Data Extract Balance Sheet'!R250","v":6.13},{"$f":"'Data Extract Balance Sheet'!S250","v":false},{"$f":"IFERROR('Data Current'!O29,NA())","v":6.13}]
[null,"PFE",{"$f":"'Data Extract Balance Sheet'!K251","v":0},{"$f":"'Data Extract Balance Sheet'!L251","v":false},{"$f":"'Data Extract Balance Sheet'!M251","v":11.199706314243759},{"$f":"'Data Extract Balance Sheet'!N251","v":11.223622047244094},{"$f":"'Data Extract Balance Sheet'!O251","v":10.467638187702265},{"$f":"'Data Extract Balance Sheet'!P251","v":9.7733990147783256},{"$f":"'Data Extract Balance Sheet'!Q251","v":11.941373534338359},{"$f":"'Data Extract Balance Sheet'!R251","v":11.9},{"$f":"'Data Extract Balance Sheet'!S251","v":false},{"$f":"IFERROR('Data Current'!O30,NA())","v":11.9}]
[null,"PG",{"$f":"'Data Extract Balance Sheet'!K252","v":0},{"$f":"'Data Extract Balance Sheet'!L252","v":false},{"$f":"'Data Extract Balance Sheet'!M252","v":25.036764705882351},{"$f":"'Data Extract Balance Sheet'!N252","v":22.634686346863468},{"$f":"'Data Extract Balance Sheet'!O252","v":20.851851851851851},{"$f":"'Data Extract Balance Sheet'!P252","v":20.838461538461537},{"$f":"'Data Extract Balance Sheet'!Q252","v":20.288537549407113},{"$f":"'Data Extract Balance Sheet'!R252","v":20.55},{"$f":"'Data Extract Balance Sheet'!S252","v":false},{"$f":"IFERROR('Data Current'!O31,NA())","v":20.55}]
[null,0,{"$f":"'Data Extract Balance Sheet'!K253","v":0},{"$f":"'Data Extract Balance Sheet'!L253","v":false},{"$f":"'Data Extract Balance Sheet'!M253","v":false},{"$f":"'Data Extract Balance Sheet'!N253","v":false},{"$f":"'Data Extract Balance Sheet'!O253","v":false},{"$f":"'Data Extract Balance Sheet'!P253","v":false},{"$f":"'Data Extract Balance Sheet'!Q253","v":false},{"$f":"'Data Extract Balance Sheet'!R253","v":false},{"$f":"'Data Extract Balance Sheet'!S253","v":false},{"$f":"IFERROR('Data Current'!O32,NA())","v":false}]
[null,0,{"$f":"'Data Extract Balance Sheet'!K254","v":0},{"$f":"'Data Extract Balance Sheet'!L254","v":false},{"$f":"'Data Extract Balance Sheet'!M254","v":false},{"$f":"'Data Extract Balance Sheet'!N254","v":false},{"$f":"'Data Extract Balance Sheet'!O254","v":false},{"$f":"'Data Extract Balance Sheet'!P254","v":false},{"$f":"'Data Extract Balance Sheet'!Q254","v":false},{"$f":"'Data Extract Balance Sheet'!R254","v":false},{"$f":"'Data Extract Balance Sheet'!S254","v":false},{"$f":"IFERROR('Data Current'!O33,NA())","v":false}]
[]
[null,null,"Final Year",2020]
[null,null,{"$f":"C203=$D$201+1","v":false},{"$f":"D203=$D$201+1","v":false},false,false,false,false,false,false,false,false]
["Earnings Growth",null,{"$f":"C176","v":2011},{"$f":"D176","v":2012},2013,2014,2015,2016,2017,2018,2019,"Yahoo TTM"]
[null,{"$f":"B177","v":"MMM"},null,{"$f":"IFERROR(IF(D151,D151/C151-1),FALSE)","v":false},{"$f":"IFERROR(IF(E151,E151/D151-1),FALSE)","v":false},0.1171303074670571,1.3106159895150737E-2,8.020698576972829E-2,-2.6347305389221476E-2,0.27183271832718314,8.6073500967118077E-2,{"$f":"IFERROR(IF(L$202,T151/K151,L151/K151-1),FALSE)","v":-1}]
[null,{"$f":"B178","v":"AAPL"},null,{"$f":"IFERROR(IF(D152,D152/C152-1),FALSE)","v":false},false,0.1346153846153848,0.42989214175654844,-0.10021551724137934,0.1101796407185629,0.26752966558791802,0.1540425531914893,{"$f":"IFERROR(IF(L$202,T152/K152,L152/K152-1),FALSE)","v":-1}]
[null,"BA",null,{"$f":"IFERROR(IF(D153,D153/C153-1),FALSE)","v":false},false,0.24046434494195701,6.6844919786095414E-3,2.2576361221779528E-2,0.76623376623376616,7.7205882352941124E-2,0.19453924914675769,-1]
[null,"CAT",null,{"$f":"IFERROR(IF(D154,D154/C154-1),FALSE)","v":false},false,2.0442930153321992E-2,-0.29382303839732882,-1.0260047281323876,-12.545454545454545,8.1811023622047241,9.7770154373927998E-2,-1]
[null,"CVX",null,{"$f":"IFERROR(IF(D155,D155/C155-1),FALSE)","v":false},false,-8.6762075134168004E-2,-0.75905974534769838,-1.1097560975609757,-19.074074074074073,0.60655737704918034,0.12117346938775508,-1]
[null,"CSCO",null,{"$f":"IFERROR(IF(D156,D156/C156-1),FALSE)","v":false},false,0.17333333333333334,0.21022727272727271,-9.8591549295774628E-2,-0.98958333333333337,148,9.060402684563762E-2,-1]
[null,"KO",null,{"$f":"IFERROR(IF(D157,D157/C157-1),FALSE)","v":false},false,-0.16494845360824739,4.3209876543209846E-2,-0.10650887573964496,-0.80794701986754969,6.1724137931034493,7.6923076923077094E-2,-1]
[null,"DIS",null,{"$f":"IFERROR(IF(D158,D158/C158-1),FALSE)","v":false},false,0.26023391812865482,0.14849187935034824,0.16363636363636358,-5.2083333333332593E-3,0.20942408376963328,6.6378066378066425E-2,-1]
[null,"DWDP",null,{"$f":"IFERROR(IF(D159,D159/C159-1),FALSE)","v":false},false,-0.217741935483871,1.2164948453608249,-0.44651162790697674,-0.74229691876750703,3.554347826086957,0.16706443914081137,-1]
[null,"XOM",null,{"$f":"IFERROR(IF(D160,D160/C160-1),FALSE)","v":false},false,2.9850746268656581E-2,-0.49275362318840576,-0.51168831168831175,1.4627659574468086,-1.5118790496760348E-2,0.20614035087719307,-1]
[null,"GE",null,{"$f":"IFERROR(IF(D161,D161/C161-1),FALSE)","v":false},false,4.1379310344827669E-2,-0.90066225165562919,5.9333333333333336,-1.7019230769230769,-2.3013698630136985,7.3684210526315796E-2,-1]
[null,"HD",null,{"$f":"IFERROR(IF(D162,D162/C162-1),FALSE)","v":false},false,0.25396825396825418,0.15822784810126578,0.17850637522768653,0.13292117465224118,0.30422919508867663,7.5313807531380617E-2,-1]
[null,"IBM",null,{"$f":"IFERROR(IF(D163,D163/C163-1),FALSE)","v":false},false,0.10756972111553775,-0.184652278177458,-8.602941176470591E-2,-0.50362027353177796,1.2366288492706645,1.7391304347825987E-2,-1]
[null,"INTC",null,{"$f":"IFERROR(IF(D164,D164/C164-1),FALSE)","v":false},false,0.231958762886598,8.3682008368199945E-3,-9.5435684647302899E-2,-6.4220183486238591E-2,1.0392156862745097,3.125E-2,-1]
[null,"JNJ",null,{"$f":"IFERROR(IF(D165,D165/C165-1),FALSE)","v":false},false,0.17886178861788626,-4.1379310344827669E-2,8.6330935251798691E-2,-0.92052980132450335,15.958333333333336,5.5282555282555101E-2,-1]
[null,"MCD",null,{"$f":"IFERROR(IF(D166,D166/C166-1),FALSE)","v":false},false,-0.13237924865831852,-6.1855670103091454E-3,0.13900414937759331,0.17122040072859734,0.19440124416796278,6.7708333333333259E-2,-1]
[null,"MRK",null,{"$f":"IFERROR(IF(D167,D167/C167-1),FALSE)","v":false},false,1.7651006711409396,-0.61650485436893199,-0.10126582278481022,-0.38028169014084501,3.8636363636363642,7.4766355140186702E-2,-1]
[null,"MSFT",null,{"$f":"IFERROR(IF(D168,D168/C168-1),FALSE)","v":false},false,-0.43984962406015038,0.42281879194630889,0.55188679245283012,-0.34650455927051671,0.9906976744186049,0.14719626168224287,-1]
[null,"NKE",null,{"$f":"IFERROR(IF(D169,D169/C169-1),FALSE)","v":false},false,0.24183006535947715,0.16315789473684217,0.158371040723982,-0.53515625,1.2352941176470589,0.17669172932330812,-1]
[null,"PFE",null,{"$f":"IFERROR(IF(D170,D170/C170-1),FALSE)","v":false},false,-0.16374269005847952,-0.20979020979020979,4.4247787610619538E-2,2.0254237288135593,-0.16246498599439763,3.3444816053511683E-2,-1]
[null,"PG",null,{"$f":"IFERROR(IF(D171,D171/C171-1),FALSE)","v":false},false,-0.40811455847255373,0.467741935483871,3.0219780219780112E-2,0,0.17866666666666675,6.5610859728506776E-2,-1]
[null,0,null,{"$f":"IFERROR(IF(D172,D172/C172-1),FALSE)","v":false},false,false,false,false,false,false,false,false]
[null,0,null,{"$f":"IFERROR(IF(D173,D173/C173-1),FALSE)","v":false},false,false,false,false,false,false,false,false]
[]
[null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017}]
[null,null,{"$f":"C230=$D$201+1","v":false},{"$f":"D230=$D$228+1","v":false},{"$f":"E230=$D$228+1","v":false},false,false,false,false,true,false,false]
["Book Value Growth",null,{"$f":"C203","v":2011},{"$f":"D203","v":2012},2013,2014,2015,2016,2017,2018,2019,"Yahoo TTM"]
[null,{"$f":"B204","v":"MMM"},null,{"$f":"IFERROR(IF(D$229,$L177/C177-1,IF(D177,D177/C177-1,FALSE)),FALSE)","v":false},{"$f":"IFERROR(IF(E$229,$L177/D177-1,IF(E177,E177/D177-1,FALSE)),FALSE)","v":false},-0.21312305254819119,-9.5256837189158894E-2,-6.7716998414721896E-2,0.135854409554373,-8.6693339100345934E-2,false,false]
[null,{"$f":"B205","v":"AAPL"},null,{"$f":"IFERROR(IF(D$229,$L178/C178-1,IF(D178,D178/C178-1,FALSE)),FALSE)","v":false},false,-3.930719498896551E-2,0.13328380722234123,0.12948139620939969,9.5282800445131599E-2,-7.5547929876911724E-2,false,false]
[null,"BA",null,{"$f":"IFERROR(IF(D$229,$L179/C179-1,IF(D179,D179/C179-1,FALSE)),FALSE)","v":false},false,-0.39227370364787462,-0.22541455073804162,-0.86071294368179252,-0.54168423084150596,-5.242957746478873,false,false]
[null,"CAT",null,{"$f":"IFERROR(IF(D$229,$L180/C180-1,IF(D180,D180/C180-1,FALSE)),FALSE)","v":false},false,-0.15858321267973075,-8.1751062958805187E-2,-9.7577010320584301E-2,2.9404654067280767E-2,8.1222919708029195E-2,false,false]
[null,"CVX",null,{"$f":"IFERROR(IF(D$229,$L181/C181-1,IF(D181,D181/C181-1,FALSE)),FALSE)","v":false},false,6.1823557362335801E-2,-9.6324292589909932E-3,-4.6883184913567355E-2,1.2174551110019749E-2,8.1582500675128067E-3,false,false]
[null,"CSCO",null,{"$f":"IFERROR(IF(D$229,$L182/C182-1,IF(D182,D182/C182-1,FALSE)),FALSE)","v":false},false,8.0701936555734433E-2,7.570525896810798E-2,4.8404841519979369E-2,-0.32389846731326233,3.6342592592592649E-2,false,false]
[null,"KO",null,{"$f":"IFERROR(IF(D$229,$L183/C183-1,IF(D183,D183/C183-1,FALSE)),FALSE)","v":false},false,-7.7592219423647468E-2,-0.14957313559579044,-9.1188301804740246E-2,-0.25108920624539177,7.8131224370240115E-2,false,false]
[null,"DIS",null,{"$f":"IFERROR(IF(D$229,$L184/C184-1,IF(D184,D184/C184-1,FALSE)),FALSE)","v":false},false,1.8092758595388725E-2,1.9738781612584022E-2,7.4727315561715635E-3,-8.5715673618032007E-3,0.16762100677637948,false,false]
[null,"DWDP",null,{"$f":"IFERROR(IF(D$229,$L185/C185-1,IF(D185,D185/C185-1,FALSE)),FALSE)","v":false},false,-0.18188332773485616,0.2012193364273156,0.23810427179636329,1.7120046171604466,-0.32929133858267712,false,false]
[null,"XOM",null,{"$f":"IFERROR(IF(D$229,$L186/C186-1,IF(D186,D186/C186-1,FALSE)),FALSE)","v":false},false,3.5084326995380888E-2,-1.9293359545653477E-3,-1.5686247495877326E-2,0.10061133179733406,3.661356492087986E-3,false,false]
[null,"GE",null,{"$f":"IFERROR(IF(D$229,$L187/C187-1,IF(D187,D187/C187-1,FALSE)),FALSE)","v":false},false,-1.8543875940106869E-3,-0.22473864723924064,-0.15069934676098051,-0.11930619379251761,-0.14262999423404954,false,false]
[null,"HD",null,{"$f":"IFERROR(IF(D$229,$L188/C188-1,IF(D188,D188/C188-1,FALSE)),FALSE)","v":false},false,-0.2055934385580086,-0.29010193133047213,-0.2870227436451579,-0.65093748776764393,0.42413793103448261,false,false]
[null,"IBM",null,{"$f":"IFERROR(IF(D$229,$L189/C189-1,IF(D189,D189/C189-1,FALSE)),FALSE)","v":false},false,-0.43228170250109699,0.22744338228032102,0.31104123949453455,-1.2823531985962755E-2,7.6015957930642308E-2,false,false]
[null,"INTC",null,{"$f":"IFERROR(IF(D$229,$L190/C190-1,IF(D190,D190/C190-1,FALSE)),FALSE)","v":false},false,-2.7323328919621304E-2,0.13034024887491213,8.6430269276570826E-2,4.8777729071092457E-2,3.4381338742393464E-2,false,false]
[null,"JNJ",null,{"$f":"IFERROR(IF(D$229,$L191/C191-1,IF(D191,D191/C191-1,FALSE)),FALSE)","v":false},false,-6.1409053687129234E-2,3.8484530880012358E-2,5.7655513436705164E-4,-0.12981801173838536,4.8545545212765884E-2,false,false]
[null,"MCD",null,{"$f":"IFERROR(IF(D$229,$L192/C192-1,IF(D192,D192/C192-1,FALSE)),FALSE)","v":false},false,-0.18272395408147835,-0.4241091879989628,-1.3411660142734134,0.57288715743013463,0.86171131498470954,false,false]
[null,"MRK",null,{"$f":"IFERROR(IF(D$229,$L193/C193-1,IF(D193,D193/C193-1,FALSE)),FALSE)","v":false},false,1.1728692469790136E-3,-5.8806207313784276E-2,-8.653432834856134E-2,-0.13087677268270936,-3.1700640652300494E-2,false,false]
[null,"MSFT",null,{"$f":"IFERROR(IF(D$229,$L194/C194-1,IF(D194,D194/C194-1,FALSE)),FALSE)","v":false},false,-9.4956975278582934E-2,-7.2554123052231523E-2,0.24648799283154132,-5.0767952831571761E-2,2.5265957446809484E-3,false,false]
[null,"NKE",null,{"$f":"IFERROR(IF(D$229,$L195/C195-1,IF(D195,D195/C195-1,FALSE)),FALSE)","v":false},false,0.20882409835360871,-2.405701855880038E-2,3.6626112934609489E-2,-0.18999015131166619,1.2293577981651316E-2,false,false]
[null,"PFE",null,{"$f":"IFERROR(IF(D$229,$L196/C196-1,IF(D196,D196/C196-1,FALSE)),FALSE)","v":false},false,2.1353892976567757E-3,-6.7356496535577515E-2,-6.632242732076421E-2,0.22182400578159611,-3.4647215598260228E-3,false,false]
[null,"PG",null,{"$f":"IFERROR(IF(D$229,$L197/C197-1,IF(D197,D197/C197-1,FALSE)),FALSE)","v":false},false,-9.5942043120871734E-2,-7.8765593111859822E-2,-6.4216423008611745E-4,-2.6389855510179028E-2,1.2887200467562865E-2,false,false]
[null,0,null,{"$f":"IFERROR(IF(D$229,$L198/C198-1,IF(D198,D198/C198-1,FALSE)),FALSE)","v":false},false,false,false,false,false,false,false,false]
[null,0,null,{"$f":"IFERROR(IF(D$229,$L199/C199-1,IF(D199,D199/C199-1,FALSE)),FALSE)","v":false},false,false,false,false,false,false,false,false]

{"sheet":"Value Driver Equity","index":8,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Cost of Equity from Value Driver"]
[null,null,null,null,null,"Min",0,null,null,true,null,null,null,"Cost of Equity Capital From Value Driver Formula",null,null,null,null,{"$f":"P10","v":"P/E Ratio"},{"$f":"S10","v":"Computed k"}]
[null,null,null,null,null,"Max",0.05,null,null,"Counter",null,null,null,"ROE vs k Premium",null,0.03,null,"Average",{"$f":"AVERAGE(P11:P26)","v":16.188124999999999},{"$f":"AVERAGE(S11:S26)","v":5.353812500000002E-2}]
[null,"Raw Data Before Adjustments",null,null,"P/E Ratio","5-yr Growth","Applied G","Forward ROE","Include",0,null,null,null,"Short-term (Years)",null,10,null,"Median",{"$f":"MEDIAN(P11:P26)","v":15.11},{"$f":"MEDIAN(S11:S26)","v":4.9742500000000023E-2}]
[null,null,{"$f":"'Data Current'!D11","v":"3M "},null,{"$f":"'Data Current'!AA11","v":18.760000000000002},{"$f":"'Data Current'!BW11","v":9.7000000000000003E-2},{"$f":"MAX($G$4,MIN(F7,$G$5))","v":0.05},{"$f":"'MB and ROE'!F7","v":0.63554046406338427},true,{"$f":"I7+J6","v":1},null,null,null,"Stable Growth (Percent)",null,0.03]
[null,null,{"$f":"'Data Current'!D12","v":"Apple "},null,{"$f":"'Data Current'!AA12","v":16.43},{"$f":"'Data Current'!BW12","v":0.1303},0.05,{"$f":"'MB and ROE'!F8","v":0.57118786857624271},true,{"$f":"I8+J7","v":2},null,null,null,"Growth Applicable to ROE",null,0]
[null,null,{"$f":"'Data Current'!D13","v":"Boeing "},null,{"$f":"'Data Current'!AA13","v":20.07},{"$f":"'Data Current'!BW13","v":0.19009999999999999},0.05,{"$f":"'MB and ROE'!F9","v":-7},false,2,null,"No in","Source"]
[null,null,{"$f":"'Data Current'!D14","v":"Caterpillar "},null,{"$f":"'Data Current'!AA14","v":10.84},{"$f":"'Data Current'!BW14","v":0.2641},0.05,{"$f":"'MB and ROE'!F10","v":0.51138633639632447},true,3,null,"Table","Row #",null,null,{"$f":"E6","v":"P/E Ratio"},{"$f":"G6","v":"Applied G"},"Forward ROE","Computed k"]
[null,null,{"$f":"'Data Current'!D15","v":"Chevron "},null,{"$f":"'Data Current'!AA15","v":14},{"$f":"'Data Current'!BW15","v":0.54569999999999996},0.05,{"$f":"'MB and ROE'!F11","v":0.11066347727558855},true,4,null,1,{"$f":"IFERROR(MATCH(L11,J:J,0),\"\")","v":7},{"$f":"INDEX(C:C,M11)","v":"3M "},null,{"$f":"IFERROR(INDEX(E:E,M11),\"\")","v":18.760000000000002},{"$f":"IFERROR(INDEX(G:G,M11),\"\")","v":0.05},{"$f":"IFERROR(INDEX(H:H,M11),\"\")","v":0.63554046406338427},{"$f":"IFERROR(final_cost_of_cap(10,P11,$P$6,Q11,$P$7,R11,$P$8,$P$5,0),\"\")","v":3.6149999999999904E-2}]
[null,null,{"$f":"'Data Current'!D16","v":"Cisco "},null,{"$f":"'Data Current'!AA16","v":14.45},{"$f":"'Data Current'!BW16","v":8.8999999999999996E-2},0.05,{"$f":"'MB and ROE'!F12","v":0.35135135135135137},true,5,null,{"$f":"L11+1","v":2},8,"Apple ",null,16.43,0.05,0.57118786857624271,{"$f":"IFERROR(final_cost_of_cap(10,P12,$P$6,Q12,$P$7,R12,$P$8,$P$5,0),\"\")","v":3.9595000000000047E-2}]
[null,null,{"$f":"'Data Current'!D17","v":"Coca-Cola "},null,{"$f":"'Data Current'!AA17","v":20.25},{"$f":"'Data Current'!BW17","v":7.2499999999999995E-2},{"$f":"MAX($G$4,MIN(F13,$G$5))","v":0.05},{"$f":"'MB and ROE'!F13","v":0.51972157772621819},true,6,null,{"$f":"L12+1","v":3},10,"Caterpillar ",null,10.84,0.05,0.51138633639632447,{"$f":"IFERROR(final_cost_of_cap(10,P13,$P$6,Q13,$P$7,R13,$P$8,$P$5,0),\"\")","v":6.1600000000000099E-2}]
[null,null,{"$f":"'Data Current'!D18","v":"Disney "},null,{"$f":"'Data Current'!AA18","v":15.22},{"$f":"'Data Current'!BW18","v":0.1123},0.05,{"$f":"'MB and ROE'!F14","v":0.24048161405792384},true,7,null,4,11,"Chevron ",null,14,0.05,0.11066347727558855,{"$f":"IFERROR(final_cost_of_cap(10,P14,$P$6,Q14,$P$7,R14,$P$8,$P$5,0),\"\")","v":8.1250000000000044E-2}]
[null,null,{"$f":"'Data Current'!D19","v":"E I du Pont de Nemours and Co "},null,{"$f":"'Data Current'!AA19","v":14.43},{"$f":"'Data Current'!BW19","v":7.0000000000000007E-2},0.05,{"$f":"'MB and ROE'!F15","v":0.11481568443296547},false,7,null,5,12,"Cisco ",null,14.45,0.05,0.35135135135135137,{"$f":"IFERROR(final_cost_of_cap(10,P15,$P$6,Q15,$P$7,R15,$P$8,$P$5,0),\"\")","v":5.0324999999999953E-2}]
[null,null,{"$f":"'Data Current'!D20","v":"Exxon Mobil "},null,{"$f":"'Data Current'!AA20","v":14.64},{"$f":"'Data Current'!BW20","v":0.22090000000000001},0.05,{"$f":"'MB and ROE'!F16","v":0.12437810945273632},true,8,null,6,13,"Coca-Cola ",null,20.25,0.05,0.51972157772621819,{"$f":"IFERROR(final_cost_of_cap(10,P16,$P$6,Q16,$P$7,R16,$P$8,$P$5,0),\"\")","v":3.6494999999999944E-2}]
[null,null,{"$f":"'Data Current'!D21","v":"General Electric "},null,{"$f":"'Data Current'!AA21","v":12.51},{"$f":"'Data Current'!BW21","v":6.1699999999999998E-2},0.05,{"$f":"'MB and ROE'!F17","v":0.16088328075709779},true,9,null,7,14,"Disney ",null,15.22,0.05,0.24048161405792384,{"$f":"IFERROR(final_cost_of_cap(10,P17,$P$6,Q17,$P$7,R17,$P$8,$P$5,0),\"\")","v":5.5050000000000043E-2}]
[null,null,{"$f":"'Data Current'!D22","v":"Home Depot "},null,{"$f":"'Data Current'!AA22","v":19.690000000000001},{"$f":"'Data Current'!BW22","v":0.14849999999999999},0.05,{"$f":"'MB and ROE'!F18","v":5.8742857142857137},false,9,null,8,16,"Exxon Mobil ",null,14.64,0.05,0.12437810945273632,{"$f":"IFERROR(final_cost_of_cap(10,P18,$P$6,Q18,$P$7,R18,$P$8,$P$5,0),\"\")","v":7.4400000000000022E-2}]
[null,null,{"$f":"'Data Current'!D23","v":"IBM "},null,{"$f":"'Data Current'!AA23","v":10.45},{"$f":"'Data Current'!BW23","v":9.5999999999999992E-3},9.5999999999999992E-3,{"$f":"'MB and ROE'!F19","v":0.69196648595367172},false,9,null,9,17,"General Electric ",null,12.51,0.05,0.16088328075709779,{"$f":"IFERROR(final_cost_of_cap(10,P19,$P$6,Q19,$P$7,R19,$P$8,$P$5,0),\"\")","v":7.7849999999999975E-2}]
[null,null,{"$f":"'Data Current'!D24","v":"Intel "},null,{"$f":"'Data Current'!AA24","v":11.32},{"$f":"'Data Current'!BW24","v":0.1022},0.05,{"$f":"'MB and ROE'!F20","v":0.28242264647794602},true,10,null,10,20,"Intel ",null,11.32,0.05,0.28242264647794602,{"$f":"IFERROR(final_cost_of_cap(10,P20,$P$6,Q20,$P$7,R20,$P$8,$P$5,0),\"\")","v":7.0650000000000102E-2}]
[null,null,{"$f":"'Data Current'!D25","v":"Johnson & Johnson "},null,{"$f":"'Data Current'!AA25","v":15.62},{"$f":"'Data Current'!BW25","v":7.7299999999999994E-2},0.05,{"$f":"'MB and ROE'!F21","v":0.36631130063965883},true,11,null,11,21,"Johnson & Johnson ",null,15.62,0.05,0.36631130063965883,{"$f":"IFERROR(final_cost_of_cap(10,P21,$P$6,Q21,$P$7,R21,$P$8,$P$5,0),\"\")","v":4.6454999999999913E-2}]
[null,null,{"$f":"'Data Current'!D26","v":"McDonald's "},null,{"$f":"'Data Current'!AA26","v":19.690000000000001},{"$f":"'Data Current'!BW26","v":8.5500000000000007E-2},0.05,{"$f":"'MB and ROE'!F22","v":-1.0875331564986737},false,11,null,12,23,"Merck ",null,15,0.05,0.37766830870279144,{"$f":"IFERROR(final_cost_of_cap(10,P22,$P$6,Q22,$P$7,R22,$P$8,$P$5,0),\"\")","v":4.7549999999999981E-2}]
[null,null,{"$f":"'Data Current'!D27","v":"Merck "},null,{"$f":"'Data Current'!AA27","v":15},{"$f":"'Data Current'!BW27","v":7.1999999999999995E-2},0.05,{"$f":"'MB and ROE'!F23","v":0.37766830870279144},true,{"$f":"I23+J22","v":12},null,13,24,"Microsoft ",null,22.32,0.05,0.45589600742804087,{"$f":"IFERROR(final_cost_of_cap(10,P23,$P$6,Q23,$P$7,R23,$P$8,$P$5,0),\"\")","v":3.6110000000000086E-2}]
[null,null,{"$f":"'Data Current'!D28","v":"Microsoft "},null,{"$f":"'Data Current'!AA28","v":22.32},{"$f":"'Data Current'!BW28","v":0.1242},0.05,{"$f":"'MB and ROE'!F24","v":0.45589600742804087},true,13,null,14,25,"Nike ",null,26.38,0.05,0.51060358890701463,{"$f":"IFERROR(final_cost_of_cap(10,P24,$P$6,Q24,$P$7,R24,$P$8,$P$5,0),\"\")","v":3.3470000000000111E-2}]
[null,null,{"$f":"'Data Current'!D29","v":"Nike "},null,{"$f":"'Data Current'!AA29","v":26.38},{"$f":"'Data Current'!BW29","v":0.1221},0.05,{"$f":"'MB and ROE'!F25","v":0.51060358890701463},true,14,null,15,26,"Pfizer ",null,13.39,0.05,0.25966386554621845,{"$f":"IFERROR(final_cost_of_cap(10,P25,$P$6,Q25,$P$7,R25,$P$8,$P$5,0),\"\")","v":6.0499999999999998E-2}]
[null,null,{"$f":"'Data Current'!D30","v":"Pfizer "},null,{"$f":"'Data Current'!AA30","v":13.39},{"$f":"'Data Current'!BW30","v":7.0999999999999994E-2},0.05,{"$f":"'MB and ROE'!F26","v":0.25966386554621845},true,15,null,16,27,"Procter & Gamble ",null,17.88,0.05,0.22919708029197081,{"$f":"IFERROR(final_cost_of_cap(10,P26,$P$6,Q26,$P$7,R26,$P$8,$P$5,0),\"\")","v":4.9160000000000093E-2}]
[null,null,{"$f":"'Data Current'!D31","v":"Procter & Gamble "},null,{"$f":"'Data Current'!AA31","v":17.88},{"$f":"'Data Current'!BW31","v":6.5000000000000002E-2},0.05,{"$f":"'MB and ROE'!F27","v":0.22919708029197081},true,16,null,17,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P27,$P$6,Q27,$P$7,R27,$P$8,$P$5,0),\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D32","v":0},null,{"$f":"'Data Current'!AA32","v":false},{"$f":"'Data Current'!BW32","v":false},0.05,{"$f":"'MB and ROE'!F28","v":false},false,16,null,18,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P28,$P$6,Q28,$P$7,R28,$P$8,$P$5,0),\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D33","v":0},null,{"$f":"'Data Current'!AA33","v":false},{"$f":"'Data Current'!BW33","v":false},0.05,{"$f":"'MB and ROE'!F29","v":false},false,16,null,19,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P29,$P$6,Q29,$P$7,R29,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,16,null,20,"",{"$error":"#VALUE!"},null,{"$f":"IFERROR(INDEX(E:E,M30),\"\")","v":""},"","",{"$f":"IFERROR(final_cost_of_cap(10,P30,$P$6,Q30,$P$7,R30,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,16,null,21,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P31,$P$6,Q31,$P$7,R31,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,16,null,22,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P32,$P$6,Q32,$P$7,R32,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,16,null,23,""]
[null,null,null,null,null,null,null,null,null,16,null,24,""]
[null,null,null,null,null,null,null,null,null,null,null,25,""]
[null,null,null,null,null,null,null,null,null,null,null,26,""]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Demonstration of Computing Cost of Captial with Value Driver Formula"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short-term","Long-term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",{"$f":"INDEX(R11:R38,Q40)","v":0.51138633639632447},{"$f":"P48+P49","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth",{"$f":"INDEX(Q11:Q38,Q40)","v":0.05},{"$f":"P7","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Book Value",9.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return above Cost of Capital",{"$f":"P5","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short-term Period",{"$f":"P6","v":10}]

{"sheet":"Value Driver ROI","index":9,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Value Driver ROIC"]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"Overall Cost of Capital From Value Driver Formula",null,null,null,null,{"$f":"P12","v":"EV/EBIT"},{"$f":"S12","v":"Computed k"}]
[null,null,null,null,null,null,0.04,null,null,"Counter",null,null,null,"ROIC vs k Premium",null,0.02,null,"Average",{"$f":"AVERAGE(P13:P29)","v":-13.475058503285258},{"$f":"AVERAGE(S13:S31)","v":0.35186111111111124}]
[null,"Raw Data Before Adjustments",null,null,"EV/EBIT","5-yr Growth","Adjusted G","ROIC","Include",0,null,null,null,"Short-term (Years)",null,5,null,"Median",{"$f":"MEDIAN(P13:P30)","v":1.4289739634165537},{"$f":"MEDIAN(S13:S35)","v":0.41475000000000006}]
[null,null,{"$f":"'Data Current'!D11","v":"3M "},null,{"$f":"'Data Current'!CW11","v":1.326086956521739},{"$f":"'Data Current'!BW11","v":9.7000000000000003E-2},{"$f":"MIN(F7,$G$5)","v":0.04},{"$f":"'Data Current'!DC11","v":0.22267559608861501},true,{"$f":"I7+J6","v":1},null,null,null,"Stable Growth (Percent)",null,0.02]
[null,null,{"$f":"'Data Current'!D12","v":"Apple "},null,{"$f":"'Data Current'!CW12","v":-2.552223888055972},{"$f":"'Data Current'!BW12","v":0.1303},0.04,{"$f":"'Data Current'!DC12","v":-2.3636275131660271},true,2,null,null,null,"Growth Applicable to ROIC",null,0.5]
[null,null,{"$f":"'Data Current'!D13","v":"Boeing "},null,{"$f":"'Data Current'!CW13","v":0.107860695175862},{"$f":"'Data Current'!BW13","v":0.19009999999999999},0.04,{"$f":"'Data Current'!DC13","v":5.6984017387005217},true,3]
[null,null,{"$f":"'Data Current'!D14","v":"Caterpillar "},null,{"$f":"'Data Current'!CW14","v":4.4212389380530972},{"$f":"'Data Current'!BW14","v":0.2641},0.04,{"$f":"'Data Current'!DC14","v":2.6493146379544582E-2},true,4]
[null,null,{"$f":"'Data Current'!D15","v":"Chevron "},null,{"$f":"'Data Current'!CW15","v":12.667953667953668},{"$f":"'Data Current'!BW15","v":0.54569999999999996},0.04,{"$f":"'Data Current'!DC15","v":1.4389452998505073E-2},true,5,null,"No in","Source"]
[null,null,{"$f":"'Data Current'!D16","v":"Cisco "},null,{"$f":"'Data Current'!CW16","v":-1.6558800315706392},{"$f":"'Data Current'!BW16","v":8.8999999999999996E-2},0.04,{"$f":"'Data Current'!DC16","v":4.8100285488671601E-3},true,6,null,"Table","Row #",null,null,{"$f":"E6","v":"EV/EBIT"},{"$f":"G6","v":"Adjusted G"},"ROIC","Computed k"]
[null,null,{"$f":"'Data Current'!D17","v":"Coca-Cola "},null,{"$f":"'Data Current'!CW17","v":2.6859323882224646},{"$f":"'Data Current'!BW17","v":7.2499999999999995E-2},{"$f":"MIN(F13,$G$5)","v":0.04},{"$f":"'Data Current'!DC17","v":3.8499526788065112E-2},true,{"$f":"I13+J12","v":7},null,1,{"$f":"IFERROR(MATCH(L13,J:J,0),\"\")","v":7},{"$f":"IFERROR(INDEX(C:C,M13),\"\")","v":"3M "},null,{"$f":"IFERROR(INDEX(E:E,M13),\"\")","v":1.326086956521739},{"$f":"IFERROR(INDEX(G:G,M13),\"\")","v":0.04},{"$f":"IFERROR(INDEX(H:H,M13),\"\")","v":0.22267559608861501},{"$f":"IFERROR(final_cost_of_cap(10,P13,$P$6,Q13,$P$7,R13,$P$8,$P$5,0),\"\")","v":0.50649999999999995}]
[null,null,{"$f":"'Data Current'!D18","v":"Disney "},null,{"$f":"'Data Current'!CW18","v":1.5318609703113686},{"$f":"'Data Current'!BW18","v":0.1123},0.04,{"$f":"'Data Current'!DC18","v":0.15019751192717842},true,8,null,{"$f":"L13+1","v":2},8,"Apple ",null,-2.552223888055972,0.04,{"$f":"IFERROR(INDEX(H:H,M14),\"\")","v":-2.3636275131660271},{"$f":"IFERROR(final_cost_of_cap(10,P14,$P$6,Q14,$P$7,R14,$P$8,$P$5,0),\"\")","v":false}]
[null,null,{"$f":"'Data Current'!D19","v":"E I du Pont de Nemours and Co "},null,{"$f":"'Data Current'!CW19","v":2.7061611374407581},{"$f":"'Data Current'!BW19","v":7.0000000000000007E-2},0.04,{"$f":"'Data Current'!DC19","v":7.544696066746126E-2},true,9,null,{"$f":"L14+1","v":3},9,"Boeing ",null,0.107860695175862,0.04,5.6984017387005217,{"$f":"IFERROR(final_cost_of_cap(10,P15,$P$6,Q15,$P$7,R15,$P$8,$P$5,0),\"\")","v":0}]
[null,null,{"$f":"'Data Current'!D20","v":"Exxon Mobil "},null,{"$f":"'Data Current'!CW20","v":3.0268633540372671},{"$f":"'Data Current'!BW20","v":0.22090000000000001},0.04,{"$f":"'Data Current'!DC20","v":6.0382024850553676E-2},true,10,null,4,10,"Caterpillar ",null,4.4212389380530972,0.04,2.6493146379544582E-2,{"$f":"IFERROR(final_cost_of_cap(10,P16,$P$6,Q16,$P$7,R16,$P$8,$P$5,0),\"\")","v":0.46500000000000008}]
[null,null,{"$f":"'Data Current'!D21","v":"General Electric "},null,{"$f":"'Data Current'!CW21","v":-263},{"$f":"'Data Current'!BW21","v":6.1699999999999998E-2},0.04,{"$f":"'Data Current'!DC21","v":-1.1195489022254692E-3},true,11,null,5,11,"Chevron ",null,12.667953667953668,0.04,1.4389452998505073E-2,{"$f":"IFERROR(final_cost_of_cap(10,P17,$P$6,Q17,$P$7,R17,$P$8,$P$5,0),\"\")","v":0.34549999999999992}]
[null,null,{"$f":"'Data Current'!D22","v":"Home Depot "},null,{"$f":"'Data Current'!CW22","v":1.5777777777777777},{"$f":"'Data Current'!BW22","v":0.14849999999999999},0.04,{"$f":"'Data Current'!DC22","v":0.3759813528293473},true,12,null,6,12,"Cisco ",null,-1.6558800315706392,0.04,4.8100285488671601E-3,{"$f":"IFERROR(final_cost_of_cap(10,P18,$P$6,Q18,$P$7,R18,$P$8,$P$5,0),\"\")","v":0}]
[null,null,{"$f":"'Data Current'!D23","v":"IBM "},null,{"$f":"'Data Current'!CW23","v":3.270869990224829},{"$f":"'Data Current'!BW23","v":9.5999999999999992E-3},9.5999999999999992E-3,{"$f":"'Data Current'!DC23","v":0.1014222205115375},true,13,null,7,13,"Coca-Cola ",null,2.6859323882224646,0.04,3.8499526788065112E-2,{"$f":"IFERROR(final_cost_of_cap(10,P19,$P$6,Q19,$P$7,R19,$P$8,$P$5,0),\"\")","v":0.51550000000000007}]
[null,null,{"$f":"'Data Current'!D24","v":"Intel "},null,{"$f":"'Data Current'!CW24","v":0.31533006001091107},{"$f":"'Data Current'!BW24","v":0.1022},0.04,{"$f":"'Data Current'!DC24","v":0.11560262255449422},true,14,null,8,14,"Disney ",null,1.5318609703113686,0.04,0.15019751192717842,{"$f":"IFERROR(final_cost_of_cap(10,P20,$P$6,Q20,$P$7,R20,$P$8,$P$5,0),\"\")","v":0.48750000000000004}]
[null,null,{"$f":"'Data Current'!D25","v":"Johnson & Johnson "},null,{"$f":"'Data Current'!CW25","v":0.79402146142054164},{"$f":"'Data Current'!BW25","v":7.7299999999999994E-2},0.04,{"$f":"'Data Current'!DC25","v":1.9019852821169074E-2},true,15,null,9,15,"E I du Pont de Nemours and Co ",null,2.7061611374407581,0.04,7.544696066746126E-2,{"$f":"IFERROR(final_cost_of_cap(10,P21,$P$6,Q21,$P$7,R21,$P$8,$P$5,0),\"\")","v":0.41300000000000003}]
[null,null,{"$f":"'Data Current'!D26","v":"McDonald's "},null,{"$f":"'Data Current'!CW26","v":3.227651966626937},{"$f":"'Data Current'!BW26","v":8.5500000000000007E-2},0.04,{"$f":"'Data Current'!DC26","v":0.21339738899504387},true,16,null,10,16,"Exxon Mobil ",null,3.0268633540372671,0.04,6.0382024850553676E-2,{"$f":"IFERROR(final_cost_of_cap(10,P22,$P$6,Q22,$P$7,R22,$P$8,$P$5,0),\"\")","v":0.41650000000000009}]
[null,null,{"$f":"'Data Current'!D27","v":"Merck "},null,{"$f":"'Data Current'!CW27","v":0.47249999999999998},{"$f":"'Data Current'!BW27","v":7.1999999999999995E-2},0.04,{"$f":"'Data Current'!DC27","v":7.789415407592426E-2},true,17,null,11,17,"General Electric ",null,-263,0.04,-1.1195489022254692E-3,{"$f":"IFERROR(final_cost_of_cap(10,P23,$P$6,Q23,$P$7,R23,$P$8,$P$5,0),\"\")","v":0.2330000000000001}]
[null,null,{"$f":"'Data Current'!D28","v":"Microsoft "},null,{"$f":"'Data Current'!CW28","v":-1.5794153669724771},{"$f":"'Data Current'!BW28","v":0.1242},0.04,{"$f":"'Data Current'!DC28","v":0.57356476251732114},true,18,null,12,18,"Home Depot ",null,1.5777777777777777,0.04,0.3759813528293473,{"$f":"IFERROR(final_cost_of_cap(10,P24,$P$6,Q24,$P$7,R24,$P$8,$P$5,0),\"\")","v":0.45199999999999996}]
[null,null,{"$f":"'Data Current'!D29","v":"Nike "},null,{"$f":"'Data Current'!CW29","v":-0.3217854763491006},{"$f":"'Data Current'!BW29","v":0.1221},0.04,{"$f":"'Data Current'!DC29","v":0.24130013067930869},true,19,null,13,19,"IBM ",null,3.270869990224829,9.5999999999999992E-3,0.1014222205115375,{"$f":"IFERROR(final_cost_of_cap(10,P25,$P$6,Q25,$P$7,R25,$P$8,$P$5,0),\"\")","v":0.33499999999999996}]
[null,null,{"$f":"'Data Current'!D30","v":"Pfizer "},null,{"$f":"'Data Current'!CW30","v":1.1428571428571428},{"$f":"'Data Current'!BW30","v":7.0999999999999994E-2},0.04,{"$f":"'Data Current'!DC30","v":0.28507711657203161},true,20,null,14,20,"Intel ",null,0.31533006001091107,0.04,0.11560262255449422,{"$f":"IFERROR(final_cost_of_cap(10,P26,$P$6,Q26,$P$7,R26,$P$8,$P$5,0),\"\")","v":0}]
[null,null,{"$f":"'Data Current'!D31","v":"Procter & Gamble "},null,{"$f":"'Data Current'!CW31","v":1.3041920216362406},{"$f":"'Data Current'!BW31","v":6.5000000000000002E-2},0.04,{"$f":"'Data Current'!DC31","v":0.15491496601475876},true,21,null,15,21,"Johnson & Johnson ",null,0.79402146142054164,0.04,1.9019852821169074E-2,{"$f":"IFERROR(final_cost_of_cap(10,P27,$P$6,Q27,$P$7,R27,$P$8,$P$5,0),\"\")","v":0.96000000000000041}]
[null,null,{"$f":"'Data Current'!D32","v":0},null,{"$f":"'Data Current'!CW32","v":0},{"$f":"'Data Current'!BW32","v":false},0.04,{"$f":"'Data Current'!DC32","v":false},false,21,null,16,22,"McDonald's ",null,3.227651966626937,0.04,0.21339738899504387,{"$f":"IFERROR(final_cost_of_cap(10,P28,$P$6,Q28,$P$7,R28,$P$8,$P$5,0),\"\")","v":0.27400000000000002}]
[null,null,{"$f":"'Data Current'!D33","v":0},null,{"$f":"'Data Current'!CW33","v":0},{"$f":"'Data Current'!BW33","v":false},0.04,{"$f":"'Data Current'!DC33","v":false},false,21,null,17,23,"Merck ",null,0.47249999999999998,0.04,7.789415407592426E-2,{"$f":"IFERROR(final_cost_of_cap(10,P29,$P$6,Q29,$P$7,R29,$P$8,$P$5,0),\"\")","v":0.93000000000000038}]
[null,null,null,null,null,null,null,null,null,21,null,18,24,"Microsoft ",null,-1.5794153669724771,0.04,0.57356476251732114,{"$f":"IFERROR(final_cost_of_cap(10,P30,$P$6,Q30,$P$7,R30,$P$8,$P$5,0),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,21,null,19,25,"Nike ",null,-0.3217854763491006,0.04,0.24130013067930869,{"$f":"IFERROR(final_cost_of_cap(10,P31,$P$6,Q31,$P$7,R31,$P$8,$P$5,0),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,21,null,20,26,"Pfizer ",null,1.1428571428571428,0.04,0.28507711657203161,{"$f":"IFERROR(final_cost_of_cap(10,P32,$P$6,Q32,$P$7,R32,$P$8,$P$5,0),\"\")","v":0.54799999999999982}]
[null,null,null,null,null,null,null,null,null,21,null,21,27,"Procter & Gamble ",null,1.3041920216362406,0.04,0.15491496601475876,{"$f":"IFERROR(final_cost_of_cap(10,P33,$P$6,Q33,$P$7,R33,$P$8,$P$5,0),\"\")","v":0.53149999999999986}]
[null,null,null,null,null,null,null,null,null,21,null,22,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P34,$P$6,Q34,$P$7,R34,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,23,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P35,$P$6,Q35,$P$7,R35,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,24,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P36,$P$6,Q36,$P$7,R36,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,25,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P37,$P$6,Q37,$P$7,R37,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,26,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P38,$P$6,Q38,$P$7,R38,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,27,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P39,$P$6,Q39,$P$7,R39,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,28,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P40,$P$6,Q40,$P$7,R40,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,29,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P41,$P$6,Q41,$P$7,R41,$P$8,$P$5,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Demonstration of Computing Cost of Captial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short-term","Long-term"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pre-tax ROIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Investment Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Invested Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Return above Cost of Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Short-term Period"]

{"sheet":"MB and ROE","index":10,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Regression Analysis of Price to Book (MB) and Return on Equity"]
[null,null,null,null,null,null,null,true,null,null,null,"Cost of Equity Capital From Market to Book Analysis"]
[null,null,null,null,null,null,null,"Counter",null,"No in","Source",null,null,{"$f":"E6","v":"P/B Ratio"},null,null,null,null,null,null,null,null,"Max for Range Name",{"$f":"MAX(H:H)","v":19}]
[null,"Raw Data Before Adjustments",null,null,"P/B Ratio","ROE","Include",0,null,"Table","Row #",null,null,null,{"$f":"F6","v":"ROE"}]
[null,null,{"$f":"'Data Current'!D11","v":"3M "},null,{"$f":"'Data Current'!P11","v":11.93},{"$f":"'Data Current'!AO11","v":0.63554046406338427},true,{"$f":"G7+H6","v":1},null,1,{"$f":"IFERROR(MATCH(J7,H:H,0),\"\")","v":7},{"$f":"INDEX(C:C,K7)","v":"3M "},null,{"$f":"IFERROR(INDEX(E:E,K7),\"\")","v":11.93},{"$f":"IFERROR(INDEX(F:F,K7),\"\")","v":0.63554046406338427},null,null,null,null,null,null,"Regression Analysis with Linest"]
[null,null,{"$f":"'Data Current'!D12","v":"Apple "},null,{"$f":"'Data Current'!P12","v":9.6},{"$f":"'Data Current'!AO12","v":0.57118786857624271},true,2,null,{"$f":"J7+1","v":2},8,"Apple ",null,9.6,0.57118786857624271,null,null,null,null,null,null,null,{"$f":"LINEST(roe,pb_ratio,FALSE,TRUE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"'Data Current'!D13","v":"Boeing "},null,{"$f":"'Data Current'!P13","v":false},{"$f":"'Data Current'!AO13","v":-7},true,3,null,{"$f":"J8+1","v":3},9,"Boeing ",null,false,-7,null,null,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"'Data Current'!D14","v":"Caterpillar "},null,{"$f":"'Data Current'!P14","v":5.55},{"$f":"'Data Current'!AO14","v":0.51138633639632447},true,4,null,4,10,"Caterpillar ",null,5.55,0.51138633639632447,null,null,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"'Data Current'!D15","v":"Chevron "},null,{"$f":"'Data Current'!P15","v":1.49},{"$f":"'Data Current'!AO15","v":0.11066347727558855},true,5,null,5,11,"Chevron ",null,1.49,0.11066347727558855]
[null,null,{"$f":"'Data Current'!D16","v":"Cisco "},null,{"$f":"'Data Current'!P16","v":5.16},{"$f":"'Data Current'!AO16","v":0.35135135135135137},true,6,null,6,12,"Cisco ",null,5.16,0.35135135135135137]
[null,null,{"$f":"'Data Current'!D17","v":"Coca-Cola "},null,{"$f":"'Data Current'!P17","v":10.34},{"$f":"'Data Current'!AO17","v":0.51972157772621819},true,{"$f":"G13+H12","v":7},null,7,13,"Coca-Cola ",null,10.34,0.51972157772621819]
[null,null,{"$f":"'Data Current'!D18","v":"Disney "},null,{"$f":"'Data Current'!P18","v":3.64},{"$f":"'Data Current'!AO18","v":0.24048161405792384},true,8,null,8,14,"Disney ",null,3.64,0.24048161405792384]
[null,null,{"$f":"'Data Current'!D19","v":"E I du Pont de Nemours and Co "},null,{"$f":"'Data Current'!P19","v":1.65},{"$f":"'Data Current'!AO19","v":0.11481568443296547},true,9,null,9,15,"E I du Pont de Nemours and Co ",null,1.65,0.11481568443296547]
[null,null,{"$f":"'Data Current'!D20","v":"Exxon Mobil "},null,{"$f":"'Data Current'!P20","v":1.81},{"$f":"'Data Current'!AO20","v":0.12437810945273632},true,10,null,10,16,"Exxon Mobil ",null,1.81,0.12437810945273632]
[null,null,{"$f":"'Data Current'!D21","v":"General Electric "},null,{"$f":"'Data Current'!P21","v":2.04},{"$f":"'Data Current'!AO21","v":0.16088328075709779},true,11,null,11,17,"General Electric ",null,2.04,0.16088328075709779]
[null,null,{"$f":"'Data Current'!D22","v":"Home Depot "},null,{"$f":"'Data Current'!P22","v":114.4},{"$f":"'Data Current'!AO22","v":5.8742857142857137},true,12,null,12,18,"Home Depot ",null,114.4,5.8742857142857137]
[null,null,{"$f":"'Data Current'!D23","v":"IBM "},null,{"$f":"'Data Current'!P23","v":7.22},{"$f":"'Data Current'!AO23","v":0.69196648595367172},true,13,null,13,19,"IBM ",null,7.22,0.69196648595367172]
[null,null,{"$f":"'Data Current'!D24","v":"Intel "},null,{"$f":"'Data Current'!P24","v":3.19},{"$f":"'Data Current'!AO24","v":0.28242264647794602},false,13,null,14,21,"Johnson & Johnson ",null,5.74,0.36631130063965883,null,"ROE = A + B * MB",null,null,"Zero Int"]
[null,null,{"$f":"'Data Current'!D25","v":"Johnson & Johnson "},null,{"$f":"'Data Current'!P25","v":5.74},{"$f":"'Data Current'!AO25","v":0.36631130063965883},true,14,null,15,22,"McDonald's ",null,false,-1.0875331564986737,null,"A",null,{"$f":"INTERCEPT(roe,pb_ratio)","v":6.270023603049657E-2}]
[null,null,{"$f":"'Data Current'!D26","v":"McDonald's "},null,{"$f":"'Data Current'!P26","v":false},{"$f":"'Data Current'!AO26","v":-1.0875331564986737},true,15,null,16,23,"Merck ",null,5.63,0.37766830870279144,null,"B",null,{"$f":"SLOPE(O7:O15,N7:N15)","v":4.8634578562171869E-2},{"$f":"W8","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"'Data Current'!D27","v":"Merck "},null,{"$f":"'Data Current'!P27","v":5.63},{"$f":"'Data Current'!AO27","v":0.37766830870279144},true,16,null,17,24,"Microsoft ",null,10.43,0.45589600742804087,null,"Plug in MB of 1",null,1]
[null,null,{"$f":"'Data Current'!D28","v":"Microsoft "},null,{"$f":"'Data Current'!P28","v":10.43},{"$f":"'Data Current'!AO28","v":0.45589600742804087},true,17,null,18,25,"Nike ",null,13.41,0.51060358890701463]
[null,null,{"$f":"'Data Current'!D29","v":"Nike "},null,{"$f":"'Data Current'!P29","v":13.41},{"$f":"'Data Current'!AO29","v":0.51060358890701463},true,18,null,19,26,"Pfizer ",null,3.49,0.25966386554621845,null,"Cost of Capital",null,{"$f":"S21+S22","v":0.11133481459266845},{"$f":"T22","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"'Data Current'!D30","v":"Pfizer "},null,{"$f":"'Data Current'!P30","v":3.49},{"$f":"'Data Current'!AO30","v":0.25966386554621845},true,19,null,20,"",{"$error":"#VALUE!"},null,"",""]
[null,null,{"$f":"'Data Current'!D31","v":"Procter & Gamble "},null,{"$f":"'Data Current'!P31","v":4.04},{"$f":"'Data Current'!AO31","v":0.22919708029197081},true]
[null,null,{"$f":"'Data Current'!D32","v":0},null,{"$f":"'Data Current'!P32","v":false},{"$f":"'Data Current'!AO32","v":false},false]
[null,null,{"$f":"'Data Current'!D33","v":0},null,{"$f":"'Data Current'!P33","v":false},{"$f":"'Data Current'!AO33","v":false},false]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[]
[null,null,null,null,null,null,null,null,null,null,"Demonstration of M/B and ROE"]
[null,"MB = (ROE -g)/(k-g)"]
[null,null,null,null,null,null,null,null,null,null,"Assumed Growth",null,null,2.5000000000000001E-2]
[null,"k-g = (ROE-g)/MB",null,null,null,null,null,null,null,null,"Cost of Capital",null,null,{"$f":"T25","v":{"$error":"#VALUE!"}}]
[null,"k-g = ROE/MB-g/MB",null,null,null,null,null,null,null,null,"Book Value",null,null,{"$f":"INDEX('Data Current'!O11:O33,'MB and ROE'!N38)","v":79.430000000000007}]
[null,"k-ROE/MB = g - g/MB",null,null,null,null,null,null,null,null,"Forward ROE",null,null,{"$f":"INDEX(O7:O34,N38)","v":0.11066347727558855}]
[null,null,null,null,null,null,null,null,null,null,"Forward EPS",null,null,{"$f":"N44*N45","v":8.7899999999999991}]
[null,"k = (ROE-g)/MB + g"]
[null,null,null,null,null,null,null,null,null,null,"Value from EPS x (1-g/ROE)/(k-g)",null,null,{"$f":"N46*(1-N42)/(N43-N42)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,"M/B Computed",null,null,{"$f":"N48*N44","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"MB from (ROE-g)/(k-g)",null,null,{"$f":"(N45-N42)/(N43-N42)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"Actual M/B",null,null,{"$f":"INDEX(N7:N35,N38)","v":1.49}]

{"sheet":"EV to Inv Cap and ROI","index":11,"n_rows":40,"n_cols":24,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Regression Analysis of Price to Book (MB) and Return on Equity"]
[null,null,null,null,null,null,null,true,null,null,null,"Cost of Capital From EV/Inv Capital and ROIC"]
[null,null,null,null,null,null,null,"Counter",null,"No in","Source",null,null,{"$f":"E6","v":"EV/Inv Cap"}]
[null,"Raw Data Before Adjustments",null,null,"EV/Inv Cap","ROIC ","Include",0,null,"Table","Row #",null,null,null,{"$f":"F6","v":"ROIC "},null,null,null,null,null,null,"Max for Range Name",{"$f":"MAX(H:H)","v":15}]
[null,null,{"$f":"'Data Current'!D11","v":"3M "},null,{"$f":"'Data Current'!DA11","v":6.211283782564994},{"$f":"'Data Current'!DB11","v":0.21719999999999998},true,{"$f":"G7+H6","v":1},null,1,{"$f":"IFERROR(MATCH(J7,H:H,0),\"\")","v":7},{"$f":"IFERROR(INDEX(C:C,K7),\"\")","v":"3M "},null,{"$f":"IFERROR(INDEX(E:E,K7),\"\")","v":6.211283782564994},{"$f":"IFERROR(INDEX(F:F,K7),\"\")","v":0.21719999999999998}]
[null,null,{"$f":"'Data Current'!D12","v":"Apple "},null,{"$f":"'Data Current'!DA12","v":7.1405754802719654},{"$f":"'Data Current'!DB12","v":0.2223},true,2,null,{"$f":"J7+1","v":2},8,"Apple ",null,7.1405754802719654,0.2223,null,null,null,null,null,null,"Regression"]
[null,null,{"$f":"'Data Current'!D13","v":"Boeing "},null,{"$f":"'Data Current'!DA13","v":220.66857771822359},{"$f":"'Data Current'!DB13","v":0.79830000000000001},false,2,null,{"$f":"J8+1","v":3},10,"Caterpillar ",null,2.568063677564163,2.0499999999999997E-2,null,null,null,null,null,null,{"$f":"LINEST(roic,ev_invcap,FALSE,TRUE)","v":1.1422939815480837E-2},0,{"$error":"#N/A"}]
[null,null,{"$f":"'Data Current'!D14","v":"Caterpillar "},null,{"$f":"'Data Current'!DA14","v":2.568063677564163},{"$f":"'Data Current'!DB14","v":2.0499999999999997E-2},true,3,null,4,11,"Chevron ",null,1.4284775160580616,5.0700000000000002E-2,null,null,null,null,null,null,3.4305573775480517E-3,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"'Data Current'!D15","v":"Chevron "},null,{"$f":"'Data Current'!DA15","v":1.4284775160580616},{"$f":"'Data Current'!DB15","v":5.0700000000000002E-2},true,4,null,5,12,"Cisco ",null,8.8499637409572411,1.4000000000000002E-3,null,null,null,null,null,null,0.4419490577716641,0.11278481667630409,{"$error":"#N/A"}]
[null,null,{"$f":"'Data Current'!D16","v":"Cisco "},null,{"$f":"'Data Current'!DA16","v":8.8499637409572411},{"$f":"'Data Current'!DB16","v":1.4000000000000002E-3},true,5,null,6,14,"Disney ",null,2.9354448032051113,0.14940000000000001]
[null,null,{"$f":"'Data Current'!D17","v":"Coca-Cola "},null,{"$f":"'Data Current'!DA17","v":4.8120682516475206},{"$f":"'Data Current'!DB17","v":2.3399999999999997E-2},false,{"$f":"G13+H12","v":5},null,7,15,"E I du Pont de Nemours and Co ",null,1.5549384717434183,1.72E-2,null,null,null,null,null,null,"Uses Range names roic and inv_cap"]
[null,null,{"$f":"'Data Current'!D18","v":"Disney "},null,{"$f":"'Data Current'!DA18","v":2.9354448032051113},{"$f":"'Data Current'!DB18","v":0.14940000000000001},true,6,null,8,16,"Exxon Mobil ",null,1.71782275304617,9.6500000000000002E-2]
[null,null,{"$f":"'Data Current'!D19","v":"E I du Pont de Nemours and Co "},null,{"$f":"'Data Current'!DA19","v":1.5549384717434183},{"$f":"'Data Current'!DB19","v":1.72E-2},true,7,null,9,17,"General Electric ",null,1.4831412421292802,-3.0800000000000001E-2]
[null,null,{"$f":"'Data Current'!D20","v":"Exxon Mobil "},null,{"$f":"'Data Current'!DA20","v":1.71782275304617},{"$f":"'Data Current'!DB20","v":9.6500000000000002E-2},true,8,null,10,18,"Home Depot ",null,10.411156008976089,0.32939999999999997]
[null,null,{"$f":"'Data Current'!D21","v":"General Electric "},null,{"$f":"'Data Current'!DA21","v":1.4831412421292802},{"$f":"'Data Current'!DB21","v":-3.0800000000000001E-2},true,9,null,11,21,"Johnson & Johnson ",null,4.8953463527616652,1.4199999999999999E-2]
[null,null,{"$f":"'Data Current'!D22","v":"Home Depot "},null,{"$f":"'Data Current'!DA22","v":10.411156008976089},{"$f":"'Data Current'!DB22","v":0.32939999999999997},true,10,null,12,23,"Merck ",null,4.1108159429474913,3.9900000000000005E-2]
[null,null,{"$f":"'Data Current'!D23","v":"IBM "},null,{"$f":"'Data Current'!DA23","v":3.1918089872923225},{"$f":"'Data Current'!DB23","v":0.10439999999999999},false,10,null,13,24,"Microsoft ",null,22.227743130875588,0.1069]
[null,null,{"$f":"'Data Current'!D24","v":"Intel "},null,{"$f":"'Data Current'!DA24","v":2.7736021948173075},{"$f":"'Data Current'!DB24","v":0.1051},false,10,null,14,25,"Nike ",null,15.396573389955009,0.1326]
[null,null,{"$f":"'Data Current'!D25","v":"Johnson & Johnson "},null,{"$f":"'Data Current'!DA25","v":4.8953463527616652},{"$f":"'Data Current'!DB25","v":1.4199999999999999E-2},true,11,null,15,26,"Pfizer ",null,2.7880401795157375,0.21760000000000002,null,"Average",null,{"$f":"AVERAGE(N7:N17)","v":4.4723830753889224},{"$f":"AVERAGE(O7:O10)","v":0.12767500000000001}]
[null,null,{"$f":"'Data Current'!D26","v":"McDonald's "},null,{"$f":"'Data Current'!DA26","v":6.6157366727934441},{"$f":"'Data Current'!DB26","v":0.2079},false,11,null,16,"","",null,"",""]
[null,null,{"$f":"'Data Current'!D27","v":"Merck "},null,{"$f":"'Data Current'!DA27","v":4.1108159429474913},{"$f":"'Data Current'!DB27","v":3.9900000000000005E-2},true,12,null,17,"","",null,"","",null,"ROIC = A + B * MB",null,null,"Zero Int"]
[null,null,{"$f":"'Data Current'!D28","v":"Microsoft "},null,{"$f":"'Data Current'!DA28","v":22.227743130875588},{"$f":"'Data Current'!DB28","v":0.1069},true,13,null,18,"","",null,"","",null,"A",null,{"$f":"INTERCEPT(roic,ev_invcap)","v":7.4841912887177536E-2}]
[null,null,{"$f":"'Data Current'!D29","v":"Nike "},null,{"$f":"'Data Current'!DA29","v":15.396573389955009},{"$f":"'Data Current'!DB29","v":0.1326},true,14,null,19,"","",null,"","",null,"B",null,{"$f":"SLOPE(roic,ev_invcap)","v":4.9335716343774302E-3},{"$f":"V9","v":1.1422939815480837E-2}]
[null,null,{"$f":"'Data Current'!D30","v":"Pfizer "},null,{"$f":"'Data Current'!DA30","v":2.7880401795157375},{"$f":"'Data Current'!DB30","v":0.21760000000000002},true,15,null,20,"","",null,"","",null,"Plug in MB of 1",null,1]
[null,null,{"$f":"'Data Current'!D31","v":"Procter & Gamble "},null,{"$f":"'Data Current'!DA31","v":3.2568854769320161},{"$f":"'Data Current'!DB31","v":0.13320000000000001},true,null,null,21,{"$f":"IFERROR(MATCH(J27,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K27),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K27),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K27),\"\")","v":""},null,"Cost of Capital",null,{"$f":"S24+S25","v":7.9775484521554973E-2},{"$f":"T25","v":1.1422939815480837E-2}]
[null,null,{"$f":"'Data Current'!D32","v":0},null,{"$f":"'Data Current'!DA32","v":false},{"$f":"'Data Current'!DB32","v":0},false,null,null,22,{"$f":"IFERROR(MATCH(J28,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K28),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K28),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K28),\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D33","v":0},null,{"$f":"'Data Current'!DA33","v":false},{"$f":"'Data Current'!DB33","v":0},false,null,null,23,{"$f":"IFERROR(MATCH(J29,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K29),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K29),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K29),\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D34","v":0},null,null,null,null,null,null,24,{"$f":"IFERROR(MATCH(J30,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K30),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K30),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K30),\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D35","v":"Notes:"},null,null,null,null,null,null,25,{"$f":"IFERROR(MATCH(J31,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K31),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K31),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K31),\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D36","v":"1. If forward PE is available, use the forward P/E. Otherwse use ttm P/E"}]
[null,null,{"$f":"'Data Current'!D37","v":0}]
[null,null,{"$f":"'Data Current'!D38","v":0}]
[null,null,{"$f":"'Data Current'!D39","v":0}]
[null,null,{"$f":"'Data Current'!D33","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Demonstration of M/B and ROE"]

{"sheet":"Dividend Discount","index":12,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Dividend Discount Model"]
[null,null,null,null,null,null,0,null,true,null,null,null,null,null,null,{"$f":"O9","v":"Div Yield"},{"$f":"Q9","v":"Computed k"}]
[null,null,null,null,null,null,0.03,null,"Counter",null,null,null,null,"Average",null,{"$f":"AVERAGE(O10:O41)","v":2.6547619047619049E-2},{"$f":"AVERAGE(Q10:Q41)","v":5.5576190476190467E-2}]
[null,"Raw Data Before Adjustments",null,null,"Div Yield","5-yr Growth","Adjusted G","Include",0,null,null,null,null,"Median",null,{"$f":"MEDIAN(O10:O41)","v":2.5899999999999999E-2},{"$f":"MEDIAN(Q10:Q41)","v":5.4899999999999997E-2}]
[null,null,{"$f":"'Data Current'!D11","v":"3M "},null,{"$f":"'Data Current'!BZ11","v":2.5899999999999999E-2},{"$f":"'Data Current'!BW11","v":9.7000000000000003E-2},{"$f":"MAX($G$4,MIN(F7,$G$5))","v":0.03},true,{"$f":"H7+I6","v":1}]
[null,null,{"$f":"'Data Current'!D12","v":"Apple "},null,{"$f":"'Data Current'!BZ12","v":1.2999999999999999E-2},{"$f":"'Data Current'!BW12","v":0.1303},0.03,true,2,null,"No in","Source",null,"Cost of Equity Capital Using Dividend Discount for Selected Companies"]
[null,null,{"$f":"'Data Current'!D13","v":"Boeing "},null,{"$f":"'Data Current'!BZ13","v":1.9699999999999999E-2},{"$f":"'Data Current'!BW13","v":0.19009999999999999},0.03,true,3,null,"Table","Row #",null,null,{"$f":"E6","v":"Div Yield"},{"$f":"G6","v":"Adjusted G"},"Computed k"]
[null,null,{"$f":"'Data Current'!D14","v":"Caterpillar "},null,{"$f":"'Data Current'!BZ14","v":2.47E-2},{"$f":"'Data Current'!BW14","v":0.2641},0.03,true,4,null,1,{"$f":"IFERROR(MATCH(K10,I:I,0),\"\")","v":7},{"$f":"INDEX(C:C,L10)","v":"3M "},null,{"$f":"IFERROR(INDEX(E:E,L10),\"\")","v":2.5899999999999999E-2},{"$f":"IFERROR(INDEX(G:G,L10),\"\")","v":0.03},{"$f":"IFERROR(O10+P10,\"\")","v":5.5899999999999998E-2}]
[null,null,{"$f":"'Data Current'!D15","v":"Chevron "},null,{"$f":"'Data Current'!BZ15","v":3.7400000000000003E-2},{"$f":"'Data Current'!BW15","v":0.54569999999999996},0.03,true,5,null,{"$f":"K10+1","v":2},8,"Apple ",null,1.2999999999999999E-2,0.03,4.2999999999999997E-2]
[null,null,{"$f":"'Data Current'!D16","v":"Cisco "},null,{"$f":"'Data Current'!BZ16","v":2.8000000000000001E-2},{"$f":"'Data Current'!BW16","v":8.8999999999999996E-2},0.03,true,6,null,{"$f":"K11+1","v":3},9,"Boeing ",null,1.9699999999999999E-2,0.03,4.9699999999999994E-2]
[null,null,{"$f":"'Data Current'!D17","v":"Coca-Cola "},null,{"$f":"'Data Current'!BZ17","v":3.4700000000000002E-2},{"$f":"'Data Current'!BW17","v":7.2499999999999995E-2},{"$f":"MAX($G$4,MIN(F13,$G$5))","v":0.03},true,{"$f":"H13+I12","v":7},null,4,10,"Caterpillar ",null,2.47E-2,0.03,5.4699999999999999E-2]
[null,null,{"$f":"'Data Current'!D18","v":"Disney "},null,{"$f":"'Data Current'!BZ18","v":1.4999999999999999E-2},{"$f":"'Data Current'!BW18","v":0.1123},0.03,true,8,null,5,11,"Chevron ",null,3.7400000000000003E-2,0.03,6.7400000000000002E-2]
[null,null,{"$f":"'Data Current'!D19","v":"E I du Pont de Nemours and Co "},null,{"$f":"'Data Current'!BZ19","v":2.1299999999999999E-2},{"$f":"'Data Current'!BW19","v":7.0000000000000007E-2},0.03,true,9,null,6,12,"Cisco ",null,2.8000000000000001E-2,0.03,5.7999999999999996E-2]
[null,null,{"$f":"'Data Current'!D20","v":"Exxon Mobil "},null,{"$f":"'Data Current'!BZ20","v":4.07E-2},{"$f":"'Data Current'!BW20","v":0.22090000000000001},0.03,true,10,null,7,13,"Coca-Cola ",null,3.4700000000000002E-2,0.03,{"$f":"IFERROR(O16+P16,\"\")","v":6.4700000000000008E-2}]
[null,null,{"$f":"'Data Current'!D21","v":"General Electric "},null,{"$f":"'Data Current'!BZ21","v":3.6999999999999998E-2},{"$f":"'Data Current'!BW21","v":6.1699999999999998E-2},0.03,true,11,null,8,14,"Disney ",null,1.4999999999999999E-2,0.03,4.4999999999999998E-2]
[null,null,{"$f":"'Data Current'!D22","v":"Home Depot "},null,{"$f":"'Data Current'!BZ22","v":2.07E-2},{"$f":"'Data Current'!BW22","v":0.14849999999999999},0.03,true,12,null,9,15,"E I du Pont de Nemours and Co ",null,2.1299999999999999E-2,0.03,5.1299999999999998E-2]
[null,null,{"$f":"'Data Current'!D23","v":"IBM "},null,{"$f":"'Data Current'!BZ23","v":4.2999999999999997E-2},{"$f":"'Data Current'!BW23","v":9.5999999999999992E-3},9.5999999999999992E-3,true,13,null,10,16,"Exxon Mobil ",null,4.07E-2,0.03,7.0699999999999999E-2]
[null,null,{"$f":"'Data Current'!D24","v":"Intel "},null,{"$f":"'Data Current'!BZ24","v":2.4899999999999999E-2},{"$f":"'Data Current'!BW24","v":0.1022},0.03,true,14,null,11,17,"General Electric ",null,3.6999999999999998E-2,0.03,6.7000000000000004E-2]
[null,null,{"$f":"'Data Current'!D25","v":"Johnson & Johnson "},null,{"$f":"'Data Current'!BZ25","v":2.6700000000000002E-2},{"$f":"'Data Current'!BW25","v":7.7299999999999994E-2},0.03,true,15,null,12,18,"Home Depot ",null,2.07E-2,0.03,5.0699999999999995E-2]
[null,null,{"$f":"'Data Current'!D26","v":"McDonald's "},null,{"$f":"'Data Current'!BZ26","v":2.4799999999999999E-2},{"$f":"'Data Current'!BW26","v":8.5500000000000007E-2},0.03,true,16,null,13,19,"IBM ",null,4.2999999999999997E-2,9.5999999999999992E-3,5.2599999999999994E-2]
[null,null,{"$f":"'Data Current'!D27","v":"Merck "},null,{"$f":"'Data Current'!BZ27","v":2.8000000000000001E-2},{"$f":"'Data Current'!BW27","v":7.1999999999999995E-2},0.03,true,17,null,14,20,"Intel ",null,2.4899999999999999E-2,0.03,5.4899999999999997E-2]
[null,null,{"$f":"'Data Current'!D28","v":"Microsoft "},null,{"$f":"'Data Current'!BZ28","v":1.4999999999999999E-2},{"$f":"'Data Current'!BW28","v":0.1242},0.03,true,18,null,15,21,"Johnson & Johnson ",null,2.6700000000000002E-2,0.03,5.67E-2]
[null,null,{"$f":"'Data Current'!D29","v":"Nike "},null,{"$f":"'Data Current'!BZ29","v":9.7999999999999997E-3},{"$f":"'Data Current'!BW29","v":0.1221},0.03,true,19,null,16,22,"McDonald's ",null,2.4799999999999999E-2,0.03,5.4800000000000001E-2]
[null,null,{"$f":"'Data Current'!D30","v":"Pfizer "},null,{"$f":"'Data Current'!BZ30","v":3.2800000000000003E-2},{"$f":"'Data Current'!BW30","v":7.0999999999999994E-2},0.03,true,20,null,17,23,"Merck ",null,2.8000000000000001E-2,0.03,5.7999999999999996E-2]
[null,null,{"$f":"'Data Current'!D31","v":"Procter & Gamble "},null,{"$f":"'Data Current'!BZ31","v":3.44E-2},{"$f":"'Data Current'!BW31","v":6.5000000000000002E-2},0.03,true,21,null,18,24,"Microsoft ",null,1.4999999999999999E-2,0.03,4.4999999999999998E-2]
[null,null,{"$f":"'Data Current'!D32","v":0},null,{"$f":"'Data Current'!BZ32","v":false},{"$f":"'Data Current'!BW32","v":false},0.03,false,21,null,19,25,"Nike ",null,9.7999999999999997E-3,0.03,3.9800000000000002E-2]
[null,null,{"$f":"'Data Current'!D33","v":0},null,{"$f":"'Data Current'!BZ33","v":false},{"$f":"'Data Current'!BW33","v":false},0.03,false,21,null,20,26,"Pfizer ",null,3.2800000000000003E-2,0.03,6.2799999999999995E-2]
[null,null,{"$f":"'Data Current'!D34","v":0},null,null,null,null,null,null,null,21,27,"Procter & Gamble ",null,3.44E-2,0.03,6.4399999999999999E-2]
[null,null,{"$f":"'Data Current'!D35","v":"Notes:"},null,null,null,null,null,null,null,22,"",{"$error":"#VALUE!"},null,"","",""]
[null,null,{"$f":"'Data Current'!D36","v":"1. If forward PE is available, use the forward P/E. Otherwse use ttm P/E"},null,null,null,null,null,null,null,23,"",{"$error":"#VALUE!"},null,"","",""]
[null,null,{"$f":"'Data Current'!D37","v":0}]
[null,null,{"$f":"'Data Current'!D38","v":0}]
[null,null,{"$f":"'Data Current'!D39","v":0}]
[null,null,{"$f":"'Data Current'!D40","v":0}]
[null,null,{"$f":"'Data Current'!D41","v":0}]

{"sheet":"CAPM Summary","index":13,"n_rows":51,"n_cols":20,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
["CAPM Analysis"]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,"Counter",null,null,null,null,null,"Average Equity Beta",{"$f":"AVERAGE(P29:P57)","v":0.98000000000000009}]
[null,"Raw Data Before Adjustments",null,null,"Equity Beta","Debt/Capital","Asset Beta","Include",0,null,null,null,null,null,"Average Asset Beta",{"$f":"AVERAGE(R29:R57)","v":1.1538883215635594}]
[null,null,{"$f":"'Data Current'!D11","v":"3M "},null,{"$f":"'Data Current'!DE11","v":1.1200000000000001},{"$f":"'Data Current'!DF11","v":9.2039100915288552E-2},{"$f":"'Data Current'!DH11","v":1.4368737799294249},true,{"$f":"H7+I6","v":1}]
[null,null,{"$f":"'Data Current'!D12","v":"Apple "},null,{"$f":"'Data Current'!DE12","v":1.1399999999999999},{"$f":"'Data Current'!DF12","v":4.0141875723218499E-2},{"$f":"'Data Current'!DH12","v":1.477972727664425},true,{"$f":"H8+I7","v":2},null,null,null,null,null,null,"Equity",null,"Overall"]
[null,null,{"$f":"'Data Current'!D13","v":"Boeing "},null,{"$f":"'Data Current'!DE13","v":1.72},{"$f":"'Data Current'!DF13","v":1.1791416229320948E-2},{"$f":"'Data Current'!DH13","v":2.1528969543894605},true,3,null,null,null,null,null,"Cost of Capital",{"$f":"AVERAGE(S29:S44)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(T29:T44)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'Data Current'!D14","v":"Caterpillar "},null,{"$f":"'Data Current'!DE14","v":1.57},{"$f":"'Data Current'!DF14","v":0.34339172131588208},{"$f":"'Data Current'!DH14","v":1.5986728175869118},true,4]
[null,null,{"$f":"'Data Current'!D15","v":"Chevron "},null,{"$f":"'Data Current'!DE15","v":1.1299999999999999},{"$f":"'Data Current'!DF15","v":0.1340229669198453},{"$f":"'Data Current'!DH15","v":1.2521098098402914},true,5,null,null,null,null,null,"Date",{"$f":"MAX(INDIRECT(\"'\"&D37&\"'!A:A\"))","v":{"$error":"#REF!"}},null,{"$f":"P11","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'Data Current'!D16","v":"Cisco "},null,{"$f":"'Data Current'!DE16","v":1.1200000000000001},{"$f":"'Data Current'!DF16","v":-9.467295413009634E-2},{"$f":"'Data Current'!DH16","v":1.5363893725412583},true,6,null,null,null,null,null,"30-Year Treasury Bond Rate",{"$f":"LOOKUP(P11,INDIRECT(D38),INDIRECT(D39))/100","v":{"$error":"#REF!"}},null,{"$f":"P12","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'Data Current'!D17","v":"Coca-Cola "},null,{"$f":"'Data Current'!DE17","v":0.56000000000000005},{"$f":"'Data Current'!DF17","v":0.14395079500098149},{"$f":"'Data Current'!DH17","v":0.63944619896613553},true,7,null,null,null,null,null,"Equity Market Risk Premium",0.04,null,{"$f":"P13","v":0.04}]
[null,null,{"$f":"'Data Current'!D18","v":"Disney "},null,{"$f":"'Data Current'!DE18","v":1.25},{"$f":"'Data Current'!DF18","v":0.1159744976037534},{"$f":"'Data Current'!DH18","v":1.6744730848299179},true,8]
[null,null,{"$f":"'Data Current'!D19","v":"E I du Pont de Nemours and Co "},null,{"$f":"'Data Current'!DE19","v":1.61},{"$f":"'Data Current'!DF19","v":0.15200848534181868},{"$f":"'Data Current'!DH19","v":1.5690187109515672},false,8,null,null,null,null,null,"Cost of Capital",{"$f":"P12+P13*P5","v":{"$error":"#REF!"}},null,{"$f":"R12+R13*P6","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'Data Current'!D20","v":"Exxon Mobil "},null,{"$f":"'Data Current'!DE20","v":0.8},{"$f":"'Data Current'!DF20","v":0.11096517384886478},{"$f":"'Data Current'!DH20","v":0.82141629893620138},true,9]
[null,null,{"$f":"'Data Current'!D21","v":"General Electric "},null,{"$f":"'Data Current'!DE21","v":0.71},{"$f":"'Data Current'!DF21","v":0.92059838895281931},{"$f":"'Data Current'!DH21","v":0.39268770003187092},true,10,null,null,null,null,null,"Assumed Debt/Project Value",0.3]
[null,null,{"$f":"'Data Current'!D22","v":"Home Depot "},null,{"$f":"'Data Current'!DE22","v":1.03},{"$f":"'Data Current'!DF22","v":9.6893594017161744E-2},{"$f":"'Data Current'!DH22","v":1.4757012800738527},true,11,null,null,null,null,null,"Assumed Debt/Equity",1]
[null,null,{"$f":"'Data Current'!D23","v":"IBM "},null,{"$f":"'Data Current'!DE23","v":1.04},{"$f":"'Data Current'!DF23","v":0.25427827495645305},{"$f":"'Data Current'!DH23","v":0.9916317370690636},true,12,null,null,null,null,null,"Tax Rate",0.35]
[null,null,{"$f":"'Data Current'!D24","v":"Intel "},null,{"$f":"'Data Current'!DE24","v":0.86},{"$f":"'Data Current'!DF24","v":7.1542144663522586E-2},{"$f":"'Data Current'!DH24","v":1.0286779967587734},true,13,null,null,null,null,null,"Asset Beta",{"$f":"P6","v":1.1538883215635594}]
[null,null,{"$f":"'Data Current'!D25","v":"Johnson & Johnson "},null,{"$f":"'Data Current'!DE25","v":0.6},{"$f":"'Data Current'!DF25","v":3.8543855380378585E-2},{"$f":"'Data Current'!DH25","v":0.70542967174700266},true,14,null,null,null,null,null,"Re-Levered Equity Beta",{"$f":"P20*((1+P18)*(1-P19))","v":1.5000548180326272}]
[null,null,{"$f":"'Data Current'!D26","v":"McDonald's "},null,{"$f":"'Data Current'!DE26","v":0.65},{"$f":"'Data Current'!DF26","v":0.23407247173726278},{"$f":"'Data Current'!DH26","v":0.77277649705954676},true,15]
[null,null,{"$f":"'Data Current'!D27","v":"Merck "},null,{"$f":"'Data Current'!DE27","v":1.1000000000000001},{"$f":"'Data Current'!DF27","v":8.7101324949373712E-2},{"$f":"'Data Current'!DH27","v":1.2340045475290362},true,{"$f":"H23+I22","v":16},null,null,null,null,null,"Cost of Equity",{"$f":"P21*P13+P12","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'Data Current'!D28","v":"Microsoft "},null,{"$f":"'Data Current'!DE28","v":1.25},{"$f":"'Data Current'!DF28","v":-5.3758400477955971E-2},{"$f":"'Data Current'!DH28","v":1.6071267883618632},true,17,null,null,null,null,null,"Be = Ba x ((1+de) x (1-t))"]
[null,null,{"$f":"'Data Current'!D29","v":"Nike "},null,{"$f":"'Data Current'!DE29","v":0.56000000000000005},{"$f":"'Data Current'!DF29","v":-1.3854679802955665E-2},{"$f":"'Data Current'!DH29","v":0.71347961229808787},true,18]
[null,null,{"$f":"'Data Current'!D30","v":"Pfizer "},null,{"$f":"'Data Current'!DE30","v":0.96},{"$f":"'Data Current'!DF30","v":0.11324478802582343},{"$f":"'Data Current'!DH30","v":1.0490690637297946},true,19,null,null,null,null,"Cost of Equity and Overall Cost of Capital from CAPM"]
[null,null,{"$f":"'Data Current'!D31","v":"Procter & Gamble "},null,{"$f":"'Data Current'!DE31","v":0.43},{"$f":"'Data Current'!DF31","v":9.3600634404299846E-2},{"$f":"'Data Current'!DH31","v":0.51693049192826668},true,20,null,null,"No in","Source",null,null,null,null,null,"         Cost of Capital"]
[null,null,{"$f":"'Data Current'!D32","v":0},null,{"$f":"'Data Current'!DE32","v":false},{"$f":"'Data Current'!DF32","v":false},{"$f":"'Data Current'!DH32","v":false},false,20,null,null,"Table","Row #",null,null,"Equity Beta","Debt/Capital","Asset Beta","Equity ","Overall"]
[null,null,{"$f":"'Data Current'!D33","v":0},null,{"$f":"'Data Current'!DE33","v":false},{"$f":"'Data Current'!DF33","v":false},{"$f":"'Data Current'!DH33","v":false},false,20,null,null,1,{"$f":"IFERROR(MATCH(L29,I:I,0),\"\")","v":7},{"$f":"IFERROR(INDEX(C:C,M29),\"\")","v":"3M "},null,{"$f":"IFERROR(INDEX(E:E,M29),\"\")","v":1.1200000000000001},{"$f":"IFERROR(INDEX(F:F,M29),\"\")","v":9.2039100915288552E-2},{"$f":"IFERROR(INDEX(G:G,M29),\"\")","v":1.4368737799294249},{"$f":"IFERROR(P29*$P$13+$P$12,\"\")","v":""},{"$f":"IFERROR(R29*$R$13+$R$12,\"\")","v":""}]
[null,null,{"$f":"'Data Current'!D34","v":0},null,{"$f":"'Data Current'!DE34","v":0},{"$f":"'Data Current'!DF34","v":0},{"$f":"'Data Current'!DH34","v":0},false,20,null,null,{"$f":"L29+1","v":2},8,"Apple ",null,1.1399999999999999,4.0141875723218499E-2,1.477972727664425,"",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L30+1","v":3},9,"Boeing ",null,1.72,1.1791416229320948E-2,2.1528969543894605,"",""]
[null,null,null,null,null,null,null,null,null,null,null,4,10,"Caterpillar ",null,1.57,0.34339172131588208,1.5986728175869118,"",""]
[null,null,null,null,null,null,null,null,null,null,null,5,11,"Chevron ",null,1.1299999999999999,0.1340229669198453,1.2521098098402914,"",""]
[null,null,null,null,null,null,null,null,null,null,null,6,12,"Cisco ",null,1.1200000000000001,-9.467295413009634E-2,1.5363893725412583,"",""]
[null,null,null,null,null,null,null,null,null,null,null,7,13,"Coca-Cola ",null,0.56000000000000005,0.14395079500098149,0.63944619896613553,"",""]
[null,null,null,null,null,null,null,null,null,null,null,8,14,"Disney ",null,1.25,0.1159744976037534,1.6744730848299179,"",""]
[null,null,null,{"$f":"'Menu Sheet'!E63","v":"30 year Treasury"},null,null,null,null,null,null,null,9,16,"Exxon Mobil ",null,0.8,0.11096517384886478,0.82141629893620138,"",""]
[null,null,null,{"$f":"\"'\"&$D$37&\"'!A:A\"","v":"'30 year Treasury'!A:A"},null,null,null,null,null,null,null,10,17,"General Electric ",null,0.71,0.92059838895281931,0.39268770003187092,"",""]
[null,null,null,{"$f":"\"'\"&$D$37&\"'!B:B\"","v":"'30 year Treasury'!B:B"},null,null,null,null,null,null,null,11,18,"Home Depot ",null,1.03,9.6893594017161744E-2,1.4757012800738527,"",""]
[null,null,null,null,null,null,null,null,null,null,null,12,19,"IBM ",null,1.04,0.25427827495645305,0.9916317370690636,"",""]
[null,null,null,null,null,null,null,null,null,null,null,13,20,"Intel ",null,0.86,7.1542144663522586E-2,1.0286779967587734,"",""]
[null,null,null,null,null,null,null,null,null,null,null,14,21,"Johnson & Johnson ",null,0.6,3.8543855380378585E-2,0.70542967174700266,"",""]
[null,null,null,null,null,null,null,null,null,null,null,15,22,"McDonald's ",null,0.65,0.23407247173726278,0.77277649705954676,"",""]
[null,null,null,null,null,null,null,null,null,null,null,16,23,"Merck ",null,1.1000000000000001,8.7101324949373712E-2,1.2340045475290362,"",""]
[null,null,null,null,null,null,null,null,null,null,null,17,24,"Microsoft ",null,1.25,-5.3758400477955971E-2,1.6071267883618632,"",""]
[null,null,null,null,null,null,null,null,null,null,null,18,25,"Nike ",null,0.56000000000000005,-1.3854679802955665E-2,0.71347961229808787,"",""]
[null,null,null,null,null,null,null,null,null,null,null,19,26,"Pfizer ",null,0.96,0.11324478802582343,1.0490690637297946,"",""]
[null,null,null,null,null,null,null,null,null,null,null,20,27,"Procter & Gamble ",null,0.43,9.3600634404299846E-2,0.51693049192826668,"",""]
[null,null,null,null,null,null,null,null,null,null,null,21,"","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,22,"","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,23,"","",null,"","","","",""]

{"sheet":"Data Current","index":14,"n_rows":36,"n_cols":135,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Cost of Capital Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(X9,INDIRECT(X2),0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ba = Be/((1+de) x (1-t))",null,null,null,"Hyper Start",{"$f":"ROW(DL11)","v":11}]
[null,null,null,null,"Companies",{"$f":"total_ticker","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K11&X5","v":"'MMM Mktwth Gr'!D:D"},null,null,null,null,null,null,null,"British Adj","British Adj",null,null,null,null,null,null,null,null,null,null,null,"Growth from Yahoo --------------------------->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2","v":"British Adj"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Be = Ba x ((1+de) x (1-t))",null,null,null,"Hyper End",{"$f":"Hyper_Start+total_ticker","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":116},null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,"Yahoo has","Mkt Sum","Yahoo Sum","Yahoo Sum","Yahoo Sum","Mkt Sum","Calculate",null,"Mkt Sum","Yahoo Sum","Mkt Sum","Yahoo Sum","Mkt Growth","Mkt Growth","Calculate",null,null,null,"Mkt Growth","Mkt Growth","Yahoo Sum","Yahoo Gr","Yahoo Gr",null,"Yahoo","Mkt Sum",null,null,null,null,null,null,"Stock","Yahoo Gr","Yahoo Gr","Yahoo Gr","Yahoo Gr","Industry","Sector","S&P","Industry","Sector","S&P","Yahoo Gr","Mkt Growth","Yahoo Gr","Yahoo Gr","Yahoo Gr","Yahoo Gr","Yahoo Gr","Yahoo Gr","Mkt Growth","Yahoo Gr","Yahoo Gr","Yahoo Gr","Mkt Growth","Yahoo Gr","Yahoo Gr",null,null,null,null,null,null,null,"Yahoo Sum","Yahoo Sum","Yahoo Sum","Calculated","Yahoo Sum","Yahoo Sum","Calculated","Calculated",null,"Yahoo Sum","Mkt Summary","Yahoo Sum","Yahoo Sum","Yahoo Sum","Calculated","Calculated",null,"Yahoo Sum","Lookup","Calculation","Calculation","Calculation","Calculation","Calculation","Lookup","Calculated",null,"Calculated","Calculated","Mkt Summary",null,null,"Yahoo Sum","Calculate",0,null,null,null,"Name col",{"$f":"COLUMN(F11)","v":6},null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,5.0000000000000001E-3]
[null,null,null,"Data Column in Company Sheet",null,null,null,null,null,null,null,"Pence GBp","A:A","B:B","B:B","B:B","A:A",null,null,"A:A","B:B","A:A","B:B","D:D","D:D",null,null,null,null,"D:D","D:D","B:B","D:D","E:E",null,"B:B","A:A",null,null,null,null,null,null,null,"B:B","B:B","B:B","B:B","C:C","D:D","E:E","C:C","D:D","E:E","B:B","D:D","B:B","B:B","C:C","C:C","C:C","D:D","D:D","D:D","D:D","E:E","D:D","E:E","E:E",null,null,null,null,null,null,null,"B:B","B:B","B:B",null,"B:B","B:B",null,null,null,"B:B","A:A","B:B","B:B","B:B",null,null,null,"B:B",null,null,null,null,null,null,null,null,null,null,null,"A:A",null,null,"B:B"]
[null,null,null,"Look-up Column in Company Sheet",null,null,null,null,null,null,null,"Mkt Watch","A:A","A:A","A:A","A:A","A:A",null,null,"A:A","A:A","A:A","A:A","C:C","C:C",null,null,null,null,"C:C","C:C","A:A","A:A","A:A",null,"A:A","A:A",null,null,null,null,null,null,null,"A:A","A:A","A:A","A:A","A:A","A:A","A:A","A:A","A:A","A:A","A:A","C:C","A:A","A:A","A:A","A:A","A:A","A:A","C:C","A:A","A:A","A:A","C:C","A:A","A:A",null,null,null,null,null,null,null,"A:A","A:A","A:A",null,"A:A","A:A",null,null,null,"A:A","A:A","A:A","A:A","A:A",null,null,null,"A:A",null,null,null,null,null,null,null,null,null,null,null,"A:A",null,null,"A:A"]
[null,null,null,"Number of Off-set Rows from Lookup",null,null,null,null,null,null,null,"GBP",2,null,null,null,2,null,null,2,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,null,2,2,null,null,2,2,null,null,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,"Characters for Patrial Lookup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,"Current Yr","Next FY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"End_FY","v":2017},null,null,null,null,null,{"$f":"End_FY","v":2017},null,null,null,null,null,{"$f":"End_FY","v":2017},{"$f":"End_FY","v":2017}]
[null,null,null,null,null,"Yahoo Summary Sheet","Market watch Sheet with Parameters","Stock prices","Yahoo Analyst Growth","Market Watch Summary","Market Watch Analyst Growth","Currency Adjustment to Yahoo","Latest Stock Price","Previous Close","Book Value Per Share (mrq)","Price/Book (mrq)","Price to Book Ratio","Market Price from PB and BV/Share",null,"P/E Current","PE Ratio (TTM)","P/E Ratio (without extraordinary items)","Forward P/E 1","Median PE on CY Estimate:","Median PE on Next FY Estimate:","Applied P/E Ratio in Cost of Capital Analysis","Applied P/E",null,"Forward EPS from Forward P/E Ratio and MB","Next Fiscal Year Estimate:","Current Year's Estimate:","EPS (TTM)","Avg. Estimate","Avg. Estimate",null,"Return on Equity (ttm)","Return on Equity","EPS Applied in Forward ROE","Current Yea ROE from forward EPS","FY Next ROE from forward EPS","Applied Forward ROE","ROE from forward Earning","Forward ROE from Forward P/E Ratio and MB",null,"Current Year","Next Year","Next 5 Years (per annum)","Past 5 Years (per annum)","Next 5 Years (per annum)","Next 5 Years (per annum)","Next 5 Years (per annum)","Next Year","Next Year","Next Year","Earnings Estimate","Current Quarters Estimate:","Earnings Estimate","Revenue Estimate","Earnings Estimate","Earnings Estimate","Revenue Estimate","Earnings Estimate","Current Year's Estimate:","Earnings Estimate","Revenue Estimate","Earnings Estimate","Next Fiscal Year Estimate:","Earnings Estimate","Revenue Estimate",null,null,null,null,null,"Applied G",null,"Trailing Annual Dividend Yield 3","Forward Annual Dividend Yield 4","Payout Ratio 4","Dividend Payout Ratio on Current Earnings","Market Cap (intraday) 5","Shares Outstanding 5","Implied Shares Outstanding","Market Capitalisation Computed",null,"Enterprise Value/EBITDA 6","Enterprise Value to EBITDA","Enterprise Value 3","Total Cash (mrq)","Total Debt (mrq)","Enterprise Value Computed","Net Debt","Net Debt from EV and Market Cap","EBITDA ","Last Year EBITDA","Implied EBITDA from Market Watch","Percent Difference","EBITDA Applied","Computed EV/EBITDA","Enterprise Value to EBITDA Applied","EV/EBIT","Equity",null,"Invested Capital","EV/Invested Capital","Return on Invested Capital","ROIC","Depreciation Rate","Beta ","Net Debt to Market Capitalisation","Tax Rate","Asset Beta",null,null,null,null,null,null,null,null,"Test for Applying Dividend Growth Formula","Trailing Annual Dividend Rate","Simple Growth Rate Applied from Long-term Growth","Simple Estimate of cost of Capital from LT Growth",{"$f":"\"Stable Long-term Growth \"&TEXT(DU4,\"##.00%\")&\" after \"&DU3&\" years\"","v":"Stable Long-term Growth 2.00% after 5 years"},"Cost of Capital with Stable Dividend Growth",null,"Include in Company in Regression Statistics",null,"Test for Applying P/E Formula to Compute k","Simple Estimate of cost of Capital from LT Growth","Growth","Pre-tax Cost of Capital: PT = (1-g/ROIC)/Mult +g","Total Cash (mrq):","Total Debt (mrq):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","B","B","B","C","D","E","C","D","E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1,{"$f":"'Menu Sheet'!B13","v":"3M "},{"$f":"'Menu Sheet'!T13","v":"MMM Summary"},{"$f":"\"'\"&E11&\"'!\"","v":"'MMM Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V13&\"'!\"","v":"'MMM Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P13&\"'!\"","v":"'MMM Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W13&\"'!\"","v":"'MMM Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U13&\"'!\"","v":"'MMM Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X13&\"'!\"","v":"'MMM Mktwth Gr'!"},{"$f":"'Menu Sheet'!C13","v":1},{"$f":"IFERROR(INDEX(INDIRECT($J11&M$5),MATCH(\"$\",INDIRECT($J11&M$6),0)+M$7),R11)","v":210.89},{"$f":"IFERROR(INDEX(INDIRECT($F11&N$5),MATCH(N$9,INDIRECT($F11&N$6),0)),FALSE)","v":210.22},{"$f":"IFERROR(INDEX(INDIRECT($F11&O$5),MATCH(O$9,INDIRECT($F11&O$6),0)),FALSE)","v":17.670000000000002},{"$f":"IFERROR(INDEX(INDIRECT($F11&P$5),MATCH(P$9,INDIRECT($F11&P$6),0))*L11,FALSE)","v":11.93},{"$f":"IFERROR(INDEX(INDIRECT($J11&Q$5),MATCH(Q$9,INDIRECT($J11&Q$6),0)+Q$7),FALSE)","v":12.11},{"$f":"IFERROR(O11*P11,FALSE)","v":210.80310000000003},null,{"$f":"IFERROR(INDEX(INDIRECT($J11&T$5),MATCH(T$9,INDIRECT($J11&T$6),0)+T$7),FALSE)","v":26.54},{"$f":"IFERROR(INDEX(INDIRECT($F11&U$5),MATCH(U$9,INDIRECT($F11&U$6),0)),FALSE)","v":29.17},{"$f":"IFERROR(INDEX(INDIRECT($J11&V$5),MATCH(V$9,INDIRECT($J11&V$6),0)+V$7),FALSE)","v":29.68},{"$f":"IFERROR(INDEX(INDIRECT($F11&W$5),MATCH(W$9,INDIRECT($F11&W$6),0)),FALSE)","v":18.78},{"$f":"IFERROR(INDEX(INDIRECT($K11&X$5),MATCH(X$9,INDIRECT($K11&X$6),0)),FALSE)","v":20.25},{"$f":"IFERROR(INDEX(INDIRECT($K11&Y$5),MATCH(Y$9,INDIRECT($K11&Y$6),0)),FALSE)","v":18.760000000000002},{"$f":"IFERROR(Y11,T11)","v":18.760000000000002},{"$f":"IFERROR(IF(Z11,Z11,U11),FALSE)","v":18.760000000000002},null,{"$f":"IFERROR(N11/Z11,FALSE)","v":11.205756929637525},{"$f":"IFERROR(INDEX(INDIRECT($K11&AD$5),MATCH(AD$9,INDIRECT($K11&AD$6),0)),FALSE)","v":11.22},{"$f":"IFERROR(INDEX(INDIRECT($K11&AE$5),MATCH(AE$9,INDIRECT($K11&AE$6),0)),FALSE)","v":10.33},{"$f":"IFERROR(INDEX(INDIRECT($F11&AF$5),MATCH(AF$9,INDIRECT($F11&AF$6),0))*L11,FALSE)","v":7.23},{"$f":"IFERROR(INDEX(INDIRECT($I11&AG$5),MATCH(AG$9,INDIRECT($I11&AG$6),0))*L11,FALSE)","v":10.34},{"$f":"IFERROR(INDEX(INDIRECT($I11&AH$5),MATCH(AH$9,INDIRECT($I11&AH$6),0))*L11,FALSE)","v":11.23},null,{"$f":"IFERROR(INDEX(INDIRECT($F11&AJ$5),MATCH(AJ$9,INDIRECT($F11&AJ$6),0)),FALSE)","v":0.40110000000000001},{"$f":"IFERROR(INDEX(INDIRECT($J11&AK$5),MATCH(AK$9,INDIRECT($J11&AK$6),0)+AK$7),FALSE)/100","v":0.44439999999999996},{"$f":"IF(AH11,AH11,IF(AG11,AG11,AF11))","v":11.23},{"$f":"IFERROR(AG11/O11,FALSE)","v":0.58517260894170908},{"$f":"IFERROR(AL11/O11,FALSE)","v":0.63554046406338427},{"$f":"IF(ISNUMBER(AN11),AN11)","v":0.63554046406338427},{"$f":"IFERROR(IF(AC11,AC11/O11,AJ11)*L11,FALSE)","v":0.63416847366369689},{"$f":"AP11","v":0.63416847366369689},null,{"$f":"IFERROR(INDEX(INDIRECT($I11&AS$5),MATCH(AS$9,INDIRECT($I11&AS$6),0)),FALSE)","v":0.128},8.5999999999999993E-2,9.7000000000000003E-2,7.0099999999999996E-2,{"$f":"IFERROR(INDEX(INDIRECT($I11&AW$5),MATCH(AW$9,INDIRECT($I11&AW$6),0)),FALSE)","v":"N/A"},"N/A",0.11,"N/A","N/A",0.1,{"$f":"IFERROR(INDEX(INDIRECT($I11&BC$5),MATCH(BC$9,INDIRECT($I11&BC$6),0)),FALSE)","v":"Current Qtr. (Sep 2018)"},{"$f":"IFERROR(INDEX(INDIRECT($K11&BD$5),MATCH(BD$9,INDIRECT($K11&BD$6),0)),FALSE)","v":2.74},{"$f":"IFERROR(INDEX(INDIRECT($I11&BE$5),MATCH(BE$9,INDIRECT($I11&BE$6),0)+BE$7),FALSE)","v":2.74},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I11&BF$5),MATCH(BF$9,INDIRECT($I11&BF$6),0)+BF$7)),FALSE)","v":8470000},{"$f":"IFERROR(INDEX(INDIRECT($I11&BG$5),MATCH(BG$9,INDIRECT($I11&BG$6),0)),FALSE)","v":"Next Qtr. (Dec 2018)"},{"$f":"IFERROR(INDEX(INDIRECT($I11&BH$5),MATCH(BH$9,INDIRECT($I11&BH$6),0)+BH$7),FALSE)","v":2.52},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I11&BI$5),MATCH(BI$9,INDIRECT($I11&BI$6),0)+BI$7)),FALSE)","v":8149999.5},{"$f":"IFERROR(INDEX(INDIRECT($I11&BJ$5),MATCH(BJ$9,INDIRECT($I11&BJ$6),0)),FALSE)","v":"Current Year (2018)"},{"$f":"IFERROR(INDEX(INDIRECT($K11&BK$5),MATCH(BK$9,INDIRECT($K11&BK$6),0)),FALSE)","v":10.33},{"$f":"IFERROR(INDEX(INDIRECT($I11&BL$5),MATCH(BL$9,INDIRECT($I11&BL$6),0)+BL$7)*L11,FALSE)","v":10.34},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I11&BM$5),MATCH(BM$9,INDIRECT($I11&BM$6),0)+BM$7)),FALSE)","v":33310002},{"$f":"IFERROR(INDEX(INDIRECT($I11&BN$5),MATCH(BN$9,INDIRECT($I11&BN$6),0)),FALSE)","v":"Next Year (2019)"},{"$f":"IFERROR(INDEX(INDIRECT($K11&BO$5),MATCH(BO$9,INDIRECT($K11&BO$6),0)),FALSE)","v":11.22},{"$f":"IFERROR(INDEX(INDIRECT($I11&BP$5),MATCH(BP$9,INDIRECT($I11&BP$6),0)+BP$7)*L11,FALSE)","v":11.23},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I11&BQ$5),MATCH(BQ$9,INDIRECT($I11&BQ$6),0)+BQ$7)),FALSE)","v":34430000},null,null,null,null,null,{"$f":"IF(ISNUMBER(AU11),AU11)","v":9.7000000000000003E-2},null,{"$f":"IFERROR(INDEX(INDIRECT($F11&BY$5),MATCH(BY$9,INDIRECT($F11&BY$6),0)),FALSE)","v":2.41E-2},{"$f":"IFERROR(INDEX(INDIRECT($F11&BZ$5),MATCH(BZ$9,INDIRECT($F11&BZ$6),0)),FALSE)","v":2.5899999999999999E-2},{"$f":"IFERROR(INDEX(INDIRECT($F11&CA$5),MATCH(CA$9,INDIRECT($F11&CA$6),0)),FALSE)","v":0.70120000000000005},{"$f":"IFERROR(BZ11*R11/AE11,0)","v":0.52853826621490807},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CC$5),MATCH($CC$9,INDIRECT($F11&CC$6),0))),FALSE)","v":123690000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CD$5),MATCH($CD$9,INDIRECT($F11&CD$6),0))),FALSE)","v":586610},{"$f":"IFERROR(CC11/M11,FALSE)","v":586514.29655270523},{"$f":"CD11*N11","v":123317154.2},null,{"$f":"IFERROR(INDEX(INDIRECT($F11&CH$5),MATCH(CH$9,INDIRECT($F11&CH$6),0)),FALSE)","v":15.81},{"$f":"IFERROR(INDEX(INDIRECT($J11&CI$5),MATCH(CI$9,INDIRECT($J11&CI$6),0)+CI$7),FALSE)","v":14.64},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CJ$5),MATCH(CJ$9,INDIRECT($F11&CJ$6),0))),FALSE)","v":134870000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CK$5),MATCH(CK$9,INDIRECT($F11&CK$6),0))),FALSE)","v":3190000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CL$5),MATCH(CL$9,INDIRECT($F11&CL$6),0))),FALSE)","v":14540000},{"$f":"CF11+CL11-CK11","v":134667154.19999999},{"$f":"CL11-CK11","v":11350000},{"$f":"CJ11-CF11","v":11552845.799999997},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CP$5),MATCH(CP$9,INDIRECT($F11&CP$6),0))),FALSE)","v":8530000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!179:179)","v":8900000},{"$f":"IFERROR(CJ11/CI11,FALSE)","v":9212431.6939890701},{"$f":"IFERROR(ABS(CP11/CQ11-1),1)","v":4.1573033707865137E-2},{"$f":"CR11","v":9212431.6939890701},{"$f":"IFERROR(CM11/CT11,FALSE)*L11","v":14.617981296715355},{"$f":"IF(CI11,CI11,CH11)","v":14.64},{"$f":"INDEX('EBITDA Analysis'!36:36,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L11","v":1.326086956521739},{"$f":"IFERROR(CE11*O11,FALSE)","v":10363707.620086303},null,{"$f":"CX11+CN11","v":21713707.620086305},{"$f":"IFERROR(CJ11/CZ11,FALSE)","v":6.211283782564994},{"$f":"IFERROR(INDEX(INDIRECT($J11&DB$5),MATCH(DB$9,INDIRECT($J11&DB$6),0)+DB$7),FALSE)/100","v":0.21719999999999998},{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P36:Y36)","v":0.22267559608861501},{"$f":"INDEX('EBITDA Analysis'!280:280,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":6.1822561220393417E-2},{"$f":"IFERROR(INDEX(INDIRECT($F11&DE$5),MATCH(DE$9,INDIRECT($F11&DE$6),0)),FALSE)","v":1.1200000000000001},{"$f":"IF(CF11,(CL11-CK11)/CF11)","v":9.2039100915288552E-2},{"$f":"'EBITDA Analysis'!Y252","v":0.28622519495979742},{"$f":"IF(ISNUMBER(DE11),DE11/((1+DF11)*(1-DG11)))","v":1.4368737799294249},null,null,null,"GOOG Summary",null,null,null,null,{"$f":"IF(ISNUMBER(BZ11),TRUE)","v":true},{"$f":"IFERROR(BY11/O11,FALSE)","v":1.3638936049801924E-3},{"$f":"BW11","v":9.7000000000000003E-2},{"$f":"IF(DQ11,BZ11+BW11)","v":0.12290000000000001},{"$f":"$DU$4","v":0.02},{"$f":"IFERROR(BZ11+DU11,FALSE)","v":4.5899999999999996E-2},null,true,{"$f":"DY10+DX11","v":1},{"$f":"AND(AA11:BX11)","v":true},{"$f":"IF(DZ11,(1-BW11/AO11)/AA11+BW11)","v":0.14216918967052539},{"$f":"$EB$4","v":5.0000000000000001E-3},{"$f":"IF(CW11,(1-EB11/DC11)/CW11+EB11)","v":0.74216569327094628},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E11,200))),FALSE)","v":3190000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E11,200))),FALSE)","v":14540000}]
[null,null,{"$f":"C11+1","v":2},{"$f":"'Menu Sheet'!B14","v":"Apple "},{"$f":"'Menu Sheet'!T14","v":"AAPL Summary"},{"$f":"\"'\"&E12&\"'!\"","v":"'AAPL Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V14&\"'!\"","v":"'AAPL Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P14&\"'!\"","v":"'AAPL Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W14&\"'!\"","v":"'AAPL Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U14&\"'!\"","v":"'AAPL Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X14&\"'!\"","v":"'AAPL Mktwth Gr'!"},{"$f":"'Menu Sheet'!C14","v":1},{"$f":"IFERROR(INDEX(INDIRECT($J12&M$5),MATCH(\"$\",INDIRECT($J12&M$6),0)+M$7),R12)","v":227.83},{"$f":"IFERROR(INDEX(INDIRECT($F12&N$5),MATCH(N$9,INDIRECT($F12&N$6),0)),FALSE)","v":225.03},{"$f":"IFERROR(INDEX(INDIRECT($F12&O$5),MATCH(O$9,INDIRECT($F12&O$6),0)),FALSE)","v":23.74},{"$f":"IFERROR(INDEX(INDIRECT($F12&P$5),MATCH(P$9,INDIRECT($F12&P$6),0))*L12,FALSE)","v":9.6},{"$f":"IFERROR(INDEX(INDIRECT($J12&Q$5),MATCH(Q$9,INDIRECT($J12&Q$6),0)+Q$7),FALSE)","v":5.89},227.90399999999997,null,{"$f":"IFERROR(INDEX(INDIRECT($J12&T$5),MATCH(T$9,INDIRECT($J12&T$6),0)+T$7),FALSE)","v":24.21},{"$f":"IFERROR(INDEX(INDIRECT($F12&U$5),MATCH(U$9,INDIRECT($F12&U$6),0)),FALSE)","v":20.64},{"$f":"IFERROR(INDEX(INDIRECT($J12&V$5),MATCH(V$9,INDIRECT($J12&V$6),0)+V$7),FALSE)","v":16.73},{"$f":"IFERROR(INDEX(INDIRECT($F12&W$5),MATCH(W$9,INDIRECT($F12&W$6),0)),FALSE)","v":16.8},{"$f":"IFERROR(INDEX(INDIRECT($K12&X$5),MATCH(X$9,INDIRECT($K12&X$6),0)),FALSE)","v":18.73},16.43,{"$f":"IFERROR(Y12,T12)","v":16.43},{"$f":"IFERROR(IF(Z12,Z12,U12),FALSE)","v":16.43},null,{"$f":"IFERROR(N12/Z12,FALSE)","v":13.696287279367011},{"$f":"IFERROR(INDEX(INDIRECT($K12&AD$5),MATCH(AD$9,INDIRECT($K12&AD$6),0)),FALSE)","v":13.37},11.72,{"$f":"IFERROR(INDEX(INDIRECT($F12&AF$5),MATCH(AF$9,INDIRECT($F12&AF$6),0))*L12,FALSE)","v":11.04},{"$f":"IFERROR(INDEX(INDIRECT($I12&AG$5),MATCH(AG$9,INDIRECT($I12&AG$6),0))*L12,FALSE)","v":11.75},{"$f":"IFERROR(INDEX(INDIRECT($I12&AH$5),MATCH(AH$9,INDIRECT($I12&AH$6),0))*L12,FALSE)","v":13.56},null,{"$f":"IFERROR(INDEX(INDIRECT($F12&AJ$5),MATCH(AJ$9,INDIRECT($F12&AJ$6),0)),FALSE)","v":0.45369999999999999},{"$f":"IFERROR(INDEX(INDIRECT($J12&AK$5),MATCH(AK$9,INDIRECT($J12&AK$6),0)+AK$7),FALSE)/100","v":0.36869999999999997},{"$f":"IF(AH12,AH12,IF(AG12,AG12,AF12))","v":13.56},{"$f":"IFERROR(AG12/O12,FALSE)","v":0.49494524010109525},{"$f":"IFERROR(AL12/O12,FALSE)","v":0.57118786857624271},{"$f":"IF(ISNUMBER(AN12),AN12)","v":0.57118786857624271},{"$f":"IFERROR(IF(AC12,AC12/O12,AJ12)*L12,FALSE)","v":0.57692869753020271},0.57692869753020271,null,{"$f":"IFERROR(INDEX(INDIRECT($I12&AS$5),MATCH(AS$9,INDIRECT($I12&AS$6),0)),FALSE)","v":0.27600000000000002},{"$f":"IFERROR(INDEX(INDIRECT($I12&AT$5),MATCH(AT$9,INDIRECT($I12&AT$6),0)),FALSE)","v":0.154},{"$f":"IFERROR(INDEX(INDIRECT($I12&AU$5),MATCH(AU$9,INDIRECT($I12&AU$6),0)),FALSE)","v":0.1303},{"$f":"IFERROR(INDEX(INDIRECT($I12&AV$5),MATCH(AV$9,INDIRECT($I12&AV$6),0)),FALSE)","v":0.13489999999999999},{"$f":"IFERROR(INDEX(INDIRECT($I12&AW$5),MATCH(AW$9,INDIRECT($I12&AW$6),0)),FALSE)","v":"N/A"},{"$f":"IFERROR(INDEX(INDIRECT($I12&AX$5),MATCH(AX$9,INDIRECT($I12&AX$6),0)),FALSE)","v":"N/A"},0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",{"$f":"IFERROR(INDEX(INDIRECT($K12&BD$5),MATCH(BD$9,INDIRECT($K12&BD$6),0)),FALSE)","v":2.75},{"$f":"IFERROR(INDEX(INDIRECT($I12&BE$5),MATCH(BE$9,INDIRECT($I12&BE$6),0)+BE$7),FALSE)","v":2.76},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I12&BF$5),MATCH(BF$9,INDIRECT($I12&BF$6),0)+BF$7)),FALSE)","v":61140000},{"$f":"IFERROR(INDEX(INDIRECT($I12&BG$5),MATCH(BG$9,INDIRECT($I12&BG$6),0)),FALSE)","v":"Next Qtr. (Dec 2018)"},{"$f":"IFERROR(INDEX(INDIRECT($I12&BH$5),MATCH(BH$9,INDIRECT($I12&BH$6),0)+BH$7),FALSE)","v":4.87},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I12&BI$5),MATCH(BI$9,INDIRECT($I12&BI$6),0)+BI$7)),FALSE)","v":91840000},{"$f":"IFERROR(INDEX(INDIRECT($I12&BJ$5),MATCH(BJ$9,INDIRECT($I12&BJ$6),0)),FALSE)","v":"Current Year (2018)"},11.72,{"$f":"IFERROR(INDEX(INDIRECT($I12&BL$5),MATCH(BL$9,INDIRECT($I12&BL$6),0)+BL$7)*L12,FALSE)","v":11.75},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I12&BM$5),MATCH(BM$9,INDIRECT($I12&BM$6),0)+BM$7)),FALSE)","v":263489984},{"$f":"IFERROR(INDEX(INDIRECT($I12&BN$5),MATCH(BN$9,INDIRECT($I12&BN$6),0)),FALSE)","v":"Next Year (2019)"},{"$f":"IFERROR(INDEX(INDIRECT($K12&BO$5),MATCH(BO$9,INDIRECT($K12&BO$6),0)),FALSE)","v":13.37},{"$f":"IFERROR(INDEX(INDIRECT($I12&BP$5),MATCH(BP$9,INDIRECT($I12&BP$6),0)+BP$7)*L12,FALSE)","v":13.56},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I12&BQ$5),MATCH(BQ$9,INDIRECT($I12&BQ$6),0)+BQ$7)),FALSE)","v":276989984},null,null,null,null,null,0.1303,null,1.1599999999999999E-2,{"$f":"IFERROR(INDEX(INDIRECT($F12&BZ$5),MATCH(BZ$9,INDIRECT($F12&BZ$6),0)),FALSE)","v":1.2999999999999999E-2},{"$f":"IFERROR(INDEX(INDIRECT($F12&CA$5),MATCH(CA$9,INDIRECT($F12&CA$6),0)),FALSE)","v":0.2369},0.25279453924914669,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CC$5),MATCH($CC$9,INDIRECT($F12&CC$6),0))),FALSE)","v":1100000000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CD$5),MATCH($CD$9,INDIRECT($F12&CD$6),0))),FALSE)","v":4830000},4828161.3483737875,{"$f":"CD12*N12","v":1086894900},null,{"$f":"IFERROR(INDEX(INDIRECT($F12&CH$5),MATCH(CH$9,INDIRECT($F12&CH$6),0)),FALSE)","v":14.4},{"$f":"IFERROR(INDEX(INDIRECT($J12&CI$5),MATCH(CI$9,INDIRECT($J12&CI$6),0)+CI$7),FALSE)","v":15.47},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CJ$5),MATCH(CJ$9,INDIRECT($F12&CJ$6),0))),FALSE)","v":1130000000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CK$5),MATCH(CK$9,INDIRECT($F12&CK$6),0))),FALSE)","v":70970000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CL$5),MATCH(CL$9,INDIRECT($F12&CL$6),0))),FALSE)","v":114600000},1130524900,43630000,43105100,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CP$5),MATCH(CP$9,INDIRECT($F12&CP$6),0))),FALSE)","v":78530000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!180:180)","v":70190000},73044602.456367165,0.11882034477845838,{"$f":"CR12","v":73044602.456367165},{"$f":"IFERROR(CM12/CT12,FALSE)*L12","v":15.477186020353981},15.47,{"$f":"INDEX('EBITDA Analysis'!37:37,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L12","v":-2.552223888055972},{"$f":"IFERROR(CE12*O12,FALSE)","v":114620550.4103937},null,158250550.41039371,7.1405754802719654,{"$f":"IFERROR(INDEX(INDIRECT($J12&DB$5),MATCH(DB$9,INDIRECT($J12&DB$6),0)+DB$7),FALSE)/100","v":0.2223},{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P37:Y37)","v":-2.3636275131660271},{"$f":"INDEX('EBITDA Analysis'!281:281,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":0.13532232285562068},{"$f":"IFERROR(INDEX(INDIRECT($F12&DE$5),MATCH(DE$9,INDIRECT($F12&DE$6),0)),FALSE)","v":1.1399999999999999},4.0141875723218499E-2,{"$f":"'EBITDA Analysis'!Y253","v":0.25844076154921369},1.477972727664425,null,null,null,"AMZN Summary",null,null,null,null,true,4.8862679022746423E-4,0.1303,0.14330000000000001,0.02,3.3000000000000002E-2,null,true,{"$f":"DY11+DX12","v":2},true,0.17727984835998614,5.0000000000000001E-3,-0.38764399852460996,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E12,200))),FALSE)","v":70970000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E12,200))),FALSE)","v":114600000}]
[null,null,{"$f":"C12+1","v":3},{"$f":"'Menu Sheet'!B15","v":"Boeing "},{"$f":"'Menu Sheet'!T15","v":"BA Summary"},"'BA Summary'!",{"$f":"\"'\"&'Menu Sheet'!V15&\"'!\"","v":"'BA Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P15&\"'!\"","v":"'BA Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W15&\"'!\"","v":"'BA Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U15&\"'!\"","v":"'BA Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X15&\"'!\"","v":"'BA Mktwth Gr'!"},{"$f":"'Menu Sheet'!C15","v":1},342.9,346.9,-2.5,false,490.99,0,null,26.08,21.53,21.96,{"$f":"IFERROR(INDEX(INDIRECT($F13&W$5),MATCH(W$9,INDIRECT($F13&W$6),0)),FALSE)","v":19.59},24.03,20.07,20.07,20.07,null,17.284504235176879,17.53,14.66,15.92,14.65,17.5,null,"N/A",13.9778,17.5,-5.86,-7,-7,-6.9138016940707514,-6.9138016940707514,null,0.42199999999999999,0.19500000000000001,{"$f":"IFERROR(INDEX(INDIRECT($I13&AU$5),MATCH(AU$9,INDIRECT($I13&AU$6),0)),FALSE)","v":0.19009999999999999},{"$f":"IFERROR(INDEX(INDIRECT($I13&AV$5),MATCH(AV$9,INDIRECT($I13&AV$6),0)),FALSE)","v":0.1273},{"$f":"IFERROR(INDEX(INDIRECT($I13&AW$5),MATCH(AW$9,INDIRECT($I13&AW$6),0)),FALSE)","v":"N/A"},"N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",3.66,3.67,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I13&BF$5),MATCH(BF$9,INDIRECT($I13&BF$6),0)+BF$7)),FALSE)","v":24980000},"Next Qtr. (Dec 2018)",4.03,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I13&BI$5),MATCH(BI$9,INDIRECT($I13&BI$6),0)+BI$7)),FALSE)","v":26060000},"Current Year (2018)",14.66,14.65,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I13&BM$5),MATCH(BM$9,INDIRECT($I13&BM$6),0)+BM$7)),FALSE)","v":98720000},"Next Year (2019)",17.53,17.5,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I13&BQ$5),MATCH(BQ$9,INDIRECT($I13&BQ$6),0)+BQ$7)),FALSE)","v":104800000},null,null,null,null,null,0.19009999999999999,null,1.7999999999999999E-2,1.9699999999999999E-2,0.39369999999999999,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CC$5),MATCH($CC$9,INDIRECT($F13&CC$6),0))),FALSE)","v":196950000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CD$5),MATCH($CD$9,INDIRECT($F13&CD$6),0))),FALSE)","v":574510},574365.70428696414,199297519,null,15.45,16.649999999999999,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CJ$5),MATCH(CJ$9,INDIRECT($F13&CJ$6),0))),FALSE)","v":201710000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CK$5),MATCH(CK$9,INDIRECT($F13&CK$6),0))),FALSE)","v":9770000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CL$5),MATCH(CL$9,INDIRECT($F13&CL$6),0))),FALSE)","v":12120000},201647519,2350000,2412481,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CP$5),MATCH(CP$9,INDIRECT($F13&CP$6),0))),FALSE)","v":13060000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!181:181)","v":12120000},12114714.714714715,7.7557755775577553E-2,12114714.714714715,16.644842552922512,16.649999999999999,{"$f":"INDEX('EBITDA Analysis'!38:38,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L13","v":0.107860695175862},-1435914.2607174104,null,914085.73928258964,220.66857771822359,0.79830000000000001,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P38:Y38)","v":5.6984017387005217},{"$f":"INDEX('EBITDA Analysis'!282:282,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":6.8294288188716593E-2},1.72,1.1791416229320948E-2,{"$f":"'EBITDA Analysis'!Y254","v":0.2103871399305991},2.1528969543894605,null,null,null,"FB Summary",null,null,null,null,true,-7.1999999999999998E-3,0.19009999999999999,0.20979999999999999,0.02,3.9699999999999999E-2,null,true,3,true,0.24127873158231902,5.0000000000000001E-3,9.2680828992664939,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E13,200))),FALSE)","v":9770000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E13,200))),FALSE)","v":12120000}]
[null,null,4,{"$f":"'Menu Sheet'!B16","v":"Caterpillar "},{"$f":"'Menu Sheet'!T16","v":"CAT Summary"},"'CAT Summary'!",{"$f":"\"'\"&'Menu Sheet'!V16&\"'!\"","v":"'CAT Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P16&\"'!\"","v":"'CAT Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W16&\"'!\"","v":"'CAT Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U16&\"'!\"","v":"'CAT Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X16&\"'!\"","v":"'CAT Mktwth Gr'!"},{"$f":"'Menu Sheet'!C16","v":1},138.94,139.06,25.03,5.55,6.88,138.91650000000001,null,112.59,26.85,125.06,{"$f":"IFERROR(INDEX(INDIRECT($F14&W$5),MATCH(W$9,INDIRECT($F14&W$6),0)),FALSE)","v":10.86},12.19,10.84,10.84,10.84,null,12.828413284132841,12.84,11.57,5.18,11.66,12.8,null,0.216,5.62E-2,12.8,0.46584099081102676,0.51138633639632447,0.51138633639632447,0.51252150555864329,0.51252150555864329,null,0.69499999999999995,9.8000000000000004E-2,{"$f":"IFERROR(INDEX(INDIRECT($I14&AU$5),MATCH(AU$9,INDIRECT($I14&AU$6),0)),FALSE)","v":0.2641},{"$f":"IFERROR(INDEX(INDIRECT($I14&AV$5),MATCH(AV$9,INDIRECT($I14&AV$6),0)),FALSE)","v":5.4899999999999997E-2},"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",2.82,2.83,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I14&BF$5),MATCH(BF$9,INDIRECT($I14&BF$6),0)+BF$7)),FALSE)","v":13150000},"Next Qtr. (Dec 2018)",2.99,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I14&BI$5),MATCH(BI$9,INDIRECT($I14&BI$6),0)+BI$7)),FALSE)","v":14250000},"Current Year (2018)",11.57,11.66,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I14&BM$5),MATCH(BM$9,INDIRECT($I14&BM$6),0)+BM$7)),FALSE)","v":54150000},"Next Year (2019)",12.84,12.8,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I14&BQ$5),MATCH(BQ$9,INDIRECT($I14&BQ$6),0)+BQ$7)),FALSE)","v":58340000},null,null,null,null,null,0.2641,null,2.3E-2,2.47E-2,0.60580000000000001,0.29656331460674157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CC$5),MATCH($CC$9,INDIRECT($F14&CC$6),0))),FALSE)","v":82610000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CD$5),MATCH($CD$9,INDIRECT($F14&CD$6),0))),FALSE)","v":594320},594573.19706348062,82646139.200000003,null,10.68,12.73,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CJ$5),MATCH(CJ$9,INDIRECT($F14&CJ$6),0))),FALSE)","v":111100000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CK$5),MATCH(CK$9,INDIRECT($F14&CK$6),0))),FALSE)","v":7790000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CL$5),MATCH(CL$9,INDIRECT($F14&CL$6),0))),FALSE)","v":36170000},111026139.2,28380000,28453860.799999997,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CP$5),MATCH(CP$9,INDIRECT($F14&CP$6),0))),FALSE)","v":10410000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!182:182)","v":8530000},8727415.553809898,0.22039859320046884,8727415.553809898,12.721536921836185,12.73,{"$f":"INDEX('EBITDA Analysis'!39:39,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L14","v":4.4212389380530972},14882167.12249892,null,43262167.122498922,2.568063677564163,2.0499999999999997E-2,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P39:Y39)","v":2.6493146379544582E-2},{"$f":"INDEX('EBITDA Analysis'!283:283,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":9.1312618896639192E-2},1.57,0.34339172131588208,{"$f":"'EBITDA Analysis'!Y255","v":0.26896630653726428},1.5986728175869118,null,null,null,"BBRY Summary",null,null,null,null,true,9.1889732321214532E-4,0.2641,0.2888,0.02,4.4700000000000004E-2,null,true,4,true,0.30870892095249081,5.0000000000000001E-3,0.18849425486335014,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E14,200))),FALSE)","v":7790000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E14,200))),FALSE)","v":36170000}]
[null,null,5,{"$f":"'Menu Sheet'!B17","v":"Chevron "},{"$f":"'Menu Sheet'!T17","v":"CVX Summary"},"'CVX Summary'!",{"$f":"\"'\"&'Menu Sheet'!V17&\"'!\"","v":"'CVX Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P17&\"'!\"","v":"'CVX Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W17&\"'!\"","v":"'CVX Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U17&\"'!\"","v":"'CVX Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X17&\"'!\"","v":"'CVX Mktwth Gr'!"},{"$f":"'Menu Sheet'!C17","v":1},118.45,119.81,79.430000000000007,1.49,1.61,118.3507,null,24.82,18.66,25.84,{"$f":"IFERROR(INDEX(INDIRECT($F15&W$5),MATCH(W$9,INDIRECT($F15&W$6),0)),FALSE)","v":13.48},15.27,14,14,14,null,8.5578571428571433,8.83,7.78,6.3529999999999998,7.84,8.7899999999999991,null,8.1000000000000003E-2,6.2600000000000003E-2,8.7899999999999991,9.8703260732720621E-2,0.11066347727558855,0.11066347727558855,0.10774086797000054,0.10774086797000054,null,1.119,0.121,0.54569999999999996,-0.22090000000000001,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",2.15,2.15,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I15&BF$5),MATCH(BF$9,INDIRECT($I15&BF$6),0)+BF$7)),FALSE)","v":47030000},"Next Qtr. (Dec 2018)",2.16,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I15&BI$5),MATCH(BI$9,INDIRECT($I15&BI$6),0)+BI$7)),FALSE)","v":47140000},"Current Year (2018)",7.78,7.84,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I15&BM$5),MATCH(BM$9,INDIRECT($I15&BM$6),0)+BM$7)),FALSE)","v":176990000},"Next Year (2019)",8.83,8.7899999999999991,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I15&BQ$5),MATCH(BQ$9,INDIRECT($I15&BQ$6),0)+BQ$7)),FALSE)","v":179830000},null,null,null,null,null,0.54569999999999996,null,3.6700000000000003E-2,3.7400000000000003E-2,0.69289999999999996,0.56893524164524423,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CC$5),MATCH($CC$9,INDIRECT($F15&CC$6),0))),FALSE)","v":227110000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CD$5),MATCH($CD$9,INDIRECT($F15&CD$6),0))),FALSE)","v":1920000},1917349.0924440692,230035200,null,9.9499999999999993,11.83,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CJ$5),MATCH(CJ$9,INDIRECT($F15&CJ$6),0))),FALSE)","v":261590000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CK$5),MATCH(CK$9,INDIRECT($F15&CK$6),0))),FALSE)","v":7690000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CL$5),MATCH(CL$9,INDIRECT($F15&CL$6),0))),FALSE)","v":38520000},260865200,30830000,31554800,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CP$5),MATCH(CP$9,INDIRECT($F15&CP$6),0))),FALSE)","v":26280000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!183:183)","v":22140000},22112426.035502959,0.18699186991869921,22112426.035502959,11.797222049772545,11.83,{"$f":"INDEX('EBITDA Analysis'!40:40,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L15","v":12.667953667953668},152295038.41283244,null,183125038.41283244,1.4284775160580616,5.0700000000000002E-2,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P40:Y40)","v":1.4389452998505073E-2},{"$f":"INDEX('EBITDA Analysis'!284:284,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":5.6750561432868829E-2},1.1299999999999999,0.1340229669198453,{"$f":"'EBITDA Analysis'!Y256","v":0.20418123543123542},1.2521098098402914,null,null,null,"HPQ Summary",null,null,null,null,true,4.6204204960342441E-4,0.54569999999999996,0.58309999999999995,0.02,5.7400000000000007E-2,null,true,5,true,0.26490241345685023,5.0000000000000001E-3,5.650976174011392E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E15,200))),FALSE)","v":7690000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E15,200))),FALSE)","v":38520000}]
[null,null,6,{"$f":"'Menu Sheet'!B18","v":"Cisco "},{"$f":"'Menu Sheet'!T18","v":"CSCO Summary"},"'CSCO Summary'!",{"$f":"\"'\"&'Menu Sheet'!V18&\"'!\"","v":"'CSCO Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P18&\"'!\"","v":"'CSCO Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W18&\"'!\"","v":"'CSCO Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U18&\"'!\"","v":"'CSCO Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X18&\"'!\"","v":"'CSCO Mktwth Gr'!"},{"$f":"'Menu Sheet'!C18","v":1},47.68,47.15,9.25,5.16,false,47.730000000000004,null,2374,2384,2128.5,14.67,15.81,14.45,14.45,14.45,null,3.2629757785467128,3.26,3,0.02,2.98,3.25,null,2E-3,2E-3,3.25,0.32216216216216215,0.35135135135135137,0.35135135135135137,0.35275413822126628,0.35275413822126628,null,0.14599999999999999,9.0999999999999998E-2,8.8999999999999996E-2,5.5800000000000002E-2,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Oct 2018)",0.72,0.72,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I16&BF$5),MATCH(BF$9,INDIRECT($I16&BF$6),0)+BF$7)),FALSE)","v":12860000},"Next Qtr. (Jan 2019)",0.71,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I16&BI$5),MATCH(BI$9,INDIRECT($I16&BI$6),0)+BI$7)),FALSE)","v":12490000},"Current Year (2019)",3,2.98,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I16&BM$5),MATCH(BM$9,INDIRECT($I16&BM$6),0)+BM$7)),FALSE)","v":51430000},"Next Year (2020)",3.26,3.25,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I16&BQ$5),MATCH(BQ$9,INDIRECT($I16&BQ$6),0)+BQ$7)),FALSE)","v":52950000},null,null,null,null,null,8.8999999999999996E-2,null,2.63E-2,2.8000000000000001E-2,"N/A",0.44548000000000004,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CC$5),MATCH($CC$9,INDIRECT($F16&CC$6),0))),FALSE)","v":224230000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CD$5),MATCH($CD$9,INDIRECT($F16&CD$6),0))),FALSE)","v":4700000},4702810.4026845638,221605000,null,13.48,13.25,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CJ$5),MATCH(CJ$9,INDIRECT($F16&CJ$6),0))),FALSE)","v":199310000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CK$5),MATCH(CK$9,INDIRECT($F16&CK$6),0))),FALSE)","v":46550000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CL$5),MATCH(CL$9,INDIRECT($F16&CL$6),0))),FALSE)","v":25570000},200625000,-20980000,-22295000,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CP$5),MATCH(CP$9,INDIRECT($F16&CP$6),0))),FALSE)","v":14790000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!184:184)","v":14860000},15042264.150943397,4.710632570659512E-3,15042264.150943397,13.337420350208218,13.25,{"$f":"INDEX('EBITDA Analysis'!41:41,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L16","v":-1.6558800315706392},43500996.224832214,null,22520996.224832214,8.8499637409572411,1.4000000000000002E-3,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P41:Y41)","v":4.8100285488671601E-3},{"$f":"INDEX('EBITDA Analysis'!285:285,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":false},1.1200000000000001,-9.467295413009634E-2,{"$f":"'EBITDA Analysis'!Y257","v":0.19478615520282186},1.5363893725412583,null,null,null,"BT Summary",null,null,null,null,true,2.8432432432432433E-3,8.8999999999999996E-2,0.11699999999999999,0.02,4.8000000000000001E-2,null,true,6,true,0.14067420814479639,5.0000000000000001E-3,2.8851286939942381E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E16,200))),FALSE)","v":46550000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E16,200))),FALSE)","v":25570000}]
[null,null,7,{"$f":"'Menu Sheet'!B19","v":"Coca-Cola "},{"$f":"'Menu Sheet'!T19","v":"KO Summary"},"'KO Summary'!",{"$f":"\"'\"&'Menu Sheet'!V19&\"'!\"","v":"'KO Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P19&\"'!\"","v":"'KO Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W19&\"'!\"","v":"'KO Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U19&\"'!\"","v":"'KO Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X19&\"'!\"","v":"'KO Mktwth Gr'!"},{"$f":"'Menu Sheet'!C19","v":1},44.55,44.95,4.3099999999999996,10.34,11.45,44.565399999999997,null,156.31,79.819999999999993,158.21,19.88,21.81,20.25,20.25,20.25,null,2.2197530864197534,2.2400000000000002,2.08,0.56000000000000005,2.08,2.2400000000000002,null,0.1061,5.8899999999999994E-2,2.2400000000000002,0.48259860788863113,0.51972157772621819,0.51972157772621819,0.51502391796281988,0.51502391796281988,null,8.8999999999999996E-2,7.6999999999999999E-2,7.2499999999999995E-2,-2.1700000000000001E-2,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",0.55000000000000004,0.55000000000000004,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I17&BF$5),MATCH(BF$9,INDIRECT($I17&BF$6),0)+BF$7)),FALSE)","v":8229999.5},"Next Qtr. (Dec 2018)",0.45,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I17&BI$5),MATCH(BI$9,INDIRECT($I17&BI$6),0)+BI$7)),FALSE)","v":7270000},"Current Year (2018)",2.08,2.08,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I17&BM$5),MATCH(BM$9,INDIRECT($I17&BM$6),0)+BM$7)),FALSE)","v":31880000},"Next Year (2019)",2.2400000000000002,2.2400000000000002,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I17&BQ$5),MATCH(BQ$9,INDIRECT($I17&BQ$6),0)+BQ$7)),FALSE)","v":32919998},null,null,null,null,null,7.2499999999999995E-2,null,3.3799999999999997E-2,3.4700000000000002E-2,2.9230999999999998,0.74347085576923067,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CC$5),MATCH($CC$9,INDIRECT($F17&CC$6),0))),FALSE)","v":189430000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CD$5),MATCH($CD$9,INDIRECT($F17&CD$6),0))),FALSE)","v":4250000},4252076.3187429858,191037500,null,20.07,21.22,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CJ$5),MATCH(CJ$9,INDIRECT($F17&CJ$6),0))),FALSE)","v":220520000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CK$5),MATCH(CK$9,INDIRECT($F17&CK$6),0))),FALSE)","v":19350000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CL$5),MATCH(CL$9,INDIRECT($F17&CL$6),0))),FALSE)","v":46850000},218537500,27500000,29482500,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CP$5),MATCH(CP$9,INDIRECT($F17&CP$6),0))),FALSE)","v":10990000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!185:185)","v":10420000},10392082.940622056,5.4702495201535584E-2,10392082.940622056,21.029229775077088,21.22,{"$f":"INDEX('EBITDA Analysis'!42:42,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L17","v":2.6859323882224646},18326448.933782268,null,45826448.933782265,4.8120682516475206,2.3399999999999997E-2,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P42:Y42)","v":3.8499526788065112E-2},{"$f":"INDEX('EBITDA Analysis'!286:286,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":7.5987837325967339E-2},0.56000000000000005,0.14395079500098149,{"$f":"'EBITDA Analysis'!Y258","v":0.23444451508064237},0.63944619896613553,null,null,null,"NOK Summary",null,null,null,null,true,7.8422273781902554E-3,7.2499999999999995E-2,0.10719999999999999,0.02,5.4699999999999999E-2,null,true,7,true,0.11499393738977072,5.0000000000000001E-3,0.32895762367789044,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E17,200))),FALSE)","v":19350000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E17,200))),FALSE)","v":46850000}]
[null,null,8,{"$f":"'Menu Sheet'!B20","v":"Disney "},{"$f":"'Menu Sheet'!T20","v":"DIS Summary"},"'DIS Summary'!",{"$f":"\"'\"&'Menu Sheet'!V20&\"'!\"","v":"'DIS Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P20&\"'!\"","v":"'DIS Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W20&\"'!\"","v":"'DIS Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U20&\"'!\"","v":"'DIS Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X20&\"'!\"","v":"'DIS Mktwth Gr'!"},{"$f":"'Menu Sheet'!C20","v":1},111.9,111.92,30.73,3.64,3.58,111.85720000000001,null,19.760000000000002,14.13,17.32,15.14,16.2,15.22,15.22,15.22,null,7.3534822601839682,7.45,6.94,7.92,6.93,7.39,null,0.25729999999999997,0.21230000000000002,7.39,0.2255125284738041,0.24048161405792384,0.24048161405792384,0.23929327237826126,0.23929327237826126,null,0.216,6.6000000000000003E-2,0.1123,0.127,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",1.35,1.34,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I18&BF$5),MATCH(BF$9,INDIRECT($I18&BF$6),0)+BF$7)),FALSE)","v":13720000},"Next Qtr. (Dec 2018)",1.9,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I18&BI$5),MATCH(BI$9,INDIRECT($I18&BI$6),0)+BI$7)),FALSE)","v":15690000},"Current Year (2018)",6.94,6.93,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I18&BM$5),MATCH(BM$9,INDIRECT($I18&BM$6),0)+BM$7)),FALSE)","v":58850000},"Next Year (2019)",7.45,7.39,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I18&BQ$5),MATCH(BQ$9,INDIRECT($I18&BQ$6),0)+BQ$7)),FALSE)","v":60340000},null,null,null,null,null,0.1123,null,1.4999999999999999E-2,1.4999999999999999E-2,0.21129999999999999,0.24176628242074927,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CC$5),MATCH($CC$9,INDIRECT($F18&CC$6),0))),FALSE)","v":166410000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CD$5),MATCH($CD$9,INDIRECT($F18&CD$6),0))),FALSE)","v":1490000},1487131.3672922251,166760800,null,10.96,11.32,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CJ$5),MATCH(CJ$9,INDIRECT($F18&CJ$6),0))),FALSE)","v":190920000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CK$5),MATCH(CK$9,INDIRECT($F18&CK$6),0))),FALSE)","v":4330000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CL$5),MATCH(CL$9,INDIRECT($F18&CL$6),0))),FALSE)","v":23670000},186100800,19340000,24159200,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CP$5),MATCH(CP$9,INDIRECT($F18&CP$6),0))),FALSE)","v":17420000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!186:186)","v":16590000},16865724.38162544,5.0030138637733534E-2,16865724.38162544,11.034260716530484,11.32,{"$f":"INDEX('EBITDA Analysis'!43:43,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L18","v":1.5318609703113686},45699546.916890077,null,65039546.916890077,2.9354448032051113,0.14940000000000001,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P43:Y43)","v":0.15019751192717842},{"$f":"INDEX('EBITDA Analysis'!287:287,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":4.8398328690807797E-2},1.25,0.1159744976037534,{"$f":"'EBITDA Analysis'!Y259","v":0.33107477763532439},1.6744730848299179,null,null,null,"USM Summary",null,null,null,null,true,4.8812235600390497E-4,0.1123,0.1273,0.02,3.5000000000000003E-2,null,true,8,true,0.14732105341771295,5.0000000000000001E-3,0.63606934586337005,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E18,200))),FALSE)","v":4330000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E18,200))),FALSE)","v":23670000}]
[null,null,9,{"$f":"'Menu Sheet'!B21","v":"E I du Pont de Nemours and Co "},{"$f":"'Menu Sheet'!T21","v":"DWDP Summary"},"'DWDP Summary'!",{"$f":"\"'\"&'Menu Sheet'!V21&\"'!\"","v":"'DWDP Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P21&\"'!\"","v":"'DWDP Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W21&\"'!\"","v":"'DWDP Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U21&\"'!\"","v":"'DWDP Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X21&\"'!\"","v":"'DWDP Mktwth Gr'!"},{"$f":"'Menu Sheet'!C21","v":1},70.13,{"$f":"IFERROR(INDEX(INDIRECT($F19&N$5),MATCH(N$9,INDIRECT($F19&N$6),0)),FALSE)","v":70.2},42.59,1.65,1.65,70.273499999999999,null,78.510000000000005,71.55,78.260000000000005,14.34,16.88,14.43,14.43,14.43,null,4.8648648648648649,4.91,4.21,0.98,4.1900000000000004,4.8899999999999997,null,3.6299999999999999E-2,2.41E-2,4.8899999999999997,9.8379901385301713E-2,0.11481568443296547,0.11481568443296547,0.11422551925017292,0.11422551925017292,null,0.247,0.16700000000000001,7.0000000000000007E-2,"N/A","N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",0.73,0.74,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I19&BF$5),MATCH(BF$9,INDIRECT($I19&BF$6),0)+BF$7)),FALSE)","v":20230000},"Next Qtr. (Dec 2018)",0.97,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I19&BI$5),MATCH(BI$9,INDIRECT($I19&BI$6),0)+BI$7)),FALSE)","v":21360000},"Current Year (2018)",4.21,4.1900000000000004,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I19&BM$5),MATCH(BM$9,INDIRECT($I19&BM$6),0)+BM$7)),FALSE)","v":87330000},"Next Year (2019)",4.91,4.8899999999999997,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I19&BQ$5),MATCH(BQ$9,INDIRECT($I19&BQ$6),0)+BQ$7)),FALSE)","v":90800000},null,null,null,null,null,7.0000000000000007E-2,null,2.2800000000000001E-2,2.1299999999999999E-2,4.1025999999999998,0.35554051068883608,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CC$5),MATCH($CC$9,INDIRECT($F19&CC$6),0))),FALSE)","v":161790000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CD$5),MATCH($CD$9,INDIRECT($F19&CD$6),0))),FALSE)","v":2310000},2307001.2833309569,162162000,null,12.06,17.420000000000002,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CJ$5),MATCH(CJ$9,INDIRECT($F19&CJ$6),0))),FALSE)","v":191110000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CK$5),MATCH(CK$9,INDIRECT($F19&CK$6),0))),FALSE)","v":9640000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CL$5),MATCH(CL$9,INDIRECT($F19&CL$6),0))),FALSE)","v":34290000},186812000,24650000,28948000,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CP$5),MATCH(CP$9,INDIRECT($F19&CP$6),0))),FALSE)","v":15850000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!187:187)","v":10300000},10970723.306544201,0.53883495145631066,10970723.306544201,17.028230024593167,17.420000000000002,{"$f":"INDEX('EBITDA Analysis'!44:44,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L19","v":2.7061611374407581},98255184.657065466,null,122905184.65706547,1.5549384717434183,1.72E-2,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P44:Y44)","v":7.544696066746126E-2},{"$f":"INDEX('EBITDA Analysis'!288:288,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":5.4160982264665758E-2},1.61,0.15200848534181868,{"$f":"'EBITDA Analysis'!Y260","v":0.10927821279569229},1.5690187109515672,null,null,null,"VOD Summary",null,null,null,null,true,5.3533693355247705E-4,7.0000000000000007E-2,9.1300000000000006E-2,0.02,4.1300000000000003E-2,null,true,9,true,9.7049701896327667E-2,5.0000000000000001E-3,0.35003794512551084,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E19,200))),FALSE)","v":9640000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E19,200))),FALSE)","v":34290000}]
[null,null,10,{"$f":"'Menu Sheet'!B22","v":"Exxon Mobil "},{"$f":"'Menu Sheet'!T22","v":"XOM Summary"},{"$f":"\"'\"&E20&\"'!\"","v":"'XOM Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V22&\"'!\"","v":"'XOM Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P22&\"'!\"","v":"'XOM Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W22&\"'!\"","v":"'XOM Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U22&\"'!\"","v":"'XOM Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X22&\"'!\"","v":"'XOM Mktwth Gr'!"},{"$f":"'Menu Sheet'!C22","v":1},80.150000000000006,{"$f":"IFERROR(INDEX(INDIRECT($F20&N$5),MATCH(N$9,INDIRECT($F20&N$6),0)),FALSE)","v":80.510000000000005},44.22,1.81,1.89,80.038200000000003,null,17.46,16.329999999999998,18.059999999999999,14.57,17.579999999999998,14.64,14.64,14.64,null,5.4993169398907105,5.52,4.6500000000000004,4.91,4.5599999999999996,5.5,null,0.11210000000000001,0.111,5.5,0.10312075983717774,0.12437810945273632,0.12437810945273632,0.12436266259363886,0.12436266259363886,null,0.27,0.20599999999999999,0.22090000000000001,-0.1729,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",1.29,1.29,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I20&BF$5),MATCH(BF$9,INDIRECT($I20&BF$6),0)+BF$7)),FALSE)","v":73750000},"Next Qtr. (Dec 2018)",1.33,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I20&BI$5),MATCH(BI$9,INDIRECT($I20&BI$6),0)+BI$7)),FALSE)","v":82200000},"Current Year (2018)",4.6500000000000004,4.5599999999999996,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I20&BM$5),MATCH(BM$9,INDIRECT($I20&BM$6),0)+BM$7)),FALSE)","v":312309984},"Next Year (2019)",5.52,5.5,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I20&BQ$5),MATCH(BQ$9,INDIRECT($I20&BQ$6),0)+BQ$7)),FALSE)","v":316890016},null,null,null,null,null,0.22090000000000001,null,3.8899999999999997E-2,4.07E-2,0.63749999999999996,0.7005494064516129,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CC$5),MATCH($CC$9,INDIRECT($F20&CC$6),0))),FALSE)","v":339260000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CD$5),MATCH($CD$9,INDIRECT($F20&CD$6),0))),FALSE)","v":4230000},4232813.4747348716,340557300,null,10.49,11.77,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CJ$5),MATCH(CJ$9,INDIRECT($F20&CJ$6),0))),FALSE)","v":386450016},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CK$5),MATCH(CK$9,INDIRECT($F20&CK$6),0))),FALSE)","v":3430000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CL$5),MATCH(CL$9,INDIRECT($F20&CL$6),0))),FALSE)","v":41220000},378347300,37790000,45892716,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CP$5),MATCH(CP$9,INDIRECT($F20&CP$6),0))),FALSE)","v":36850000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!188:188)","v":31970000},32833476.295666952,0.1526431029089772,32833476.295666952,11.523217846108201,11.77,{"$f":"INDEX('EBITDA Analysis'!45:45,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L20","v":3.0268633540372671},187175011.85277602,null,224965011.85277602,1.71782275304617,9.6500000000000002E-2,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P45:Y45)","v":6.0382024850553676E-2},{"$f":"INDEX('EBITDA Analysis'!289:289,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":4.000502810184528E-2},0.8,0.11096517384886478,{"$f":"'EBITDA Analysis'!Y261","v":0.12335002275830678},0.82141629893620138,null,null,null,"S Summary",null,null,null,null,true,8.7969244685662587E-4,0.22090000000000001,0.2616,0.02,6.0700000000000004E-2,null,true,10,true,0.16789207650273225,5.0000000000000001E-3,0.30801794052827897,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E20,200))),FALSE)","v":3430000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E20,200))),FALSE)","v":41220000}]
[null,null,11,{"$f":"'Menu Sheet'!B23","v":"General Electric "},{"$f":"'Menu Sheet'!T23","v":"GE Summary"},{"$f":"\"'\"&E21&\"'!\"","v":"'GE Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V23&\"'!\"","v":"'GE Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P23&\"'!\"","v":"'GE Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W23&\"'!\"","v":"'GE Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U23&\"'!\"","v":"'GE Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X23&\"'!\"","v":"'GE Mktwth Gr'!"},{"$f":"'Menu Sheet'!C23","v":1},12.94,12.77,6.34,2.04,2.36,12.9336,null,-17.68,"N/A",false,12.68,13.44,12.51,12.51,12.51,null,1.0207833733013589,1.02,0.95,-0.871,0.95,1.02,null,-7.4499999999999997E-2,-7.8299999999999995E-2,1.02,0.14984227129337538,0.16088328075709779,0.16088328075709779,0.16100684121472539,0.16100684121472539,null,-9.5000000000000001E-2,7.3999999999999996E-2,6.1699999999999998E-2,-0.1216,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",0.22,0.22,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I21&BF$5),MATCH(BF$9,INDIRECT($I21&BF$6),0)+BF$7)),FALSE)","v":30260000},"Next Qtr. (Dec 2018)",0.37,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I21&BI$5),MATCH(BI$9,INDIRECT($I21&BI$6),0)+BI$7)),FALSE)","v":33430000},"Current Year (2018)",0.95,0.95,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I21&BM$5),MATCH(BM$9,INDIRECT($I21&BM$6),0)+BM$7)),FALSE)","v":122610000},"Next Year (2019)",1.02,1.02,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I21&BQ$5),MATCH(BQ$9,INDIRECT($I21&BQ$6),0)+BQ$7)),FALSE)","v":123690000},null,null,null,null,null,6.1699999999999998E-2,null,4.7E-2,3.6999999999999998E-2,"N/A",0.50372968421052633,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CC$5),MATCH($CC$9,INDIRECT($F21&CC$6),0))),FALSE)","v":112420000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CD$5),MATCH($CD$9,INDIRECT($F21&CD$6),0))),FALSE)","v":8690000},8687789.7990726437,110971300,null,40.89,27.94,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CJ$5),MATCH(CJ$9,INDIRECT($F21&CJ$6),0))),FALSE)","v":233210000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CK$5),MATCH(CK$9,INDIRECT($F21&CK$6),0))),FALSE)","v":13410000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CL$5),MATCH(CL$9,INDIRECT($F21&CL$6),0))),FALSE)","v":115570000},213131300,102160000,122238700,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CP$5),MATCH(CP$9,INDIRECT($F21&CP$6),0))),FALSE)","v":5700000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!189:189)","v":7160000},8346814.6027201144,0.2039106145251397,8346814.6027201144,25.534447588010806,27.94,{"$f":"INDEX('EBITDA Analysis'!46:46,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L21","v":-263},55080587.326120563,null,157240587.32612056,1.4831412421292802,-3.0800000000000001E-2,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P46:Y46)","v":-1.1195489022254692E-3},{"$f":"INDEX('EBITDA Analysis'!290:290,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":8.2133690436335227E-2},0.71,0.92059838895281931,{"$f":"'EBITDA Analysis'!Y262","v":5.8599357871803689E-2},0.39268770003187092,null,null,null,"JPM Summary",null,null,null,null,true,7.4132492113564673E-3,6.1699999999999998E-2,9.8699999999999996E-2,0.02,5.6999999999999995E-2,null,true,11,true,0.11097994859014748,5.0000000000000001E-3,-1.5783591257397919E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E21,200))),FALSE)","v":13410000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E21,200))),FALSE)","v":115570000}]
[null,null,12,{"$f":"'Menu Sheet'!B24","v":"Home Depot "},{"$f":"'Menu Sheet'!T24","v":"HD Summary"},{"$f":"\"'\"&E22&\"'!\"","v":"'HD Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V24&\"'!\"","v":"'HD Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P24&\"'!\"","v":"'HD Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W24&\"'!\"","v":"'HD Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U24&\"'!\"","v":"'HD Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X24&\"'!\"","v":"'HD Mktwth Gr'!"},{"$f":"'Menu Sheet'!C24","v":1},200.83,199.26,1.75,114.4,165.04,200.20000000000002,null,27.67,23.67,28.43,19.53,21.12,19.690000000000001,19.690000000000001,19.690000000000001,null,10.119857795835449,10.29,9.56,8.48,9.56,10.28,null,3.5427,2.9824999999999999,10.28,5.4628571428571435,5.8742857142857137,5.8742857142857137,5.7827758833345424,5.7827758833345424,null,0.28199999999999997,7.4999999999999997E-2,0.14849999999999999,0.19689999999999999,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Oct 2018)",2.2799999999999998,2.27,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I22&BF$5),MATCH(BF$9,INDIRECT($I22&BF$6),0)+BF$7)),FALSE)","v":26250000},"Next Qtr. (Jan 2019)",2.17,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I22&BI$5),MATCH(BI$9,INDIRECT($I22&BI$6),0)+BI$7)),FALSE)","v":26640000},"Current Year (2019)",9.56,9.56,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I22&BM$5),MATCH(BM$9,INDIRECT($I22&BM$6),0)+BM$7)),FALSE)","v":108290000},"Next Year (2020)",10.29,10.28,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I22&BQ$5),MATCH(BQ$9,INDIRECT($I22&BQ$6),0)+BQ$7)),FALSE)","v":112410000},null,null,null,null,null,0.14849999999999999,null,0.02,2.07E-2,0.45179999999999998,0.43348744769874475,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CC$5),MATCH($CC$9,INDIRECT($F22&CC$6),0))),FALSE)","v":229720000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CD$5),MATCH($CD$9,INDIRECT($F22&CD$6),0))),FALSE)","v":1140000},1143853.0100084648,227156400,null,14.48,15,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CJ$5),MATCH(CJ$9,INDIRECT($F22&CJ$6),0))),FALSE)","v":249990000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CK$5),MATCH(CK$9,INDIRECT($F22&CK$6),0))),FALSE)","v":3490000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CL$5),MATCH(CL$9,INDIRECT($F22&CL$6),0))),FALSE)","v":25500000},249166400,22010000,22833600,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CP$5),MATCH(CP$9,INDIRECT($F22&CP$6),0))),FALSE)","v":17260000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!190:190)","v":16910000},16666000,2.069781194559428E-2,16666000,14.950582023280932,15,{"$f":"INDEX('EBITDA Analysis'!47:47,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L22","v":1.5777777777777777},2001742.7675148135,null,24011742.767514814,10.411156008976089,0.32939999999999997,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P47:Y47)","v":0.3759813528293473},{"$f":"INDEX('EBITDA Analysis'!291:291,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":4.9746438058439993E-2},1.03,9.6893594017161744E-2,{"$f":"'EBITDA Analysis'!Y263","v":0.36368190927309163},1.4757012800738527,null,null,null,"WMT Summary",null,null,null,null,true,1.1428571428571429E-2,0.14849999999999999,0.16919999999999999,0.02,4.07E-2,null,true,12,true,0.19800331796542914,5.0000000000000001E-3,0.63037416994682027,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E22,200))),FALSE)","v":3490000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E22,200))),FALSE)","v":25500000}]
[null,null,13,{"$f":"'Menu Sheet'!B25","v":"IBM "},{"$f":"'Menu Sheet'!T25","v":"IBM Summary"},{"$f":"\"'\"&E23&\"'!\"","v":"'IBM Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V25&\"'!\"","v":"'IBM Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P25&\"'!\"","v":"'IBM Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W25&\"'!\"","v":"'IBM Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U25&\"'!\"","v":"'IBM Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X25&\"'!\"","v":"'IBM Mktwth Gr'!"},{"$f":"'Menu Sheet'!C25","v":1},146.47,145.93,20.29,7.22,8.0399999999999991,146.49379999999999,null,24.05,23.59,25.01,10.43,10.62,10.45,10.45,10.45,null,13.964593301435409,14.04,13.8,6.21,13.8,14.04,null,0.30930000000000002,0.32130000000000003,14.04,0.68013799901429284,0.69196648595367172,0.69196648595367172,0.68825003949903452,0.68825003949903452,null,0.01,1.7000000000000001E-2,9.5999999999999992E-3,-6.0299999999999999E-2,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",3.41,3.41,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I23&BF$5),MATCH(BF$9,INDIRECT($I23&BF$6),0)+BF$7)),FALSE)","v":19120000},"Next Qtr. (Dec 2018)",4.88,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I23&BI$5),MATCH(BI$9,INDIRECT($I23&BI$6),0)+BI$7)),FALSE)","v":22070000},"Current Year (2018)",13.8,13.8,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I23&BM$5),MATCH(BM$9,INDIRECT($I23&BM$6),0)+BM$7)),FALSE)","v":80300000},"Next Year (2019)",14.04,14.04,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I23&BQ$5),MATCH(BQ$9,INDIRECT($I23&BQ$6),0)+BQ$7)),FALSE)","v":80060000},null,null,null,null,null,9.5999999999999992E-3,null,4.1599999999999998E-2,4.2999999999999997E-2,0.9728,0.45646618840579706,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CC$5),MATCH($CC$9,INDIRECT($F23&CC$6),0))),FALSE)","v":133649992},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CD$5),MATCH($CD$9,INDIRECT($F23&CD$6),0))),FALSE)","v":912770},912473.48945176485,133200526.10000001,null,9.82,11.35,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CJ$5),MATCH(CJ$9,INDIRECT($F23&CJ$6),0))),FALSE)","v":167200000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CK$5),MATCH(CK$9,INDIRECT($F23&CK$6),0))),FALSE)","v":11710000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CL$5),MATCH(CL$9,INDIRECT($F23&CL$6),0))),FALSE)","v":45580000},167070526.10000002,33870000,33999473.899999991,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CP$5),MATCH(CP$9,INDIRECT($F23&CP$6),0))),FALSE)","v":17030000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!191:191)","v":14770000},14731277.533039648,0.1530128639133379,14731277.533039648,11.341210952362442,11.35,{"$f":"INDEX('EBITDA Analysis'!48:48,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L23","v":3.270869990224829},18514087.100976307,null,52384087.100976303,3.1918089872923225,0.10439999999999999,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P48:Y48)","v":0.1014222205115375},{"$f":"INDEX('EBITDA Analysis'!292:292,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":0.14042683944158124},1.04,0.25427827495645305,{"$f":"'EBITDA Analysis'!Y264","v":0.16384070590967142},0.9916317370690636,null,null,null,"EXC Summary",null,null,null,null,true,2.0502710694923609E-3,9.5999999999999992E-3,5.2599999999999994E-2,0.02,6.3E-2,null,true,13,true,0.10396617183985606,5.0000000000000001E-3,0.29565696324254576,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E23,200))),FALSE)","v":11710000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E23,200))),FALSE)","v":45580000}]
[null,null,14,{"$f":"'Menu Sheet'!B26","v":"Intel "},{"$f":"'Menu Sheet'!T26","v":"INTC Summary"},{"$f":"\"'\"&E24&\"'!\"","v":"'INTC Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V26&\"'!\"","v":"'INTC Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P26&\"'!\"","v":"'INTC Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W26&\"'!\"","v":"'INTC Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U26&\"'!\"","v":"'INTC Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X26&\"'!\"","v":"'INTC Mktwth Gr'!"},{"$f":"'Menu Sheet'!C26","v":1},48.43,48.24,15.19,3.19,3.13,48.456099999999999,null,24.5,17.46,23.2,11.29,11.7,11.32,11.32,11.32,null,4.2614840989399294,4.24,4.1500000000000004,2.77,4.16,4.29,null,0.19170000000000001,0.14199999999999999,4.29,0.27386438446346284,0.28242264647794602,0.28242264647794602,0.28054536530216784,0.28054536530216784,null,0.20200000000000001,3.1E-2,0.1022,0.1696,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",1.1499999999999999,1.1499999999999999,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I24&BF$5),MATCH(BF$9,INDIRECT($I24&BF$6),0)+BF$7)),FALSE)","v":18110000},"Next Qtr. (Dec 2018)",1.1000000000000001,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I24&BI$5),MATCH(BI$9,INDIRECT($I24&BI$6),0)+BI$7)),FALSE)","v":18400000},"Current Year (2018)",4.1500000000000004,4.16,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I24&BM$5),MATCH(BM$9,INDIRECT($I24&BM$6),0)+BM$7)),FALSE)","v":69550000},"Next Year (2019)",4.24,4.29,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I24&BQ$5),MATCH(BQ$9,INDIRECT($I24&BQ$6),0)+BQ$7)),FALSE)","v":71840000},null,null,null,null,null,0.1022,null,{"$f":"IFERROR(INDEX(INDIRECT($F24&BY$5),MATCH(BY$9,INDIRECT($F24&BY$6),0)),FALSE)","v":2.3699999999999999E-2},2.4899999999999999E-2,0.41189999999999999,0.29073659999999996,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CC$5),MATCH($CC$9,INDIRECT($F24&CC$6),0))),FALSE)","v":223260000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CD$5),MATCH($CD$9,INDIRECT($F24&CD$6),0))),FALSE)","v":4610000},4609952.5087755527,222386400,null,8.23,8.82,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CJ$5),MATCH(CJ$9,INDIRECT($F24&CJ$6),0))),FALSE)","v":238350000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CK$5),MATCH(CK$9,INDIRECT($F24&CK$6),0))),FALSE)","v":12230000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CL$5),MATCH(CL$9,INDIRECT($F24&CL$6),0))),FALSE)","v":28140000},238296400,15910000,15963600,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CP$5),MATCH(CP$9,INDIRECT($F24&CP$6),0))),FALSE)","v":28970000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!192:192)","v":26460000},27023809.523809522,9.4860166288737613E-2,27023809.523809522,8.8180165638766521,8.82,{"$f":"INDEX('EBITDA Analysis'!49:49,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L24","v":0.31533006001091107},70025178.608300641,null,85935178.608300641,2.7736021948173075,0.1051,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P49:Y49)","v":0.11560262255449422},{"$f":"INDEX('EBITDA Analysis'!293:293,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":8.0407477005241812E-2},0.86,7.1542144663522586E-2,{"$f":"'EBITDA Analysis'!Y265","v":0.21979317707420448},1.0286779967587734,null,null,null,"ED Summary",null,null,null,null,true,1.5602369980250164E-3,0.1022,0.12709999999999999,0.02,4.4899999999999995E-2,null,true,14,true,0.15857199667235003,5.0000000000000001E-3,3.0391172866205305,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E24,200))),FALSE)","v":12230000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E24,200))),FALSE)","v":28140000}]
[null,null,15,{"$f":"'Menu Sheet'!B27","v":"Johnson & Johnson "},{"$f":"'Menu Sheet'!T27","v":"JNJ Summary"},"'JNJ Summary'!",{"$f":"\"'\"&'Menu Sheet'!V27&\"'!\"","v":"'JNJ Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P27&\"'!\"","v":"'JNJ Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W27&\"'!\"","v":"'JNJ Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U27&\"'!\"","v":"'JNJ Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X27&\"'!\"","v":"'JNJ Mktwth Gr'!"},{"$f":"'Menu Sheet'!C27","v":1},134.69,134.94999999999999,23.45,5.74,6.23,134.60300000000001,null,286.94,267.57,297.27999999999997,15.67,16.5,15.62,15.62,15.62,null,8.6395646606914216,8.64,8.14,0.5,8.14,8.59,null,2.0400000000000001E-2,1.9900000000000001E-2,8.59,0.34712153518123673,0.36631130063965883,0.36631130063965883,0.36842493222564698,0.36842493222564698,null,0.115,5.5E-2,7.7299999999999994E-2,7.6799999999999993E-2,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",2.0299999999999998,2.0299999999999998,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I25&BF$5),MATCH(BF$9,INDIRECT($I25&BF$6),0)+BF$7)),FALSE)","v":19990000},"Next Qtr. (Dec 2018)",1.95,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I25&BI$5),MATCH(BI$9,INDIRECT($I25&BI$6),0)+BI$7)),FALSE)","v":20340000},"Current Year (2018)",8.14,8.14,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I25&BM$5),MATCH(BM$9,INDIRECT($I25&BM$6),0)+BM$7)),FALSE)","v":81200000},"Next Year (2019)",8.64,8.59,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I25&BQ$5),MATCH(BQ$9,INDIRECT($I25&BQ$6),0)+BQ$7)),FALSE)","v":83170000},null,null,null,null,null,7.7299999999999994E-2,null,2.53E-2,2.6700000000000002E-2,6.5769000000000002,0.44151106879606883,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CC$5),MATCH($CC$9,INDIRECT($F25&CC$6),0))),FALSE)","v":361070016},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CD$5),MATCH($CD$9,INDIRECT($F25&CD$6),0))),FALSE)","v":2680000},2680748.5039720843,361665999.99999994,null,14.05,15.12,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CJ$5),MATCH(CJ$9,INDIRECT($F25&CJ$6),0))),FALSE)","v":375980000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CK$5),MATCH(CK$9,INDIRECT($F25&CK$6),0))),FALSE)","v":18140000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CL$5),MATCH(CL$9,INDIRECT($F25&CL$6),0))),FALSE)","v":32080002},375606001.99999994,13940002,14314000.00000006,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CP$5),MATCH(CP$9,INDIRECT($F25&CP$6),0))),FALSE)","v":26760000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!193:193)","v":25210000},24866402.116402119,6.148353827846087E-2,24866402.116402119,15.104959705941802,15.12,{"$f":"INDEX('EBITDA Analysis'!50:50,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L25","v":0.79402146142054164},62863552.418145373,null,76803554.418145373,4.8953463527616652,1.4199999999999999E-2,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P50:Y50)","v":1.9019852821169074E-2},{"$f":"INDEX('EBITDA Analysis'!294:294,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":0.13600192910537739},0.6,3.8543855380378585E-2,{"$f":"'EBITDA Analysis'!Y266","v":0.18102114898989899},0.70542967174700266,null,null,null,"AES Summary",null,null,null,null,true,1.0788912579957357E-3,7.7299999999999994E-2,0.104,0.02,4.6700000000000005E-2,null,true,15,true,0.12781071057523041,5.0000000000000001E-3,0.9333335827657232,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E25,200))),FALSE)","v":18140000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E25,200))),FALSE)","v":32080002}]
[null,null,16,{"$f":"'Menu Sheet'!B28","v":"McDonald's "},{"$f":"'Menu Sheet'!T28","v":"MCD Summary"},"'MCD Summary'!",{"$f":"\"'\"&'Menu Sheet'!V28&\"'!\"","v":"'MCD Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P28&\"'!\"","v":"'MCD Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W28&\"'!\"","v":"'MCD Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U28&\"'!\"","v":"'MCD Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X28&\"'!\"","v":"'MCD Mktwth Gr'!"},{"$f":"'Menu Sheet'!C28","v":1},162.22999999999999,161.79,-7.54,false,false,0,null,25.61,23.8,27.02,19.78,21.17,19.690000000000001,19.690000000000001,19.690000000000001,null,8.2168613509395616,8.1999999999999993,7.63,6.82,7.68,8.1999999999999993,null,"N/A",0,8.1999999999999993,-1.0185676392572944,-1.0875331564986737,-1.0875331564986737,-1.0897694099389339,-1.0897694099389339,null,0.153,6.8000000000000005E-2,8.5500000000000007E-2,7.2499999999999995E-2,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",2,2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I26&BF$5),MATCH(BF$9,INDIRECT($I26&BF$6),0)+BF$7)),FALSE)","v":5360000},"Next Qtr. (Dec 2018)",1.89,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I26&BI$5),MATCH(BI$9,INDIRECT($I26&BI$6),0)+BI$7)),FALSE)","v":5220000},"Current Year (2018)",7.63,7.68,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I26&BM$5),MATCH(BM$9,INDIRECT($I26&BM$6),0)+BM$7)),FALSE)","v":21070000},"Next Year (2019)",8.1999999999999993,8.1999999999999993,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I26&BQ$5),MATCH(BQ$9,INDIRECT($I26&BQ$6),0)+BQ$7)),FALSE)","v":20800000},null,null,null,null,null,8.5500000000000007E-2,null,2.4500000000000001E-2,2.4799999999999999E-2,0.58209999999999995,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CC$5),MATCH($CC$9,INDIRECT($F26&CC$6),0))),FALSE)","v":125830000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CD$5),MATCH($CD$9,INDIRECT($F26&CD$6),0))),FALSE)","v":775800},775627.19595635834,125516682,null,15.76,15.45,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CJ$5),MATCH(CJ$9,INDIRECT($F26&CJ$6),0))),FALSE)","v":155680000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CK$5),MATCH(CK$9,INDIRECT($F26&CK$6),0))),FALSE)","v":1620000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CL$5),MATCH(CL$9,INDIRECT($F26&CL$6),0))),FALSE)","v":31000000},154896682,29380000,30163318,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CP$5),MATCH(CP$9,INDIRECT($F26&CP$6),0))),FALSE)","v":9880000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!194:194)","v":9750000},10076375.404530745,1.3333333333333419E-2,10076375.404530745,15.372261927672147,15.45,{"$f":"INDEX('EBITDA Analysis'!51:51,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L26","v":3.227651966626937},-5848229.0575109422,null,23531770.942489058,6.6157366727934441,0.2079,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P51:Y51)","v":0.21339738899504387},{"$f":"INDEX('EBITDA Analysis'!295:295,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":3.7128037128037125E-2},0.65,0.23407247173726278,{"$f":"'EBITDA Analysis'!Y267","v":0.3184169418113395},0.77277649705954676,null,null,null,"NRG Summary",null,null,null,null,true,-3.2493368700265255E-3,8.5500000000000007E-2,0.11030000000000001,0.02,4.48E-2,null,true,16,false,false,5.0000000000000001E-3,0.30756345645386679,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E26,200))),FALSE)","v":1620000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E26,200))),FALSE)","v":31000000}]
[null,null,17,{"$f":"'Menu Sheet'!B29","v":"Merck "},{"$f":"'Menu Sheet'!T29","v":"MRK Summary"},"'MRK Summary'!",{"$f":"\"'\"&'Menu Sheet'!V29&\"'!\"","v":"'MRK Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P29&\"'!\"","v":"'MRK Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W29&\"'!\"","v":"'MRK Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U29&\"'!\"","v":"'MRK Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X29&\"'!\"","v":"'MRK Mktwth Gr'!"},{"$f":"'Menu Sheet'!C29","v":1},68.59,68.540000000000006,12.18,5.63,4.42,68.573399999999992,null,79.09,141.38,64.680000000000007,14.91,16.07,15,15,15,null,4.5693333333333337,4.6100000000000003,4.2699999999999996,0.48499999999999999,4.28,4.5999999999999996,null,3.78E-2,6.4299999999999996E-2,4.5999999999999996,0.35139573070607555,0.37766830870279144,0.37766830870279144,0.37515051997810622,0.37515051997810622,null,7.4999999999999997E-2,7.4999999999999997E-2,7.1999999999999995E-2,4.1300000000000003E-2,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",1.1200000000000001,1.1200000000000001,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I27&BF$5),MATCH(BF$9,INDIRECT($I27&BF$6),0)+BF$7)),FALSE)","v":10900000},"Next Qtr. (Dec 2018)",1.05,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I27&BI$5),MATCH(BI$9,INDIRECT($I27&BI$6),0)+BI$7)),FALSE)","v":11030000},"Current Year (2018)",4.2699999999999996,4.28,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I27&BM$5),MATCH(BM$9,INDIRECT($I27&BM$6),0)+BM$7)),FALSE)","v":42400000},"Next Year (2019)",4.6100000000000003,4.5999999999999996,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I27&BQ$5),MATCH(BQ$9,INDIRECT($I27&BQ$6),0)+BQ$7)),FALSE)","v":43700000},null,null,null,null,null,7.1999999999999995E-2,null,2.7699999999999999E-2,2.8000000000000001E-2,3.82,0.44966163934426229,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CC$5),MATCH($CC$9,INDIRECT($F27&CC$6),0))),FALSE)","v":182360000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CD$5),MATCH($CD$9,INDIRECT($F27&CD$6),0))),FALSE)","v":2660000},2658696.6030033533,182316400.00000003,null,16.71,15.79,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CJ$5),MATCH(CJ$9,INDIRECT($F27&CJ$6),0))),FALSE)","v":198400000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CK$5),MATCH(CK$9,INDIRECT($F27&CK$6),0))),FALSE)","v":7590000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CL$5),MATCH(CL$9,INDIRECT($F27&CL$6),0))),FALSE)","v":23470000},198196400.00000003,15880000,16083599.99999997,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CP$5),MATCH(CP$9,INDIRECT($F27&CP$6),0))),FALSE)","v":11870000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!195:195)","v":12640000},12564914.502849905,6.0917721518987333E-2,12564914.502849905,15.773796149193551,15.79,{"$f":"INDEX('EBITDA Analysis'!52:52,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L27","v":0.47249999999999998},32382924.624580842,null,48262924.624580845,4.1108159429474913,3.9900000000000005E-2,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P52:Y52)","v":7.789415407592426E-2},{"$f":"INDEX('EBITDA Analysis'!296:296,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":0.15977961432506887},1.1000000000000001,8.7101324949373712E-2,{"$f":"'EBITDA Analysis'!Y268","v":0.18001501501501502},1.2340045475290362,null,null,null,"FSLR Summary",null,null,null,null,true,2.2742200328407223E-3,7.1999999999999995E-2,9.9999999999999992E-2,0.02,4.8000000000000001E-2,null,true,17,true,0.12595710144927535,5.0000000000000001E-3,1.9855509641873277,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E27,200))),FALSE)","v":7590000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E27,200))),FALSE)","v":23470000}]
[null,null,18,{"$f":"'Menu Sheet'!B30","v":"Microsoft "},{"$f":"'Menu Sheet'!T30","v":"MSFT Summary"},"'MSFT Summary'!",{"$f":"\"'\"&'Menu Sheet'!V30&\"'!\"","v":"'MSFT Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P30&\"'!\"","v":"'MSFT Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W30&\"'!\"","v":"'MSFT Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U30&\"'!\"","v":"'MSFT Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X30&\"'!\"","v":"'MSFT Mktwth Gr'!"},{"$f":"'Menu Sheet'!C30","v":1},112.17,111.95,10.77,10.43,9.15,112.33109999999999,null,52.59,52.74,46.3,22.88,25.82,22.32,22.32,22.32,null,5.0156810035842296,4.91,4.26,2.13,4.28,4.91,null,0.19450000000000001,0.2137,4.91,0.39740018570102137,0.45589600742804087,0.45589600742804087,0.46570854257977995,0.46570854257977995,null,0.10299999999999999,0.14699999999999999,0.1242,0.1017,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",0.96,0.96,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I28&BF$5),MATCH(BF$9,INDIRECT($I28&BF$6),0)+BF$7)),FALSE)","v":27870000},"Next Qtr. (Dec 2018)",1.08,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I28&BI$5),MATCH(BI$9,INDIRECT($I28&BI$6),0)+BI$7)),FALSE)","v":32250000},"Current Year (2019)",4.26,4.28,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I28&BM$5),MATCH(BM$9,INDIRECT($I28&BM$6),0)+BM$7)),FALSE)","v":122750000},"Next Year (2020)",4.91,4.91,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I28&BQ$5),MATCH(BQ$9,INDIRECT($I28&BQ$6),0)+BQ$7)),FALSE)","v":135590000},null,null,null,null,null,0.1242,null,1.4999999999999999E-2,1.4999999999999999E-2,0.77459999999999996,0.39553204225352112,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CC$5),MATCH($CC$9,INDIRECT($F28&CC$6),0))),FALSE)","v":861369984},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CD$5),MATCH($CD$9,INDIRECT($F28&CD$6),0))),FALSE)","v":7670000},7679147.5795667293,858656500,null,18.07,17.36,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CJ$5),MATCH(CJ$9,INDIRECT($F28&CJ$6),0))),FALSE)","v":812299968},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CK$5),MATCH(CK$9,INDIRECT($F28&CK$6),0))),FALSE)","v":133670000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CL$5),MATCH(CL$9,INDIRECT($F28&CL$6),0))),FALSE)","v":87510000},812496500,-46160000,-46356532,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CP$5),MATCH(CP$9,INDIRECT($F28&CP$6),0))),FALSE)","v":44960000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!196:196)","v":44830000},46791472.811059907,2.8998438545617677E-3,46791472.811059907,17.364200167000376,17.36,{"$f":"INDEX('EBITDA Analysis'!53:53,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L28","v":-1.5794153669724771},82704419.431933671,null,36544419.431933671,22.227743130875588,0.1069,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P53:Y53)","v":0.57356476251732114},{"$f":"INDEX('EBITDA Analysis'!297:297,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":0.16956373551465576},1.25,-5.3758400477955971E-2,{"$f":"'EBITDA Analysis'!Y269","v":0.17802646306727699},1.6071267883618632,null,null,null,"CHK Summary",null,null,null,null,true,1.3927576601671309E-3,0.1242,0.13919999999999999,0.02,3.5000000000000003E-2,null,true,18,true,0.15679719758520758,5.0000000000000001E-3,-0.62262627825960615,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E28,200))),FALSE)","v":133670000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E28,200))),FALSE)","v":87510000}]
[null,null,19,{"$f":"'Menu Sheet'!B31","v":"Nike "},{"$f":"'Menu Sheet'!T31","v":"NKE Summary"},"'NKE Summary'!",{"$f":"\"'\"&'Menu Sheet'!V31&\"'!\"","v":"'NKE Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P31&\"'!\"","v":"'NKE Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W31&\"'!\"","v":"'NKE Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U31&\"'!\"","v":"'NKE Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X31&\"'!\"","v":"'NKE Mktwth Gr'!"},{"$f":"'Menu Sheet'!C31","v":1},82.2,81.2,6.13,13.41,11.72,82.203299999999999,null,70.760000000000005,70.239999999999995,61.37,26.26,31.28,26.38,26.38,26.38,null,3.0780894617134194,3.12,2.65,1.17,2.66,3.13,null,0.17399999999999999,0.17399999999999999,3.13,0.43393148450244701,0.51060358890701463,0.51060358890701463,0.50213531186189553,0.50213531186189553,null,0.113,0.17699999999999999,0.1221,0.1249,"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Aug 2018)",0.62,0.62,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I29&BF$5),MATCH(BF$9,INDIRECT($I29&BF$6),0)+BF$7)),FALSE)","v":9910000},"Next Qtr. (Nov 2018)",0.53,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I29&BI$5),MATCH(BI$9,INDIRECT($I29&BI$6),0)+BI$7)),FALSE)","v":9270000},"Current Year (2019)",2.65,2.66,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I29&BM$5),MATCH(BM$9,INDIRECT($I29&BM$6),0)+BM$7)),FALSE)","v":39360000},"Next Year (2020)",3.12,3.13,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I29&BQ$5),MATCH(BQ$9,INDIRECT($I29&BQ$6),0)+BQ$7)),FALSE)","v":42260000},null,null,null,null,null,0.1221,null,9.5999999999999992E-3,9.7999999999999997E-3,0.66669999999999996,0.30399710943396224,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CC$5),MATCH($CC$9,INDIRECT($F29&CC$6),0))),FALSE)","v":131530000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CD$5),MATCH($CD$9,INDIRECT($F29&CD$6),0))),FALSE)","v":1280000},1600121.6545012165,103936000,null,24.69,25.02,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CJ$5),MATCH(CJ$9,INDIRECT($F29&CJ$6),0))),FALSE)","v":128850008},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CK$5),MATCH(CK$9,INDIRECT($F29&CK$6),0))),FALSE)","v":5250000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CL$5),MATCH(CL$9,INDIRECT($F29&CL$6),0))),FALSE)","v":3810000},102496000,-1440000,24914008,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CP$5),MATCH(CP$9,INDIRECT($F29&CP$6),0))),FALSE)","v":5220000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!197:197)","v":5250000},5149880.4156674659,5.7142857142856718E-3,5149880.4156674659,19.902598065806874,25.02,{"$f":"INDEX('EBITDA Analysis'!54:54,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L29","v":-0.3217854763491006},9808745.7420924567,null,8368745.7420924567,15.396573389955009,0.1326,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P54:Y54)","v":0.24130013067930869},{"$f":"INDEX('EBITDA Analysis'!298:298,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":8.4026996625421818E-2},0.56000000000000005,-1.3854679802955665E-2,{"$f":"'EBITDA Analysis'!Y270","v":0.20408710450278145},0.71347961229808787,null,null,null,"RRC Summary",null,null,null,null,true,1.566068515497553E-3,0.1221,0.13189999999999999,0.02,2.98E-2,null,true,19,true,0.15094273108439688,5.0000000000000001E-3,-3.0382663657125786,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E29,200))),FALSE)","v":5250000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E29,200))),FALSE)","v":3810000}]
[null,null,20,{"$f":"'Menu Sheet'!B32","v":"Pfizer "},{"$f":"'Menu Sheet'!T32","v":"PFE Summary"},"'PFE Summary'!",{"$f":"\"'\"&'Menu Sheet'!V32&\"'!\"","v":"'PFE Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P32&\"'!\"","v":"'PFE Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W32&\"'!\"","v":"'PFE Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U32&\"'!\"","v":"'PFE Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X32&\"'!\"","v":"'PFE Mktwth Gr'!"},{"$f":"'Menu Sheet'!C32","v":1},41.52,41.5,11.9,3.49,3.04,41.531000000000006,null,11.8,11.09,10.3,13.44,13.83,13.39,13.39,13.39,null,3.0993278566094098,3.09,2.99,3.74,2.99,3.09,null,0.3508,0.32569999999999999,3.09,0.25126050420168067,0.25966386554621845,0.25966386554621845,0.26044771904280756,0.26044771904280756,null,0.128,3.3000000000000002E-2,7.0999999999999994E-2,{"$f":"IFERROR(INDEX(INDIRECT($I30&AV$5),MATCH(AV$9,INDIRECT($I30&AV$6),0)),FALSE)","v":5.5300000000000002E-2},"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",0.74,0.75,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I30&BF$5),MATCH(BF$9,INDIRECT($I30&BF$6),0)+BF$7)),FALSE)","v":13580000},"Next Qtr. (Dec 2018)",0.67,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I30&BI$5),MATCH(BI$9,INDIRECT($I30&BI$6),0)+BI$7)),FALSE)","v":14230000},"Current Year (2018)",2.99,2.99,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I30&BM$5),MATCH(BM$9,INDIRECT($I30&BM$6),0)+BM$7)),FALSE)","v":54190000},"Next Year (2019)",3.09,3.09,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I30&BQ$5),MATCH(BQ$9,INDIRECT($I30&BQ$6),0)+BQ$7)),FALSE)","v":55300000},null,null,null,null,null,7.0999999999999994E-2,null,3.1800000000000002E-2,3.2800000000000003E-2,0.35289999999999999,0.45559090301003352,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CC$5),MATCH($CC$9,INDIRECT($F30&CC$6),0))),FALSE)","v":243390000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CD$5),MATCH($CD$9,INDIRECT($F30&CD$6),0))),FALSE)","v":5860000},5861994.2196531789,243190000,null,12.63,13.15,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CJ$5),MATCH(CJ$9,INDIRECT($F30&CJ$6),0))),FALSE)","v":271269984},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CK$5),MATCH(CK$9,INDIRECT($F30&CK$6),0))),FALSE)","v":13490000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CL$5),MATCH(CL$9,INDIRECT($F30&CL$6),0))),FALSE)","v":41030000},270730000,27540000,28079984,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CP$5),MATCH(CP$9,INDIRECT($F30&CP$6),0))),FALSE)","v":21470000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!198:198)","v":20690000},20628896.121673003,3.7699371677138771E-2,20628896.121673003,13.12382390231571,13.15,{"$f":"INDEX('EBITDA Analysis'!55:55,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L30","v":1.1428571428571428},69757731.213872835,null,97297731.213872835,2.7880401795157375,0.21760000000000002,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P55:Y55)","v":0.28507711657203161},{"$f":"INDEX('EBITDA Analysis'!299:299,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":0.20872170439414114},0.96,0.11324478802582343,{"$f":"'EBITDA Analysis'!Y271","v":0.17799117082503352},1.0490690637297946,null,null,null,"PYPL Summary",null,null,null,null,true,2.6722689075630254E-3,7.0999999999999994E-2,0.1038,0.02,5.28E-2,null,true,20,true,0.12526210450246644,5.0000000000000001E-3,0.86465327539225856,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E30,200))),FALSE)","v":13490000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E30,200))),FALSE)","v":41030000}]
[null,null,21,{"$f":"'Menu Sheet'!B33","v":"Procter & Gamble "},{"$f":"'Menu Sheet'!T33","v":"PG Summary"},"'PG Summary'!",{"$f":"\"'\"&'Menu Sheet'!V33&\"'!\"","v":"'PG Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P33&\"'!\"","v":"'PG Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W33&\"'!\"","v":"'PG Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U33&\"'!\"","v":"'PG Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X33&\"'!\"","v":"'PG Mktwth Gr'!"},{"$f":"'Menu Sheet'!C33","v":1},82.95,83.41,20.55,4.04,3.8,83.022000000000006,null,22.75,22.6,21.27,17.61,18.89,17.88,17.88,17.88,null,4.6649888143176739,4.71,4.41,3.67,4.42,4.71,null,0.18149999999999999,0.18140000000000001,4.71,0.21508515815085158,0.22919708029197081,0.22919708029197081,0.22700675495463132,0.22700675495463132,null,4.7E-2,6.6000000000000003E-2,6.5000000000000002E-2,{"$f":"IFERROR(INDEX(INDIRECT($I31&AV$5),MATCH(AV$9,INDIRECT($I31&AV$6),0)),FALSE)","v":5.0000000000000001E-4},"N/A","N/A",0.11,"N/A","N/A",0.1,"Current Qtr. (Sep 2018)",1.1100000000000001,1.1000000000000001,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I31&BF$5),MATCH(BF$9,INDIRECT($I31&BF$6),0)+BF$7)),FALSE)","v":16559999},"Next Qtr. (Dec 2018)",1.2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I31&BI$5),MATCH(BI$9,INDIRECT($I31&BI$6),0)+BI$7)),FALSE)","v":17260000},"Current Year (2019)",4.41,4.42,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I31&BM$5),MATCH(BM$9,INDIRECT($I31&BM$6),0)+BM$7)),FALSE)","v":66989996},"Next Year (2020)",4.71,4.71,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I31&BQ$5),MATCH(BQ$9,INDIRECT($I31&BQ$6),0)+BQ$7)),FALSE)","v":69090000},null,null,null,null,null,6.5000000000000002E-2,null,3.3399999999999999E-2,3.44E-2,0.7591,0.64760925170068029,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CC$5),MATCH($CC$9,INDIRECT($F31&CC$6),0))),FALSE)","v":206450000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CD$5),MATCH($CD$9,INDIRECT($F31&CD$6),0))),FALSE)","v":2490000},2488848.7040385772,207690900,null,13.05,12.88,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CJ$5),MATCH(CJ$9,INDIRECT($F31&CJ$6),0))),FALSE)","v":229890000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CK$5),MATCH(CK$9,INDIRECT($F31&CK$6),0))),FALSE)","v":11850000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CL$5),MATCH(CL$9,INDIRECT($F31&CL$6),0))),FALSE)","v":31290000},227130900,19440000,22199100,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CP$5),MATCH(CP$9,INDIRECT($F31&CP$6),0))),FALSE)","v":17610000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!199:199)","v":17620000},17848602.484472048,5.6753688989785722E-4,17848602.484472048,12.725416468745923,12.88,{"$f":"INDEX('EBITDA Analysis'!56:56,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L31","v":1.3041920216362406},51145840.867992759,null,70585840.867992759,3.2568854769320161,0.13320000000000001,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P56:Y56)","v":0.15491496601475876},{"$f":"INDEX('EBITDA Analysis'!300:300,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":6.7622461170848261E-2},0.43,9.3600634404299846E-2,{"$f":"'EBITDA Analysis'!Y272","v":0.23936281701949277},0.51693049192826668,null,null,null,"PCLN Summary",null,null,null,null,true,1.6253041362530413E-3,6.5000000000000002E-2,9.9400000000000002E-2,0.02,5.4400000000000004E-2,null,true,21,true,0.10506718534034398,5.0000000000000001E-3,0.74701054195724959,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E31,200))),FALSE)","v":11850000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E31,200))),FALSE)","v":31290000}]
[null,null,22,{"$f":"'Menu Sheet'!B34","v":0},{"$f":"'Menu Sheet'!X34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"\"'\"&'Menu Sheet'!AB34&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!P34&\"'!\"","v":"' Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!AD34&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!Z34&\"'!\"","v":{"$error":"#N/A"}},{"$f":"\"'\"&'Menu Sheet'!AF34&\"'!\"","v":"''!"},{"$f":"'Menu Sheet'!C34","v":1},0,false,false,false,false,0,null,false,false,false,false,false,false,false,false,null,false,false,false,false,false,false,null,false,0,false,false,false,false,0,0,null,false,false,false,{"$f":"IFERROR(INDEX(INDIRECT($I32&AV$5),MATCH(AV$9,INDIRECT($I32&AV$6),0)),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I32&BF$5),MATCH(BF$9,INDIRECT($I32&BF$6),0)+BF$7)),FALSE)","v":false},false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I32&BI$5),MATCH(BI$9,INDIRECT($I32&BI$6),0)+BI$7)),FALSE)","v":false},false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I32&BM$5),MATCH(BM$9,INDIRECT($I32&BM$6),0)+BM$7)),FALSE)","v":false},false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I32&BQ$5),MATCH(BQ$9,INDIRECT($I32&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,false,null,false,false,false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CC$5),MATCH($CC$9,INDIRECT($F32&CC$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CD$5),MATCH($CD$9,INDIRECT($F32&CD$6),0))),FALSE)","v":false},false,0,null,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CJ$5),MATCH(CJ$9,INDIRECT($F32&CJ$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CK$5),MATCH(CK$9,INDIRECT($F32&CK$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CL$5),MATCH(CL$9,INDIRECT($F32&CL$6),0))),FALSE)","v":false},0,0,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CP$5),MATCH(CP$9,INDIRECT($F32&CP$6),0))),FALSE)","v":false},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!200:200)","v":false},false,1,false,0,false,{"$f":"INDEX('EBITDA Analysis'!57:57,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L32","v":0},0,null,0,false,0,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P57:Y57)","v":false},{"$f":"INDEX('EBITDA Analysis'!301:301,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":false},false,false,{"$f":"'EBITDA Analysis'!Y273","v":0},false,null,null,null,"EBAY Mktwth Gr",null,null,null,null,false,false,false,false,0.02,0.02,null,true,22,false,false,5.0000000000000001E-3,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E32,200))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E32,200))),FALSE)","v":false}]
[null,null,23,{"$f":"'Menu Sheet'!B35","v":0},{"$f":"'Menu Sheet'!X35","v":0},"'0'!",{"$f":"\"'\"&'Menu Sheet'!AB35&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!P35&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!AD35&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!Z35&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!AF35&\"'!\"","v":"''!"},{"$f":"'Menu Sheet'!C35","v":0},0,false,false,false,false,0,null,false,false,false,false,false,false,false,false,null,false,false,false,false,false,false,null,false,0,false,false,false,false,0,0,null,false,false,false,{"$f":"IFERROR(INDEX(INDIRECT($I33&AV$5),MATCH(AV$9,INDIRECT($I33&AV$6),0)),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I33&BF$5),MATCH(BF$9,INDIRECT($I33&BF$6),0)+BF$7)),FALSE)","v":false},false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I33&BI$5),MATCH(BI$9,INDIRECT($I33&BI$6),0)+BI$7)),FALSE)","v":false},false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I33&BM$5),MATCH(BM$9,INDIRECT($I33&BM$6),0)+BM$7)),FALSE)","v":false},false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I33&BQ$5),MATCH(BQ$9,INDIRECT($I33&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,false,null,false,false,false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CC$5),MATCH($CC$9,INDIRECT($F33&CC$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CD$5),MATCH($CD$9,INDIRECT($F33&CD$6),0))),FALSE)","v":false},false,0,null,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CJ$5),MATCH(CJ$9,INDIRECT($F33&CJ$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CK$5),MATCH(CK$9,INDIRECT($F33&CK$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CL$5),MATCH(CL$9,INDIRECT($F33&CL$6),0))),FALSE)","v":false},0,0,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CP$5),MATCH(CP$9,INDIRECT($F33&CP$6),0))),FALSE)","v":false},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!201:201)","v":false},false,1,false,0,false,{"$f":"INDEX('EBITDA Analysis'!58:58,MATCH($CW$8,'EBITDA Analysis'!$35:$35,0))*L33","v":0},0,null,0,false,0,{"$f":"LOOKUP(DC$8,'EBITDA Analysis'!$P$35:$Y$35,'EBITDA Analysis'!P58:Y58)","v":false},{"$f":"INDEX('EBITDA Analysis'!302:302,MATCH(DD$8,'EBITDA Analysis'!$279:$279,0))","v":false},false,false,{"$f":"'EBITDA Analysis'!Y274","v":0},false,null,null,null,null,null,null,null,null,false,false,false,false,0.02,0.02,null,true,23,false,false,5.0000000000000001E-3,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E33,200))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E33,200))),FALSE)","v":false}]
[]
[null,null,null,"Notes:"]
[null,null,null,"1. If forward PE is available, use the forward P/E. Otherwse use ttm P/E"]

{"sheet":"Data Extract Stocks","index":15,"n_rows":37,"n_cols":256,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"End Year",{"$f":"End_Year","v":2018},"End Month",{"$f":"End_Month","v":1},"Months in Period",null,1]
[]
[null,null,null,"Date Col","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A"]
[null,null,null,"Closing Col","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E"]
[null,null,null,"Start",{"$f":"DATE(2001,1,1)","v":"2001-01-01"},{"$f":"E6+1","v":"2001-02-01"},{"$f":"F6+1","v":"2001-03-01"},"2001-04-01","2001-05-01","2001-06-01","2001-07-01","2001-08-01","2001-09-01","2001-10-01","2001-11-01","2001-12-01","2002-01-01","2002-02-01","2002-03-01","2002-04-01","2002-05-01","2002-06-01","2002-07-01","2002-08-01","2002-09-01","2002-10-01","2002-11-01","2002-12-01","2003-01-01","2003-02-01","2003-03-01","2003-04-01","2003-05-01","2003-06-01","2003-07-01","2003-08-01","2003-09-01","2003-10-01","2003-11-01","2003-12-01","2004-01-01","2004-02-01","2004-03-01","2004-04-01","2004-05-01","2004-06-01","2004-07-01","2004-08-01","2004-09-01","2004-10-01","2004-11-01","2004-12-01","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","2006-01-01","2006-02-01","2006-03-01","2006-04-01","2006-05-01","2006-06-01",{"$f":"BR6+1","v":"2006-07-01"},"2006-08-01","2006-09-01","2006-10-01","2006-11-01","2006-12-01","2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2008-01-01","2008-02-01","2008-03-01","2008-04-01","2008-05-01","2008-06-01","2008-07-01","2008-08-01","2008-09-01","2008-10-01","2008-11-01","2008-12-01","2009-01-01","2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01",{"$f":"ED6+1","v":"2011-11-01"},"2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01",{"$f":"GP6+1","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01",null,null,{"$f":"COLUMN()","v":256}]
[null,null,null,"End",{"$f":"EOMONTH(E5,$K$1-1)","v":"2001-01-31"},{"$f":"EOMONTH(F5,$K$1-1)","v":"2001-02-28"},"2001-03-31","2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31",{"$f":"EOMONTH(BR5,$K$1-1)","v":"2006-06-30"},"2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30",{"$f":"EOMONTH(ED5,$K$1-1)","v":"2011-10-31"},"2011-11-30","2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30",{"$f":"EOMONTH(FZ5,$K$1-1)","v":"2015-10-31"},"2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31",{"$f":"EOMONTH(HF5,$K$1-1)","v":"2018-06-30"},"2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31",{"$f":"EOMONTH(IL5,$K$1-1)","v":"2021-02-28"},"2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30",null,null,{"$f":"COLUMN(D15)","v":4}]
[null,null,{"$f":"\">=\"&C5","v":">="},"Start Test",{"$f":"\">=\"&E5","v":">=36892"},{"$f":"\">=\"&F5","v":">=36923"},">=36951",">=36982",">=37012",">=37043",">=37073",">=37104",">=37135",">=37165",">=37196",">=37226",">=37257",">=37288",">=37316",">=37347",">=37377",">=37408",">=37438",">=37469",">=37500",">=37530",">=37561",">=37591",">=37622",">=37653",">=37681",">=37712",">=37742",">=37773",">=37803",">=37834",">=37865",">=37895",">=37926",">=37956",">=37987",">=38018",">=38047",">=38078",">=38108",">=38139",">=38169",">=38200",">=38231",">=38261",">=38292",">=38322",">=38353",">=38384",">=38412",">=38443",">=38473",">=38504",">=38534",">=38565",">=38596",">=38626",">=38657",">=38687",">=38718",">=38749",">=38777",">=38808",">=38838",{"$f":"\">=\"&BR5","v":">=38869"},">=38899",">=38930",">=38961",">=38991",">=39022",">=39052",">=39083",">=39114",">=39142",">=39173",">=39203",">=39234",">=39264",">=39295",">=39326",">=39356",">=39387",">=39417",">=39448",">=39479",">=39508",">=39539",">=39569",">=39600",">=39630",">=39661",">=39692",">=39722",">=39753",">=39783",">=39814",">=39845",">=39873",">=39904",">=39934",">=39965",">=39995",">=40026",">=40057",">=40087",">=40118",">=40148",">=40179",">=40210",">=40238",">=40269",">=40299",">=40330",">=40360",">=40391",">=40422",">=40452",">=40483",">=40513",">=40544",">=40575",">=40603",">=40634",">=40664",">=40695",">=40725",">=40756",">=40787",{"$f":"\">=\"&ED5","v":">=40817"},">=40848",">=40878",">=40909",">=40940",">=40969",">=41000",">=41030",">=41061",">=41091",">=41122",">=41153",">=41183",">=41214",">=41244",">=41275",">=41306",">=41334",">=41365",">=41395",">=41426",">=41456",">=41487",">=41518",">=41548",">=41579",">=41609",">=41640",">=41671",">=41699",">=41730",">=41760",">=41791",">=41821",">=41852",">=41883",">=41913",">=41944",">=41974",">=42005",">=42036",">=42064",">=42095",">=42125",">=42156",">=42186",">=42217",">=42248",">=42278",">=42309",">=42339",">=42370",">=42401",">=42430",">=42461",">=42491",">=42522",">=42552",">=42583",">=42614",">=42644",">=42675",">=42705",">=42736",{"$f":"\">=\"&GP5","v":">=42767"},">=42795",">=42826",">=42856",">=42887",">=42917",">=42948",">=42979",">=43009",">=43040",">=43070",">=43101",">=43132",">=43160",">=43191",">=43221",">=43252",">=43282",">=43313",">=43344",">=43374",">=43405",">=43435",">=43466",">=43497",">=43525",">=43556",">=43586",">=43617",">=43647",">=43678",">=43709",">=43739",">=43770",">=43800",">=43831",">=43862",">=43891",">=43922",">=43952",">=43983",">=44013",">=44044",">=44075",">=44105",">=44136",">=44166",">=44197",">=44228",">=44256",">=44287",">=44317",">=44348",">=44378",">=44409",">=44440"]
[null,null,null,"End Test",{"$f":"\"<=\"&E6","v":"<=36922"},{"$f":"\"<=\"&F6","v":"<=36950"},"<=36981","<=37011","<=37042","<=37072","<=37103","<=37134","<=37164","<=37195","<=37225","<=37256","<=37287","<=37315","<=37346","<=37376","<=37407","<=37437","<=37468","<=37499","<=37529","<=37560","<=37590","<=37621","<=37652","<=37680","<=37711","<=37741","<=37772","<=37802","<=37833","<=37864","<=37894","<=37925","<=37955","<=37986","<=38017","<=38046","<=38077","<=38107","<=38138","<=38168","<=38199","<=38230","<=38260","<=38291","<=38321","<=38352","<=38383","<=38411","<=38442","<=38472","<=38503","<=38533","<=38564","<=38595","<=38625","<=38656","<=38686","<=38717","<=38748","<=38776","<=38807","<=38837","<=38868",{"$f":"\"<=\"&BR6","v":"<=38898"},"<=38929","<=38960","<=38990","<=39021","<=39051","<=39082","<=39113","<=39141","<=39172","<=39202","<=39233","<=39263","<=39294","<=39325","<=39355","<=39386","<=39416","<=39447","<=39478","<=39507","<=39538","<=39568","<=39599","<=39629","<=39660","<=39691","<=39721","<=39752","<=39782","<=39813","<=39844","<=39872","<=39903","<=39933","<=39964","<=39994","<=40025","<=40056","<=40086","<=40117","<=40147","<=40178","<=40209","<=40237","<=40268","<=40298","<=40329","<=40359","<=40390","<=40421","<=40451","<=40482","<=40512","<=40543","<=40574","<=40602","<=40633","<=40663","<=40694","<=40724","<=40755","<=40786","<=40816",{"$f":"\"<=\"&ED6","v":"<=40847"},"<=40877","<=40908","<=40939","<=40968","<=40999","<=41029","<=41060","<=41090","<=41121","<=41152","<=41182","<=41213","<=41243","<=41274","<=41305","<=41333","<=41364","<=41394","<=41425","<=41455","<=41486","<=41517","<=41547","<=41578","<=41608","<=41639","<=41670","<=41698","<=41729","<=41759","<=41790","<=41820","<=41851","<=41882","<=41912","<=41943","<=41973","<=42004","<=42035","<=42063","<=42094","<=42124","<=42155","<=42185","<=42216","<=42247","<=42277","<=42308","<=42338","<=42369","<=42400","<=42429","<=42460","<=42490","<=42521","<=42551","<=42582","<=42613","<=42643","<=42674","<=42704","<=42735","<=42766",{"$f":"\"<=\"&GP6","v":"<=42794"},"<=42825","<=42855","<=42886","<=42916","<=42947","<=42978","<=43008","<=43039","<=43069","<=43100","<=43131","<=43159","<=43190","<=43220","<=43251","<=43281","<=43312","<=43343","<=43373","<=43404","<=43434","<=43465","<=43496","<=43524","<=43555","<=43585","<=43616","<=43646","<=43677","<=43708","<=43738","<=43769","<=43799","<=43830","<=43861","<=43890","<=43921","<=43951","<=43982","<=44012","<=44043","<=44074","<=44104","<=44135","<=44165","<=44196","<=44227","<=44255","<=44286","<=44316","<=44347","<=44377","<=44408","<=44439","<=44469"]
[null,null,null,"Last Month",{"$f":"AND(YEAR(E6)=$F$1,MONTH(E6)=$H$1)","v":false},{"$f":"AND(YEAR(F6)=$F$1,MONTH(F6)=$H$1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(YEAR(BR6)=$F$1,MONTH(BR6)=$H$1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(YEAR(ED6)=$F$1,MONTH(ED6)=$H$1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(YEAR(GP6)=$F$1,MONTH(GP6)=$H$1)","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"History",{"$f":"E5<=DATE($F$1,$H$1,1)","v":true},{"$f":"F5<=DATE($F$1,$H$1,1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BR5<=DATE($F$1,$H$1,1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ED5<=DATE($F$1,$H$1,1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GP5<=DATE($F$1,$H$1,1)","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"End of Year",{"$f":"IF(E10,IF(OR(MONTH(E6)=12,E9),YEAR(E6)))","v":false},{"$f":"IF(F10,IF(OR(MONTH(F6)=12,F9),YEAR(F6)))","v":false},false,false,false,false,false,false,false,false,false,2001,false,false,false,false,false,false,false,false,false,false,false,2002,false,false,false,false,false,false,false,false,false,false,false,2003,false,false,false,false,false,false,false,false,false,false,false,2004,false,false,false,false,false,false,false,false,false,false,false,2005,false,false,false,false,false,{"$f":"IF(BR10,IF(OR(MONTH(BR6)=12,BR9),YEAR(BR6)))","v":false},false,false,false,false,false,2006,false,false,false,false,false,false,false,false,false,false,false,2007,false,false,false,false,false,false,false,false,false,false,false,2008,false,false,false,false,false,false,false,false,false,false,false,2009,false,false,false,false,false,false,false,false,false,false,false,2010,false,false,false,false,false,false,false,false,false,{"$f":"IF(ED10,IF(OR(MONTH(ED6)=12,ED9),YEAR(ED6)))","v":false},false,2011,false,false,false,false,false,false,false,false,false,false,false,2012,false,false,false,false,false,false,false,false,false,false,false,2013,false,false,false,false,false,false,false,false,false,false,false,2014,false,false,false,false,false,false,false,false,false,false,false,2015,false,false,false,false,false,false,false,false,false,false,false,2016,false,{"$f":"IF(GP10,IF(OR(MONTH(GP6)=12,GP9),YEAR(GP6)))","v":false},false,false,false,false,false,false,false,false,false,2017,2018,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Year",{"$f":"YEAR(E6)","v":2001},{"$f":"YEAR(F6)","v":2001},2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2006,2006,2006,2006,2006,{"$f":"YEAR(BR6)","v":2006},2006,2006,2006,2006,2006,2006,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,{"$f":"YEAR(ED6)","v":2011},2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,{"$f":"YEAR(GP6)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[]
[null,"Average Stock Price"]
[1,null,{"$f":"'Menu Sheet'!N13","v":"MMM"},{"$f":"\"'\"&'Menu Sheet'!P13&\"'!\"","v":"'MMM Stock Price'!"},{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&E$4&\":\"&E$4),INDIRECT($D15&E$3&\":\"&E$3),E$7,INDIRECT($D15&E$3&\":\"&E$3),E$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&O$4&\":\"&O$4),INDIRECT($D15&O$3&\":\"&O$3),O$7,INDIRECT($D15&O$3&\":\"&O$3),O$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&Y$4&\":\"&Y$4),INDIRECT($D15&Y$3&\":\"&Y$3),Y$7,INDIRECT($D15&Y$3&\":\"&Y$3),Y$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&CK$4&\":\"&CK$4),INDIRECT($D15&CK$3&\":\"&CK$3),CK$7,INDIRECT($D15&CK$3&\":\"&CK$3),CK$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&EW$4&\":\"&EW$4),INDIRECT($D15&EW$3&\":\"&EW$3),EW$7,INDIRECT($D15&EW$3&\":\"&EW$3),EW$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&HI$4&\":\"&HI$4),INDIRECT($D15&HI$3&\":\"&HI$3),HI$7,INDIRECT($D15&HI$3&\":\"&HI$3),HI$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"CABGY"]
[{"$f":"A15+1","v":2},null,{"$f":"'Menu Sheet'!N14","v":"AAPL"},{"$f":"\"'\"&'Menu Sheet'!P14&\"'!\"","v":"'AAPL Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"BUD"]
[{"$f":"A16+1","v":3},null,{"$f":"'Menu Sheet'!N15","v":"BA"},{"$f":"\"'\"&'Menu Sheet'!P15&\"'!\"","v":"'BA Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"ABEV"]
[4,null,{"$f":"'Menu Sheet'!N16","v":"CAT"},{"$f":"\"'\"&'Menu Sheet'!P16&\"'!\"","v":"'CAT Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D18&CJ$4&\":\"&CJ$4),INDIRECT($D18&CJ$3&\":\"&CJ$3),CJ$7,INDIRECT($D18&CJ$3&\":\"&CJ$3),CJ$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D18&EV$4&\":\"&EV$4),INDIRECT($D18&EV$3&\":\"&EV$3),EV$7,INDIRECT($D18&EV$3&\":\"&EV$3),EV$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D18&HH$4&\":\"&HH$4),INDIRECT($D18&HH$3&\":\"&HH$3),HH$7,INDIRECT($D18&HH$3&\":\"&HH$3),HH$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"SBMRY"]
[5,null,{"$f":"'Menu Sheet'!N17","v":"CVX"},{"$f":"\"'\"&'Menu Sheet'!P17&\"'!\"","v":"'CVX Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D19&Y$4&\":\"&Y$4),INDIRECT($D19&Y$3&\":\"&Y$3),Y$7,INDIRECT($D19&Y$3&\":\"&Y$3),Y$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D19&DP$4&\":\"&DP$4),INDIRECT($D19&DP$3&\":\"&DP$3),DP$7,INDIRECT($D19&DP$3&\":\"&DP$3),DP$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D19&GB$4&\":\"&GB$4),INDIRECT($D19&GB$3&\":\"&GB$3),GB$7,INDIRECT($D19&GB$3&\":\"&GB$3),GB$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"TAP"]
[6,null,{"$f":"'Menu Sheet'!N18","v":"CSCO"},{"$f":"\"'\"&'Menu Sheet'!P18&\"'!\"","v":"'CSCO Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"STBFY"]
[7,null,{"$f":"'Menu Sheet'!N19","v":"KO"},{"$f":"\"'\"&'Menu Sheet'!P19&\"'!\"","v":"'KO Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D21&IP$4&\":\"&IP$4),INDIRECT($D21&IP$3&\":\"&IP$3),IP$7,INDIRECT($D21&IP$3&\":\"&IP$3),IP$8),FALSE)","v":false},false,false,false,null,null,"SAM"]
[8,null,{"$f":"'Menu Sheet'!N20","v":"DIS"},{"$f":"\"'\"&'Menu Sheet'!P20&\"'!\"","v":"'DIS Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"STZ"]
[9,null,{"$f":"'Menu Sheet'!N21","v":"DWDP"},{"$f":"\"'\"&'Menu Sheet'!P21&\"'!\"","v":"'DWDP Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D23&AB$4&\":\"&AB$4),INDIRECT($D23&AB$3&\":\"&AB$3),AB$7,INDIRECT($D23&AB$3&\":\"&AB$3),AB$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"BREW"]
[10,null,{"$f":"'Menu Sheet'!N22","v":"XOM"},{"$f":"\"'\"&'Menu Sheet'!P22&\"'!\"","v":"'XOM Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D24&Y$4&\":\"&Y$4),INDIRECT($D24&Y$3&\":\"&Y$3),Y$7,INDIRECT($D24&Y$3&\":\"&Y$3),Y$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"WVVI"]
[11,null,{"$f":"'Menu Sheet'!N23","v":"GE"},{"$f":"\"'\"&'Menu Sheet'!P23&\"'!\"","v":"'GE Stock Price'!"},{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D25&E$4&\":\"&E$4),INDIRECT($D25&E$3&\":\"&E$3),E$7,INDIRECT($D25&E$3&\":\"&E$3),E$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D25&O$4&\":\"&O$4),INDIRECT($D25&O$3&\":\"&O$3),O$7,INDIRECT($D25&O$3&\":\"&O$3),O$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"KOF"]
[12,null,{"$f":"'Menu Sheet'!N24","v":"HD"},{"$f":"\"'\"&'Menu Sheet'!P24&\"'!\"","v":"'HD Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D26&DN$4&\":\"&DN$4),INDIRECT($D26&DN$3&\":\"&DN$3),DN$7,INDIRECT($D26&DN$3&\":\"&DN$3),DN$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D26&EU$4&\":\"&EU$4),INDIRECT($D26&EU$3&\":\"&EU$3),EU$7,INDIRECT($D26&EU$3&\":\"&EU$3),EU$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D26&FZ$4&\":\"&FZ$4),INDIRECT($D26&FZ$3&\":\"&FZ$3),FZ$7,INDIRECT($D26&FZ$3&\":\"&FZ$3),FZ$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D26&HG$4&\":\"&HG$4),INDIRECT($D26&HG$3&\":\"&HG$3),HG$7,INDIRECT($D26&HG$3&\":\"&HG$3),HG$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"COKE"]
[13,null,{"$f":"'Menu Sheet'!N25","v":"IBM"},{"$f":"\"'\"&'Menu Sheet'!P25&\"'!\"","v":"'IBM Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D27&AQ$4&\":\"&AQ$4),INDIRECT($D27&AQ$3&\":\"&AQ$3),AQ$7,INDIRECT($D27&AQ$3&\":\"&AQ$3),AQ$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D27&DC$4&\":\"&DC$4),INDIRECT($D27&DC$3&\":\"&DC$3),DC$7,INDIRECT($D27&DC$3&\":\"&DC$3),DC$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D27&ET$4&\":\"&ET$4),INDIRECT($D27&ET$3&\":\"&ET$3),ET$7,INDIRECT($D27&ET$3&\":\"&ET$3),ET$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D27&HF$4&\":\"&HF$4),INDIRECT($D27&HF$3&\":\"&HF$3),HF$7,INDIRECT($D27&HF$3&\":\"&HF$3),HF$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"COT"]
[14,null,{"$f":"'Menu Sheet'!N26","v":"INTC"},{"$f":"\"'\"&'Menu Sheet'!P26&\"'!\"","v":"'INTC Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D28&AB$4&\":\"&AB$4),INDIRECT($D28&AB$3&\":\"&AB$3),AB$7,INDIRECT($D28&AB$3&\":\"&AB$3),AB$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"DPS"]
[15,null,{"$f":"'Menu Sheet'!N27","v":"JNJ"},{"$f":"\"'\"&'Menu Sheet'!P27&\"'!\"","v":"'JNJ Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D29&HU$4&\":\"&HU$4),INDIRECT($D29&HU$3&\":\"&HU$3),HU$7,INDIRECT($D29&HU$3&\":\"&HU$3),HU$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"LTEA"]
[16,null,{"$f":"'Menu Sheet'!N28","v":"MCD"},{"$f":"\"'\"&'Menu Sheet'!P28&\"'!\"","v":"'MCD Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D30&DB$4&\":\"&DB$4),INDIRECT($D30&DB$3&\":\"&DB$3),DB$7,INDIRECT($D30&DB$3&\":\"&DB$3),DB$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"PEP"]
[17,null,{"$f":"'Menu Sheet'!N29","v":"MRK"},{"$f":"\"'\"&'Menu Sheet'!P29&\"'!\"","v":"'MRK Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&AQ$4&\":\"&AQ$4),INDIRECT($D31&AQ$3&\":\"&AQ$3),AQ$7,INDIRECT($D31&AQ$3&\":\"&AQ$3),AQ$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&BA$4&\":\"&BA$4),INDIRECT($D31&BA$3&\":\"&BA$3),BA$7,INDIRECT($D31&BA$3&\":\"&BA$3),BA$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&BK$4&\":\"&BK$4),INDIRECT($D31&BK$3&\":\"&BK$3),BK$7,INDIRECT($D31&BK$3&\":\"&BK$3),BK$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&BU$4&\":\"&BU$4),INDIRECT($D31&BU$3&\":\"&BU$3),BU$7,INDIRECT($D31&BU$3&\":\"&BU$3),BU$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&CE$4&\":\"&CE$4),INDIRECT($D31&CE$3&\":\"&CE$3),CE$7,INDIRECT($D31&CE$3&\":\"&CE$3),CE$8),FALSE)","v":false},false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&CK$4&\":\"&CK$4),INDIRECT($D31&CK$3&\":\"&CK$3),CK$7,INDIRECT($D31&CK$3&\":\"&CK$3),CK$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"HEINY"]
[18,null,{"$f":"'Menu Sheet'!N30","v":"MSFT"},{"$f":"\"'\"&'Menu Sheet'!P30&\"'!\"","v":"'MSFT Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"FMOCY"]
[19,null,{"$f":"'Menu Sheet'!N31","v":"NKE"},{"$f":"\"'\"&'Menu Sheet'!P31&\"'!\"","v":"'NKE Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D33&AQ$4&\":\"&AQ$4),INDIRECT($D33&AQ$3&\":\"&AQ$3),AQ$7,INDIRECT($D33&AQ$3&\":\"&AQ$3),AQ$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D33&CH$4&\":\"&CH$4),INDIRECT($D33&CH$3&\":\"&CH$3),CH$7,INDIRECT($D33&CH$3&\":\"&CH$3),CH$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"KNBWY"]
[20,null,{"$f":"'Menu Sheet'!N32","v":"PFE"},{"$f":"\"'\"&'Menu Sheet'!P32&\"'!\"","v":"'PFE Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D34&Y$4&\":\"&Y$4),INDIRECT($D34&Y$3&\":\"&Y$3),Y$7,INDIRECT($D34&Y$3&\":\"&Y$3),Y$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D34&EQ$4&\":\"&EQ$4),INDIRECT($D34&EQ$3&\":\"&EQ$3),EQ$7,INDIRECT($D34&EQ$3&\":\"&EQ$3),EQ$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D34&HC$4&\":\"&HC$4),INDIRECT($D34&HC$3&\":\"&HC$3),HC$7,INDIRECT($D34&HC$3&\":\"&HC$3),HC$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"TSGTF"]
[21,null,{"$f":"'Menu Sheet'!N33","v":"PG"},{"$f":"\"'\"&'Menu Sheet'!P33&\"'!\"","v":"'PG Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D35&DN$4&\":\"&DN$4),INDIRECT($D35&DN$3&\":\"&DN$3),DN$7,INDIRECT($D35&DN$3&\":\"&DN$3),DN$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D35&EI$4&\":\"&EI$4),INDIRECT($D35&EI$3&\":\"&EI$3),EI$7,INDIRECT($D35&EI$3&\":\"&EI$3),EI$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D35&FA$4&\":\"&FA$4),INDIRECT($D35&FA$3&\":\"&FA$3),FA$7,INDIRECT($D35&FA$3&\":\"&FA$3),FA$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"DEO"]
[22,null,{"$f":"'Menu Sheet'!N34","v":{"$error":"#N/A"}},{"$f":"\"'\"&'Menu Sheet'!P34&\"'!\"","v":"' Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D36&EU$4&\":\"&EU$4),INDIRECT($D36&EU$3&\":\"&EU$3),EU$7,INDIRECT($D36&EU$3&\":\"&EU$3),EU$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"DEO"]
[23,null,{"$f":"'Menu Sheet'!N35","v":0},{"$f":"\"'\"&'Menu Sheet'!P35&\"'!\"","v":"''!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D37&AE$4&\":\"&AE$4),INDIRECT($D37&AE$3&\":\"&AE$3),AE$7,INDIRECT($D37&AE$3&\":\"&AE$3),AE$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D37&FA$4&\":\"&FA$4),INDIRECT($D37&FA$3&\":\"&FA$3),FA$7,INDIRECT($D37&FA$3&\":\"&FA$3),FA$8),FALSE)","v":false},false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D37&FJ$4&\":\"&FJ$4),INDIRECT($D37&FJ$3&\":\"&FJ$3),FJ$7,INDIRECT($D37&FJ$3&\":\"&FJ$3),FJ$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D37&HX$4&\":\"&HX$4),INDIRECT($D37&HX$3&\":\"&HX$3),HX$7,INDIRECT($D37&HX$3&\":\"&HX$3),HX$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"DEO"]

{"sheet":"Data Extract Income Stmt","index":16,"n_rows":578,"n_cols":112,"rows_kept":578,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Match Function with Partial Read",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper Start",{"$f":"ROW(V11)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper Start",{"$f":"ROW(DH11)","v":11}]
[null,null,null,"Start Year",{"$f":"H11","v":2013},null,"Clean up Function: clean_alt",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper End",{"$f":"V1+total_ticker","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper End",{"$f":"ROW(#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":112}]
[null,null,null,null,null,null,null,null,{"$f":"'Data Extract Balance Sheet'!$L$4","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name col",{"$f":"COLUMN(E11)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unusual Expense",null,null,null,null,null,null,null,null,"Adjusted EBITDA",null,null,null,null,null,null,null,"Pretax Income",null,null,null,null,null,null,null,"Income Tax",null,null,null,null,null,null,null,null,"Tax Rate",null,null,null,null,null,null,null,"Depreciation & Amortization Expense",null,null,null,null,null,null,null,null,"NOPLAT"]
["Income St",null,null,null,"First Year for Presentation",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name col",{"$f":"COLUMN(E11)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,"Fiscal year"]
[]
[null,null,"Row Number of Year",null,null,null,null,null,null,"Match Part",null,"Column Number for Year in Market Watch"]
[null,null,null,null,null,"Row Num","Max","Min",null,"Row Num",{"$f":"F6","v":2011},{"$f":"K10+1","v":2012},{"$f":"L10+1","v":2013},2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,null,2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014]
[null,1,{"$f":"'Menu Sheet'!E13","v":"MMM"},{"$f":"IF(C11<>0,C11&\" \"&$A$6)","v":"MMM Income St"},{"$f":"IF(C11<>0,\"'\"&D11&\"'!\")","v":"'MMM Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D11,200),FALSE)","v":107},{"$f":"IFERROR(MAX(OFFSET(INDIRECT($E11&\"A\"&$F11),0,0,1,15)),FALSE)","v":2017},{"$f":"IFERROR(MIN(OFFSET(INDIRECT($E11&\"A\"&$F11),0,0,1,15)),FALSE)","v":2013},null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D11,200),FALSE)","v":107},{"$f":"IFERROR(MATCH(K$10,INDIRECT($E11&$F11&\":\"&$F11),0),FALSE)","v":false},{"$f":"IFERROR(MATCH(L$10,INDIRECT($E11&$F11&\":\"&$F11),0),FALSE)","v":false},2,3,4,5,6,false,false,null,null,"CABGY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AY$5,INDIRECT($E11&\"A:A\"),0)","v":125},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),M11))","v":24000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),N11))","v":30000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),O11))","v":19000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),P11))","v":8000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),Q11))","v":365000},null,null,{"$f":"C11","v":"MMM"},{"$f":"K179+AZ11","v":{"$error":"#VALUE!"}},{"$f":"L179+BA11","v":24000},{"$f":"M179+BB11","v":8059999.5},{"$f":"N179+BC11","v":8549000},{"$f":"O179+BD11","v":8318000.5},{"$f":"P179+BE11","v":8855000},null,{"$f":"MATCH(BP$5,INDIRECT($E11&\"A:A\"),0)","v":134},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),M11))","v":6560000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),N11))","v":7030000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),O11))","v":6820000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),P11))","v":7050000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),Q11))","v":7550000},null,{"$f":"MATCH(BX$5,INDIRECT($E11&\"A:A\"),0)","v":137},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),M11))","v":1840000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),N11))","v":2030000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),O11))","v":1980000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),P11))","v":2000000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),Q11))","v":2680000},null,null,null,{"$f":"BY11/BQ11","v":{"$error":"#VALUE!"}},0.28048780487804881,0.28876244665718348,0.29032258064516131,0.28368794326241137,0.35496688741721855,null,{"$f":"MATCH(CO$5,INDIRECT($E11&\"A:A\"),0)","v":112},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),M11))","v":1370000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),N11))","v":1410000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),O11))","v":1440000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),P11))","v":1470000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),Q11))","v":1540000},null,null,{"$f":"MATCH(CX$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"(BI11-CP11)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ11-CQ11","v":-1346000},{"$f":"BK11-CR11","v":6649999.5},{"$f":"BL11-CS11","v":7109000},{"$f":"BM11-CT11","v":6848000.5},{"$f":"BN11-CU11","v":7315000}]
[null,{"$f":"B11+1","v":2},{"$f":"'Menu Sheet'!E14","v":"AAPL"},{"$f":"IF(C12<>0,C12&\" \"&$A$6)","v":"AAPL Income St"},{"$f":"IF(C12<>0,\"'\"&D12&\"'!\")","v":"'AAPL Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D12,200),FALSE)","v":107},{"$f":"IFERROR(MAX(OFFSET(INDIRECT($E12&\"A\"&$F12),0,0,1,15)),FALSE)","v":2017},{"$f":"IFERROR(MIN(OFFSET(INDIRECT($E12&\"A\"&$F12),0,0,1,15)),FALSE)","v":2013},null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D12,200),FALSE)","v":107},{"$f":"IF($I$4,K11,IFERROR(MATCH(K$10,INDIRECT($E12&$J12&\":\"&$J12),0),FALSE))","v":false},{"$f":"IF($I$4,L11,IFERROR(MATCH(L$10,INDIRECT($E12&$J12&\":\"&$J12),0),FALSE))","v":false},2,3,4,5,6,false,false,null,null,"BUD Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AY$5,INDIRECT($E12&\"A:A\"),0)","v":125},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),M12))","v":300000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),N12))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),O12))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),P12))","v":-548000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),Q12))","v":0},null,null,null,{"$error":"#VALUE!"},300000,55080000,60600000,77342000,68990000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),M12))","v":50160000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),N12))","v":53480000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),O12))","v":72520000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),P12))","v":61370000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),Q12))","v":64089996},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),M12))","v":13120000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),N12))","v":13970000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),O12))","v":19120000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),P12))","v":15690000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),Q12))","v":15740000},null,null,null,{"$f":"BY12/BQ12","v":{"$error":"#VALUE!"}},{"$f":"BZ12/BR12","v":0.26156299840510366},{"$f":"CA12/BS12","v":0.26121914734480178},{"$f":"CB12/BT12","v":0.26365140650854935},{"$f":"CC12/BU12","v":0.25566237575362555},{"$f":"CD12/BV12","v":0.24559215138662202},null,112,{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),M12))","v":6760000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),N12))","v":7950000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),O12))","v":11260000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),P12))","v":10510000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),Q12))","v":10160000},null,null,{"$error":"#N/A"},{"$f":"(BI12-CP12)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ12-CQ12","v":-6460000},{"$f":"BK12-CR12","v":47130000},{"$f":"BL12-CS12","v":49340000},{"$f":"BM12-CT12","v":66832000},{"$f":"BN12-CU12","v":58830000}]
[null,{"$f":"B12+1","v":3},{"$f":"'Menu Sheet'!E15","v":"BA"},"BA Income St","'BA Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D13,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D13,200),FALSE)","v":107},false,{"$f":"IF($I$4,L12,IFERROR(MATCH(L$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($I$4,M12,IFERROR(MATCH(M$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":2},{"$f":"IF($I$4,N12,IFERROR(MATCH(N$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":3},{"$f":"IF($I$4,O12,IFERROR(MATCH(O$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":4},{"$f":"IF($I$4,P12,IFERROR(MATCH(P$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":5},{"$f":"IF($I$4,Q12,IFERROR(MATCH(Q$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":6},{"$f":"IF($I$4,R12,IFERROR(MATCH(R$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($I$4,S12,IFERROR(MATCH(S$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},null,null,"FMOCY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),M13))","v":30000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),N13))","v":163000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),O13))","v":151000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),P13))","v":55000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),Q13))","v":97000},null,null,null,{"$error":"#VALUE!"},30000,8333000,9251000,9055000,7547000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),M13))","v":6230000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),N13))","v":7140000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),O13))","v":7160000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),P13))","v":5570000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),Q13))","v":10050000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),M13))","v":1650000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),N13))","v":1690000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),O13))","v":1980000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),P13))","v":673000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),Q13))","v":1850000},null,null,null,{"$error":"#VALUE!"},0.26484751203852325,0.23669467787114845,0.27653631284916202,0.12082585278276481,0.18407960199004975,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),M13))","v":1840000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),N13))","v":1910000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),O13))","v":1830000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),P13))","v":1910000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),Q13))","v":2069999.875},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-1810000,6423000,7421000,7145000,5477000.125]
[null,4,{"$f":"'Menu Sheet'!E16","v":"CAT"},"CAT Income St","'CAT Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D14,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D14,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"ABEV Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),M14))","v":221000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),N14))","v":597000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),O14))","v":986000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),P14))","v":1630000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),Q14))","v":1150000},null,null,null,{"$error":"#VALUE!"},221000,9567000,9936000,9360000,6300000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),M14))","v":5130000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),N14))","v":5080000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),O14))","v":3440000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),P14))","v":139000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),Q14))","v":4080000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),M14))","v":1320000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),N14))","v":1380000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),O14))","v":916000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),P14))","v":192000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),Q14))","v":3340000},null,null,null,{"$error":"#VALUE!"},0.25730994152046782,0.27165354330708663,0.26627906976744187,1.3812949640287771,0.81862745098039214,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),M14))","v":3080000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),N14))","v":3160000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),O14))","v":3040000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),P14))","v":3030000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),Q14))","v":2880000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-2859000,6407000,6896000,6330000,3420000]
[null,5,{"$f":"'Menu Sheet'!E17","v":"CVX"},"CVX Income St","'CVX Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D15,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D15,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"SBMRY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),M15))","v":194000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),N15))","v":-504000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),O15))","v":-304000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),P15))","v":300000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),Q15))","v":116000},null,null,null,{"$error":"#VALUE!"},194000,41766000,36556000,19630000,14226000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),M15))","v":35910000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),N15))","v":31200000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),O15))","v":4840000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),P15))","v":-2160000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),Q15))","v":9220000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),M15))","v":14310000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),N15))","v":11890000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),O15))","v":132000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),P15))","v":-1730000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),Q15))","v":-48000},null,null,null,{"$error":"#VALUE!"},0.39849624060150374,0.38108974358974357,2.7272727272727271E-2,0.80092592592592593,-5.2060737527114967E-3,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),M15))","v":14870000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),N15))","v":17670000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),O15))","v":23350000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),P15))","v":19950000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),Q15))","v":19550000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-14676000,24096000,13206000,-320000,-5324000]
[null,6,{"$f":"'Menu Sheet'!E18","v":"CSCO"},"CSCO Income St","'CSCO Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D16,200),FALSE)","v":107},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D16,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"TAP Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),M16))","v":344000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),N16))","v":1030000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),O16))","v":434000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),P16))","v":910000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),Q16))","v":358000},null,null,null,{"$error":"#VALUE!"},344000,13120000,14464000,16030000,15408000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),M16))","v":9720000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),N16))","v":11200000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),O16))","v":12920000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),P16))","v":12290000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),Q16))","v":13040000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),M16))","v":1860000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),N16))","v":2220000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),O16))","v":2180000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),P16))","v":2680000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),Q16))","v":12930000},null,null,null,{"$error":"#VALUE!"},0.19135802469135801,0.1982142857142857,0.16873065015479877,0.21806346623270953,0.9915644171779141,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),M16))","v":2430000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),N16))","v":2270000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),O16))","v":2079999.875},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),P16))","v":2240000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),Q16))","v":2190000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-2086000,10850000,12384000.125,13790000,13218000]
[null,7,{"$f":"'Menu Sheet'!E19","v":"KO"},"KO Income St","'KO Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D17,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D17,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"KNBWY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),M17))","v":180000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),N17))","v":1830000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),O17))","v":1740000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),P17))","v":2510000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),Q17))","v":3340000},null,null,null,{"$error":"#VALUE!"},180000,14800000,14260000,14280000,14490000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),M17))","v":11480000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),N17))","v":9330000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),O17))","v":9610000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),P17))","v":8140000.5},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),Q17))","v":6740000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),M17))","v":2850000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),N17))","v":2200000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),O17))","v":2240000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),P17))","v":1590000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),Q17))","v":5560000},null,null,null,{"$error":"#VALUE!"},0.24825783972125434,0.23579849946409431,0.23309053069719043,0.19533168333343467,0.82492581602373882,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),M17))","v":1980000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),N17))","v":1980000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),O17))","v":1970000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),P17))","v":1780000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),Q17))","v":1250000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-1800000,12820000,12290000,12500000,13240000]
[null,8,{"$f":"'Menu Sheet'!E20","v":"DIS"},"DIS Income St","'DIS Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D18,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D18,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"STBFY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),M18))","v":571000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),N18))","v":164000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),O18))","v":135000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),P18))","v":221000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),Q18))","v":230000},null,null,null,{"$error":"#VALUE!"},571000,11734000,13945000,15421000,16910000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),M18))","v":9620000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),N18))","v":12250000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),O18))","v":13870000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),P18))","v":14870000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),Q18))","v":13790000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),M18))","v":2980000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),N18))","v":4240000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),O18))","v":5020000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),P18))","v":5080000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),Q18))","v":4420000},null,null,null,{"$error":"#VALUE!"},0.30977130977130979,0.34612244897959182,0.36193222782984857,0.34162743779421656,0.32052211747643222,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),M18))","v":2190000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),N18))","v":2290000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),O18))","v":2350000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),P18))","v":2530000},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),Q18))","v":2780000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-1619000,9444000,11595000,12891000,14130000]
[null,9,{"$f":"'Menu Sheet'!E21","v":"DWDP"},"DWDP Income St","'DWDP Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D19,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D19,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"TSGTY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),M19))","v":-1630000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),N19))","v":252000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),O19))","v":-1820000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),P19))","v":1330000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),Q19))","v":6440000},null,null,null,{"$error":"#VALUE!"},-1630000,7422000,6520000,9950000,15200000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),M19))","v":6800000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),N19))","v":5270000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),O19))","v":9930000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),P19))","v":4410000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),Q19))","v":1190000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),M19))","v":1990000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),N19))","v":1430000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),O19))","v":2150000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),P19))","v":9000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),Q19))","v":-476000},null,null,null,{"$error":"#VALUE!"},0.29264705882352943,0.27134724857685011,0.21651560926485397,2.0408163265306124E-3,-0.4,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),M19))","v":2680000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),N19))","v":2750000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),O19))","v":2520000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),P19))","v":2860000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),Q19))","v":3970000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-4310000,4672000,4000000,7090000,11230000]
[null,10,{"$f":"'Menu Sheet'!E22","v":"XOM"},"XOM Income St","'XOM Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D20,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D20,200),FALSE)","v":107},{"$f":"IF($I$4,K19,IFERROR(MATCH(K$10,INDIRECT($E20&$J20&\":\"&$J20),0),FALSE))","v":false},false,2,3,4,5,6,false,false,null,null,"SAM Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),M20))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),N20))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),O20))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),P20))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),Q20))","v":800000},null,null,null,{"$error":"#VALUE!"},0,57480000,51380000,30930000,24040000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),M20))","v":57710000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),N20))","v":51630000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),O20))","v":21970000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),P20))","v":7970000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),Q20))","v":18670000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),M20))","v":24260000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),N20))","v":18020000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),O20))","v":5420000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),P20))","v":-406000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),Q20))","v":-1170000},null,null,null,{"$error":"#VALUE!"},0.42037775082308093,0.34902188650009686,0.24670004551661356,-5.0941028858218322E-2,-6.2667380824852709E-2,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),M20))","v":17180000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),N20))","v":17300000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),O20))","v":18050000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),P20))","v":22310000},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),Q20))","v":19090000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-17180000,40180000,33330000,8620000,4950000]
[null,11,{"$f":"'Menu Sheet'!E23","v":"GE"},"GE Income St","'GE Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D21,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D21,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"STZ Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),M21))","v":1260000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),N21))","v":445000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),O21))","v":2170000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),P21))","v":4310000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),Q21))","v":5350000},null,null,null,{"$error":"#VALUE!"},1260000,37255000,22080000,22950000,26130000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),M21))","v":16150000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),N21))","v":10260000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),O21))","v":8189999.5},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),P21))","v":9030000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),Q21))","v":-8790000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),M21))","v":676000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),N21))","v":773000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),O21))","v":6490000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),P21))","v":-464000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),Q21))","v":-3040000},null,null,null,{"$error":"#VALUE!"},4.1857585139318886E-2,7.53411306042885E-2,0.79242984080768264,-5.1384274640088594E-2,0.34584755403868034,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),M21))","v":11470000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),N21))","v":6420000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),O21))","v":6500000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),P21))","v":6840000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),Q21))","v":7360000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-10210000,30835000,15580000,16110000,18770000]
[null,12,{"$f":"'Menu Sheet'!E24","v":"HD"},"HD Income St",{"$f":"IF(C22<>0,\"'\"&D22&\"'!\")","v":"'HD Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D22,200),FALSE)","v":107},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D22,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"BREW Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),M22))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),N22))","v":33000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),O22))","v":128000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),P22))","v":37000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),Q22))","v":170000},null,null,null,{"$error":"#VALUE!"},0,10953000,12418000,13807000,15610000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),M22))","v":8470000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),N22))","v":9980000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),O22))","v":11020000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),P22))","v":12490000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),Q22))","v":13700000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),M22))","v":3080000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),N22))","v":3630000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),O22))","v":4010000.25},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),P22))","v":4530000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),Q22))","v":5070000},null,null,null,{"$f":"BY22/BQ22","v":{"$error":"#VALUE!"}},0.36363636363636365,0.36372745490981961,0.36388387023593466,0.36269015212169736,0.37007299270072991,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),M22))","v":1760000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),N22))","v":1790000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),O22))","v":1860000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),P22))","v":1970000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),Q22))","v":2060000},null,null,{"$error":"#N/A"},{"$f":"(BI22-CP22)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ22-CQ22","v":-1760000},9163000,10558000,11837000,13550000]
[null,13,{"$f":"'Menu Sheet'!E25","v":"IBM"},"IBM Income St",{"$f":"IF(C23<>0,\"'\"&D23&\"'!\")","v":"'IBM Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D23,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D23,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"DEO Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),M23))","v":1039999.9375},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),N23))","v":1980000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),O23))","v":279000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),P23))","v":1120000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),Q23))","v":-483000},null,null,null,{"$error":"#VALUE!"},1039999.9375,26850000,23879000,20150000,16217001,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),M23))","v":20250000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),N23))","v":19990000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),O23))","v":15950000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),P23))","v":12350000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),Q23))","v":11420000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),M23))","v":3360000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),N23))","v":4230000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),O23))","v":2580000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),P23))","v":449000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),Q23))","v":5640000},null,null,null,{"$error":"#VALUE!"},0.16592592592592592,0.21160580290145073,0.16175548589341693,3.6356275303643722E-2,0.49387040280210159,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),M23))","v":4680000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),N23))","v":4490000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),O23))","v":3860000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),P23))","v":4380000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),Q23))","v":4540000},null,null,{"$error":"#N/A"},{"$f":"(BI23-CP23)*(1-$CX$6)","v":{"$error":"#VALUE!"}},-3640000.0625,22360000,20019000,15770000,11677001]
[null,14,{"$f":"'Menu Sheet'!E26","v":"INTC"},"INTC Income St",{"$f":"IF(C24<>0,\"'\"&D24&\"'!\")","v":"'INTC Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D24,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D24,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"WVVI Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),M24))","v":301000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),N24))","v":-114000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),O24))","v":251000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),P24))","v":1680000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),Q24))","v":1760000},null,null,null,{"$error":"#VALUE!"},301000,20476000,24451000,25260000,24360000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),M24))","v":12610000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),N24))","v":15800000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),O24))","v":14210000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),P24))","v":12940000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),Q24))","v":20350000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),M24))","v":2990000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),N24))","v":4100000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),O24))","v":2790000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),P24))","v":2620000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),Q24))","v":10750000},null,null,null,{"$error":"#VALUE!"},0.23711340206185566,0.25949367088607594,0.19634060520760027,0.20247295208655333,0.52825552825552824,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),M24))","v":8029999.5},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),N24))","v":8550000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),O24))","v":8710000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),P24))","v":7790000},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),Q24))","v":8130000},null,null,{"$error":"#N/A"},{"$f":"(BI24-CP24)*(1-$CX$6)","v":{"$error":"#VALUE!"}},-7728999.5,11926000,15741000,17470000,16230000]
[null,15,{"$f":"'Menu Sheet'!E27","v":"JNJ"},"JNJ Income St",{"$f":"IF(C25<>0,\"'\"&D25&\"'!\")","v":"'JNJ Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D25,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D25,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"KOF Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),M25))","v":3760000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),N25))","v":2410000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),O25))","v":1680000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),P25))","v":1580000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),Q25))","v":3390000},null,null,null,{"$error":"#VALUE!"},3760000,25340000,26500000,23690000,28490000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),M25))","v":15470000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),N25))","v":20560000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),O25))","v":19200000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),P25))","v":19800000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),Q25))","v":17670000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),M25))","v":1640000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),N25))","v":4240000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),O25))","v":3790000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),P25))","v":3260000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),Q25))","v":16370001},null,null,null,{"$error":"#VALUE!"},0.10601163542340013,0.20622568093385213,0.19739583333333333,0.16464646464646465,0.9264290322580645,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),M25))","v":4100000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),N25))","v":3900000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),O25))","v":3750000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),P25))","v":3750000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),Q25))","v":5640000},null,null,{"$error":"#N/A"},{"$f":"(BI25-CP25)*(1-$CX$6)","v":{"$error":"#VALUE!"}},-340000,21440000,22750000,19940000,22850000]
[null,16,{"$f":"'Menu Sheet'!E28","v":"MCD"},{"$f":"IF(C26<>0,C26&\" \"&$A$6)","v":"MCD Income St"},{"$f":"IF(C26<>0,\"'\"&D26&\"'!\")","v":"'MCD Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D26,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D26,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"COKE Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),M26))","v":14500},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),N26))","v":-43400},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),O26))","v":158700},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),P26))","v":311300},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),Q26))","v":-771300},null,null,null,{"$error":"#VALUE!"},14500,10036600,9748700,9221300,8568700,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),M26))","v":8200000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),N26))","v":7370000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),O26))","v":6560000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),P26))","v":6870000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),Q26))","v":8570000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),M26))","v":2620000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),N26))","v":2610000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),O26))","v":2030000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),P26))","v":2180000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),Q26))","v":3380000},null,null,null,{"$f":"BY26/BQ26","v":{"$error":"#VALUE!"}},{"$f":"BZ26/BR26","v":0.31951219512195123},{"$f":"CA26/BS26","v":0.35413839891451832},{"$f":"CB26/BT26","v":0.30945121951219512},{"$f":"CC26/BU26","v":0.31732168850072778},{"$f":"CD26/BV26","v":0.39439906651108519},null,112,{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),M26))","v":1590000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),N26))","v":1640000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),O26))","v":1560000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),P26))","v":1520000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),Q26))","v":1360000},null,null,{"$error":"#N/A"},{"$f":"(BI26-CP26)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ26-CQ26","v":-1575500},{"$f":"BK26-CR26","v":8396600},{"$f":"BL26-CS26","v":8188700},{"$f":"BM26-CT26","v":7701300},{"$f":"BN26-CU26","v":7208700}]
[null,17,{"$f":"'Menu Sheet'!E29","v":"MRK"},"MRK Income St","'MRK Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D27,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D27,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"COT Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),M27))","v":3480000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),N27))","v":3860000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),O27))","v":755000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),P27))","v":6120000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),Q27))","v":1710000},null,null,null,{"$f":"K205+AZ27","v":{"$error":"#VALUE!"}},3480000,3860000,755000,6120000,1710000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),M27))","v":5550000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),N27))","v":17280000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),O27))","v":5400000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),P27))","v":4660000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),Q27))","v":6520000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),M27))","v":1030000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),N27))","v":5350000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),O27))","v":942000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),P27))","v":718000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),Q27))","v":4100000},null,null,null,{"$error":"#VALUE!"},0.18558558558558558,0.30960648148148145,0.17444444444444446,0.15407725321888413,0.62883435582822089,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),M27))","v":6990000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),N27))","v":6690000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),O27))","v":6380000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),P27))","v":5440000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),Q27))","v":4640000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-3510000,-2830000,-5625000,680000,-2930000]
[null,18,{"$f":"'Menu Sheet'!E30","v":"MSFT"},"MSFT Income St","'MSFT Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D28,200),FALSE)","v":107},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D28,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"DPS Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),M28))","v":561000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),N28))","v":10620000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),O28))","v":1880000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),P28))","v":871000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),Q28))","v":234000},null,null,null,{"$error":"#VALUE!"},563013,10622013,1882014,873015,236016,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),M28))","v":27820000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),N28))","v":18510000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),O28))","v":19750000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),P28))","v":29900000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),Q28))","v":36470000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),M28))","v":5750000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),N28))","v":6310000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),O28))","v":2950000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),P28))","v":4410000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),Q28))","v":19900000},null,null,null,{"$error":"#VALUE!"},0.20668583752695902,0.34089681253376553,0.14936708860759493,0.14749163879598662,0.54565396216067996,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),M28))","v":4450000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),N28))","v":5480000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),O28))","v":5950000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),P28))","v":7860000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),Q28))","v":9950000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-3886987,5142013,-4067986,-6986985,-9713984]
[null,19,{"$f":"'Menu Sheet'!E31","v":"NKE"},"NKE Income St","'NKE Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D29,200),FALSE)","v":107},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D29,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"LTEA Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),M29))","v":71000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),N29))","v":-615000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),O29))","v":68000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),P29))","v":46000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),Q29))","v":61000},null,null,null,{"$f":"K208+AZ29","v":{"$error":"#VALUE!"}},71000,170255000,183308000,231326000,214291000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),M29))","v":3540000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),N29))","v":4210000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),O29))","v":4620000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),P29))","v":4890000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),Q29))","v":4330000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),M29))","v":851000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),N29))","v":932000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),O29))","v":863000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),P29))","v":646000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),Q29))","v":2390000},null,null,null,{"$error":"#VALUE!"},0.24039548022598869,0.22137767220902613,0.18679653679653679,0.13210633946830266,0.55196304849884525,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),M29))","v":518000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),N29))","v":606000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),O29))","v":649000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),P29))","v":706000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),Q29))","v":747000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-447000,169649000,182659000,230620000,213544000]
[null,20,{"$f":"'Menu Sheet'!E32","v":"PFE"},"PFE Income St","'PFE Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D30,200),FALSE)","v":107},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D30,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"PEP Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),M30))","v":803000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),N30))","v":2089999.875},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),O30))","v":3970000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),P30))","v":6650000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),Q30))","v":2600000},null,null,null,{"$error":"#VALUE!"},803000,88709999.875,94730000,102760000,97170000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),M30))","v":15720000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),N30))","v":12240000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),O30))","v":8970000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),P30))","v":8350000.5},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),Q30))","v":12310000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),M30))","v":4310000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),N30))","v":3120000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),O30))","v":1990000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),P30))","v":1120000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),Q30))","v":-9050000},null,null,null,{"$error":"#VALUE!"},0.2741730279898219,0.25490196078431371,0.22185061315496099,0.13413172849510607,-0.73517465475223398,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),M30))","v":6410000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),N30))","v":5540000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),O30))","v":5160000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),P30))","v":5760000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),Q30))","v":6270000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-5607000,83169999.875,89570000,97000000,90900000]
[null,21,{"$f":"'Menu Sheet'!E33","v":"PG"},"PG Income St","'PG Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D31,200),FALSE)","v":107},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D31,200),FALSE)","v":107},false,false,2,3,4,5,6,false,false,null,null,"HEINY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),M31))","v":635000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),N31))","v":3970000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),O31))","v":1039999.9375},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),P31))","v":665000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),Q31))","v":1070000},null,null,null,{"$error":"#VALUE!"},635000,59630000,56219999.9375,47675000,39610000,null,134,{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),M31))","v":14340000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),N31))","v":11010000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),O31))","v":13370000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),P31))","v":13260000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),Q31))","v":13330000},null,137,{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),M31))","v":3020000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),N31))","v":2730000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),O31))","v":3340000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),P31))","v":3060000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),Q31))","v":3470000},null,null,null,{"$error":"#VALUE!"},0.2105997210599721,0.24795640326975477,0.24981301421091998,0.23076923076923078,0.2603150787696924,null,112,{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),M31))","v":3140000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),N31))","v":3010000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),O31))","v":2970000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),P31))","v":2800000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),Q31))","v":2830000},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},-2505000,56620000,53249999.9375,44875000,36780000]
[null,22,{"$f":"'Menu Sheet'!E34","v":0},false,false,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D32,200),FALSE)","v":false},false,false,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D32,200),FALSE)","v":false},false,false,2,3,4,5,6,false,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),Q32))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),Q32))","v":{"$error":"#VALUE!"}},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),Q32))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),Q32))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,23,{"$f":"'Menu Sheet'!E35","v":0},false,false,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D33,200),FALSE)","v":false},false,false,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D33,200),FALSE)","v":false},false,false,2,3,4,5,6,false,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),Q33))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),Q33))","v":{"$error":"#VALUE!"}},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),Q33))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),Q33))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
["Diluted Shares Outstanding"]
[null,null,null,null,null,"Row Num","Fiscal year ",null,null,null,{"$f":"K10","v":2011},{"$f":"K38+1","v":2012},2013,2014,2015,2016,2017,{"$f":"Q38+1","v":2018},{"$f":"R38+1","v":2019}]
[null,null,{"$f":"C11","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH($A$37,INDIRECT($E39&\"A:A\"),0),FALSE)","v":162},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E39&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E39,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F39,L11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),L11)),'Data Current'!$CE11)","v":586514.29655270523},{"$f":"IF(AND($F39,M11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),M11)),'Data Current'!$CE11)","v":693600},{"$f":"IF(AND($F39,N11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),N11)),'Data Current'!$CE11)","v":662000},{"$f":"IF(AND($F39,O11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),O11)),'Data Current'!$CE11)","v":637200},{"$f":"IF(AND($F39,P11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),P11)),'Data Current'!$CE11)","v":618700},{"$f":"IF(AND($F39,Q11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),Q11)),'Data Current'!$CE11)","v":612700},{"$f":"IF(AND($F39,R11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),R11)),'Data Current'!$CE11)","v":586514.29655270523},{"$f":"IF(AND($F39,S11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),S11)),'Data Current'!$CE11)","v":586514.29655270523}]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E40&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E40,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F40,L12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),L12)),'Data Current'!$CE12)","v":4828161.3483737875},{"$f":"IF(AND($F40,M12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),M12)),'Data Current'!$CE12)","v":6520000},{"$f":"IF(AND($F40,N12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),N12)),'Data Current'!$CE12)","v":6120000},{"$f":"IF(AND($F40,O12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),O12)),'Data Current'!$CE12)","v":5790000},{"$f":"IF(AND($F40,P12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),P12)),'Data Current'!$CE12)","v":5500000},{"$f":"IF(AND($F40,Q12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),Q12)),'Data Current'!$CE12)","v":5250000},{"$f":"IF(AND($F40,R12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),R12)),'Data Current'!$CE12)","v":4828161.3483737875},{"$f":"IF(AND($F40,S12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),S12)),'Data Current'!$CE12)","v":4828161.3483737875}]
[null,null,"BA","BA Income St","'BA Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E41&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E41,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F41,L13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),L13)),'Data Current'!$CE13)","v":574365.70428696414},{"$f":"IF(AND($F41,M13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),M13)),'Data Current'!$CE13)","v":767600},{"$f":"IF(AND($F41,N13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),N13)),'Data Current'!$CE13)","v":736700},{"$f":"IF(AND($F41,O13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),O13)),'Data Current'!$CE13)","v":695000},{"$f":"IF(AND($F41,P13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),P13)),'Data Current'!$CE13)","v":642800},{"$f":"IF(AND($F41,Q13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),Q13)),'Data Current'!$CE13)","v":610000},{"$f":"IF(AND($F41,R13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),R13)),'Data Current'!$CE13)","v":574365.70428696414},{"$f":"IF(AND($F41,S13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),S13)),'Data Current'!$CE13)","v":574365.70428696414}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E42&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E42,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F42,L14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),L14)),'Data Current'!$CE14)","v":594573.19706348062},{"$f":"IF(AND($F42,M14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),M14)),'Data Current'!$CE14)","v":658600},{"$f":"IF(AND($F42,N14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),N14)),'Data Current'!$CE14)","v":628900},{"$f":"IF(AND($F42,O14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),O14)),'Data Current'!$CE14)","v":601300},{"$f":"IF(AND($F42,P14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),P14)),'Data Current'!$CE14)","v":584300},{"$f":"IF(AND($F42,Q14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),Q14)),'Data Current'!$CE14)","v":599300},{"$f":"IF(AND($F42,R14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),R14)),'Data Current'!$CE14)","v":594573.19706348062},{"$f":"IF(AND($F42,S14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),S14)),'Data Current'!$CE14)","v":594573.19706348062}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E43&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E43,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F43,L15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),L15)),'Data Current'!$CE15)","v":1917349.0924440692},{"$f":"IF(AND($F43,M15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),M15)),'Data Current'!$CE15)","v":1930000},{"$f":"IF(AND($F43,N15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),N15)),'Data Current'!$CE15)","v":1900000},{"$f":"IF(AND($F43,O15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),O15)),'Data Current'!$CE15)","v":1880000},{"$f":"IF(AND($F43,P15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),P15)),'Data Current'!$CE15)","v":1870000},{"$f":"IF(AND($F43,Q15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),Q15)),'Data Current'!$CE15)","v":1900000},{"$f":"IF(AND($F43,R15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),R15)),'Data Current'!$CE15)","v":1917349.0924440692},{"$f":"IF(AND($F43,S15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),S15)),'Data Current'!$CE15)","v":1917349.0924440692}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E44&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E44,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F44,L16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),L16)),'Data Current'!$CE16)","v":4702810.4026845638},{"$f":"IF(AND($F44,M16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),M16)),'Data Current'!$CE16)","v":5280000},{"$f":"IF(AND($F44,N16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),N16)),'Data Current'!$CE16)","v":5150000},{"$f":"IF(AND($F44,O16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),O16)),'Data Current'!$CE16)","v":5090000},{"$f":"IF(AND($F44,P16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),P16)),'Data Current'!$CE16)","v":5050000},{"$f":"IF(AND($F44,Q16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),Q16)),'Data Current'!$CE16)","v":4880000},{"$f":"IF(AND($F44,R16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),R16)),'Data Current'!$CE16)","v":4702810.4026845638},{"$f":"IF(AND($F44,S16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),S16)),'Data Current'!$CE16)","v":4702810.4026845638}]
[null,null,"KO","KO Income St","'KO Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E45&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E45,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F45,L17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),L17)),'Data Current'!$CE17)","v":4252076.3187429858},{"$f":"IF(AND($F45,M17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),M17)),'Data Current'!$CE17)","v":4510000},{"$f":"IF(AND($F45,N17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),N17)),'Data Current'!$CE17)","v":4450000},{"$f":"IF(AND($F45,O17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),O17)),'Data Current'!$CE17)","v":4410000},{"$f":"IF(AND($F45,P17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),P17)),'Data Current'!$CE17)","v":4370000},{"$f":"IF(AND($F45,Q17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),Q17)),'Data Current'!$CE17)","v":4320000},{"$f":"IF(AND($F45,R17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),R17)),'Data Current'!$CE17)","v":4252076.3187429858},{"$f":"IF(AND($F45,S17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),S17)),'Data Current'!$CE17)","v":4252076.3187429858}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E46&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E46,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F46,L18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),L18)),'Data Current'!$CE18)","v":1487131.3672922251},{"$f":"IF(AND($F46,M18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),M18)),'Data Current'!$CE18)","v":1810000},{"$f":"IF(AND($F46,N18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),N18)),'Data Current'!$CE18)","v":1760000},{"$f":"IF(AND($F46,O18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),O18)),'Data Current'!$CE18)","v":1710000},{"$f":"IF(AND($F46,P18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),P18)),'Data Current'!$CE18)","v":1640000},{"$f":"IF(AND($F46,Q18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),Q18)),'Data Current'!$CE18)","v":1580000},{"$f":"IF(AND($F46,R18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),R18)),'Data Current'!$CE18)","v":1487131.3672922251},{"$f":"IF(AND($F46,S18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),S18)),'Data Current'!$CE18)","v":1487131.3672922251}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E47&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E47,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F47,L19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),L19)),'Data Current'!$CE19)","v":2307001.2833309569},{"$f":"IF(AND($F47,M19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),M19)),'Data Current'!$CE19)","v":1290000},{"$f":"IF(AND($F47,N19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),N19)),'Data Current'!$CE19)","v":1190000},{"$f":"IF(AND($F47,O19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),O19)),'Data Current'!$CE19)","v":1240000},{"$f":"IF(AND($F47,P19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),P19)),'Data Current'!$CE19)","v":1120000},{"$f":"IF(AND($F47,Q19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),Q19)),'Data Current'!$CE19)","v":1600000},{"$f":"IF(AND($F47,R19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),R19)),'Data Current'!$CE19)","v":2307001.2833309569},{"$f":"IF(AND($F47,S19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),S19)),'Data Current'!$CE19)","v":2307001.2833309569}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E48&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E48,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F48,L20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),L20)),'Data Current'!$CE20)","v":4232813.4747348716},{"$f":"IF(AND($F48,M20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),M20)),'Data Current'!$CE20)","v":4420000},{"$f":"IF(AND($F48,N20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),N20)),'Data Current'!$CE20)","v":4280000},{"$f":"IF(AND($F48,O20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),O20)),'Data Current'!$CE20)","v":4200000},{"$f":"IF(AND($F48,P20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),P20)),'Data Current'!$CE20)","v":4179999.75},{"$f":"IF(AND($F48,Q20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),Q20)),'Data Current'!$CE20)","v":4260000},{"$f":"IF(AND($F48,R20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),R20)),'Data Current'!$CE20)","v":4232813.4747348716},{"$f":"IF(AND($F48,S20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),S20)),'Data Current'!$CE20)","v":4232813.4747348716}]
[null,null,"GE","GE Income St","'GE Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E49&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E49,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F49,L21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),L21)),'Data Current'!$CE21)","v":8687789.7990726437},{"$f":"IF(AND($F49,M21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),M21)),'Data Current'!$CE21)","v":10290000},{"$f":"IF(AND($F49,N21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),N21)),'Data Current'!$CE21)","v":10120000},{"$f":"IF(AND($F49,O21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),O21)),'Data Current'!$CE21)","v":10020000},{"$f":"IF(AND($F49,P21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),P21)),'Data Current'!$CE21)","v":9130000},{"$f":"IF(AND($F49,Q21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),Q21)),'Data Current'!$CE21)","v":8690000},{"$f":"IF(AND($F49,R21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),R21)),'Data Current'!$CE21)","v":8687789.7990726437},{"$f":"IF(AND($F49,S21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),S21)),'Data Current'!$CE21)","v":8687789.7990726437}]
[null,null,"HD","HD Income St","'HD Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E50&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E50,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F50,L22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),L22)),'Data Current'!$CE22)","v":1143853.0100084648},{"$f":"IF(AND($F50,M22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),M22)),'Data Current'!$CE22)","v":1430000},{"$f":"IF(AND($F50,N22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),N22)),'Data Current'!$CE22)","v":1350000},{"$f":"IF(AND($F50,O22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),O22)),'Data Current'!$CE22)","v":1280000},{"$f":"IF(AND($F50,P22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),P22)),'Data Current'!$CE22)","v":1230000},{"$f":"IF(AND($F50,Q22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),Q22)),'Data Current'!$CE22)","v":1180000},{"$f":"IF(AND($F50,R22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),R22)),'Data Current'!$CE22)","v":1143853.0100084648},{"$f":"IF(AND($F50,S22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),S22)),'Data Current'!$CE22)","v":1143853.0100084648}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E51&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E51,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F51,L23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),L23)),'Data Current'!$CE23)","v":912473.48945176485},{"$f":"IF(AND($F51,M23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),M23)),'Data Current'!$CE23)","v":1100000},{"$f":"IF(AND($F51,N23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),N23)),'Data Current'!$CE23)","v":1010000},{"$f":"IF(AND($F51,O23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),O23)),'Data Current'!$CE23)","v":982700},{"$f":"IF(AND($F51,P23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),P23)),'Data Current'!$CE23)","v":955420},{"$f":"IF(AND($F51,Q23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),Q23)),'Data Current'!$CE23)","v":937390},{"$f":"IF(AND($F51,R23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),R23)),'Data Current'!$CE23)","v":912473.48945176485},{"$f":"IF(AND($F51,S23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),S23)),'Data Current'!$CE23)","v":912473.48945176485}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E52&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E52,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F52,L24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),L24)),'Data Current'!$CE24)","v":4609952.5087755527},{"$f":"IF(AND($F52,M24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),M24)),'Data Current'!$CE24)","v":5100000},{"$f":"IF(AND($F52,N24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),N24)),'Data Current'!$CE24)","v":5060000},{"$f":"IF(AND($F52,O24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),O24)),'Data Current'!$CE24)","v":4890000},{"$f":"IF(AND($F52,P24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),P24)),'Data Current'!$CE24)","v":4880000},{"$f":"IF(AND($F52,Q24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),Q24)),'Data Current'!$CE24)","v":4840000},{"$f":"IF(AND($F52,R24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),R24)),'Data Current'!$CE24)","v":4609952.5087755527},{"$f":"IF(AND($F52,S24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),S24)),'Data Current'!$CE24)","v":4609952.5087755527}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E53&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E53,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F53,L25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),L25)),'Data Current'!$CE25)","v":2680748.5039720843},{"$f":"IF(AND($F53,M25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),M25)),'Data Current'!$CE25)","v":2880000},{"$f":"IF(AND($F53,N25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),N25)),'Data Current'!$CE25)","v":2860000},{"$f":"IF(AND($F53,O25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),O25)),'Data Current'!$CE25)","v":2810000},{"$f":"IF(AND($F53,P25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),P25)),'Data Current'!$CE25)","v":2790000},{"$f":"IF(AND($F53,Q25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),Q25)),'Data Current'!$CE25)","v":2750000},{"$f":"IF(AND($F53,R25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),R25)),'Data Current'!$CE25)","v":2680748.5039720843},{"$f":"IF(AND($F53,S25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),S25)),'Data Current'!$CE25)","v":2680748.5039720843}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E54&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E54,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F54,L26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),L26)),'Data Current'!$CE26)","v":775627.19595635834},{"$f":"IF(AND($F54,M26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),M26)),'Data Current'!$CE26)","v":1010000},{"$f":"IF(AND($F54,N26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),N26)),'Data Current'!$CE26)","v":986300},{"$f":"IF(AND($F54,O26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),O26)),'Data Current'!$CE26)","v":944600},{"$f":"IF(AND($F54,P26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),P26)),'Data Current'!$CE26)","v":861200},{"$f":"IF(AND($F54,Q26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),Q26)),'Data Current'!$CE26)","v":815500},{"$f":"IF(AND($F54,R26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),R26)),'Data Current'!$CE26)","v":775627.19595635834},{"$f":"IF(AND($F54,S26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),S26)),'Data Current'!$CE26)","v":775627.19595635834}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E55&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E55,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F55,L27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),L27)),'Data Current'!$CE27)","v":2658696.6030033533},{"$f":"IF(AND($F55,M27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),M27)),'Data Current'!$CE27)","v":3000000},{"$f":"IF(AND($F55,N27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),N27)),'Data Current'!$CE27)","v":2930000},{"$f":"IF(AND($F55,O27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),O27)),'Data Current'!$CE27)","v":2840000},{"$f":"IF(AND($F55,P27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),P27)),'Data Current'!$CE27)","v":2790000},{"$f":"IF(AND($F55,Q27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),Q27)),'Data Current'!$CE27)","v":2750000},{"$f":"IF(AND($F55,R27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),R27)),'Data Current'!$CE27)","v":2658696.6030033533},{"$f":"IF(AND($F55,S27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),S27)),'Data Current'!$CE27)","v":2658696.6030033533}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E56&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E56,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F56,L28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),L28)),'Data Current'!$CE28)","v":7679147.5795667293},{"$f":"IF(AND($F56,M28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),M28)),'Data Current'!$CE28)","v":8400000},{"$f":"IF(AND($F56,N28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),N28)),'Data Current'!$CE28)","v":8250000},{"$f":"IF(AND($F56,O28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),O28)),'Data Current'!$CE28)","v":8010000},{"$f":"IF(AND($F56,P28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),P28)),'Data Current'!$CE28)","v":7830000},{"$f":"IF(AND($F56,Q28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),Q28)),'Data Current'!$CE28)","v":7790000},{"$f":"IF(AND($F56,R28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),R28)),'Data Current'!$CE28)","v":7679147.5795667293},{"$f":"IF(AND($F56,S28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),S28)),'Data Current'!$CE28)","v":7679147.5795667293}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E57&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E57,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F57,L29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),L29)),'Data Current'!$CE29)","v":1600121.6545012165},{"$f":"IF(AND($F57,M29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),M29)),'Data Current'!$CE29)","v":1810000},{"$f":"IF(AND($F57,N29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),N29)),'Data Current'!$CE29)","v":1770000},{"$f":"IF(AND($F57,O29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),O29)),'Data Current'!$CE29)","v":1740000},{"$f":"IF(AND($F57,P29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),P29)),'Data Current'!$CE29)","v":1690000},{"$f":"IF(AND($F57,Q29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),Q29)),'Data Current'!$CE29)","v":1660000},{"$f":"IF(AND($F57,R29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),R29)),'Data Current'!$CE29)","v":1600121.6545012165},{"$f":"IF(AND($F57,S29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),S29)),'Data Current'!$CE29)","v":1600121.6545012165}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E58&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E58,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F58,L30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),L30)),'Data Current'!$CE30)","v":5861994.2196531789},{"$f":"IF(AND($F58,M30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),M30)),'Data Current'!$CE30)","v":6900000},{"$f":"IF(AND($F58,N30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),N30)),'Data Current'!$CE30)","v":6420000},{"$f":"IF(AND($F58,O30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),O30)),'Data Current'!$CE30)","v":6260000},{"$f":"IF(AND($F58,P30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),P30)),'Data Current'!$CE30)","v":6160000},{"$f":"IF(AND($F58,Q30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),Q30)),'Data Current'!$CE30)","v":6060000},{"$f":"IF(AND($F58,R30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),R30)),'Data Current'!$CE30)","v":5861994.2196531789},{"$f":"IF(AND($F58,S30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),S30)),'Data Current'!$CE30)","v":5861994.2196531789}]
[null,null,"PG","PG Income St","'PG Income St'!",162,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E59&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E59,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F59,L31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),L31)),'Data Current'!$CE31)","v":2488848.7040385772},{"$f":"IF(AND($F59,M31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),M31)),'Data Current'!$CE31)","v":2900000},{"$f":"IF(AND($F59,N31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),N31)),'Data Current'!$CE31)","v":2880000},{"$f":"IF(AND($F59,O31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),O31)),'Data Current'!$CE31)","v":2840000},{"$f":"IF(AND($F59,P31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),P31)),'Data Current'!$CE31)","v":2740000},{"$f":"IF(AND($F59,Q31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),Q31)),'Data Current'!$CE31)","v":2660000},{"$f":"IF(AND($F59,R31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),R31)),'Data Current'!$CE31)","v":2488848.7040385772},{"$f":"IF(AND($F59,S31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),S31)),'Data Current'!$CE31)","v":2488848.7040385772}]
[null,null,0,false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E60&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E60,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F60,L32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),L32)),'Data Current'!$CE32)","v":false},{"$f":"IF(AND($F60,M32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),M32)),'Data Current'!$CE32)","v":false},{"$f":"IF(AND($F60,N32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),N32)),'Data Current'!$CE32)","v":false},{"$f":"IF(AND($F60,O32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),O32)),'Data Current'!$CE32)","v":false},{"$f":"IF(AND($F60,P32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),P32)),'Data Current'!$CE32)","v":false},{"$f":"IF(AND($F60,Q32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),Q32)),'Data Current'!$CE32)","v":false},{"$f":"IF(AND($F60,R32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),R32)),'Data Current'!$CE32)","v":false},{"$f":"IF(AND($F60,S32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),S32)),'Data Current'!$CE32)","v":false}]
[null,null,0,false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E61&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E61,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F61,L33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),L33)),'Data Current'!$CE33)","v":false},{"$f":"IF(AND($F61,M33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),M33)),'Data Current'!$CE33)","v":false},{"$f":"IF(AND($F61,N33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),N33)),'Data Current'!$CE33)","v":false},{"$f":"IF(AND($F61,O33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),O33)),'Data Current'!$CE33)","v":false},{"$f":"IF(AND($F61,P33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),P33)),'Data Current'!$CE33)","v":false},{"$f":"IF(AND($F61,Q33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),Q33)),'Data Current'!$CE33)","v":false},{"$f":"IF(AND($F61,R33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),R33)),'Data Current'!$CE33)","v":false},{"$f":"IF(AND($F61,S33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),S33)),'Data Current'!$CE33)","v":false}]
[]
[]
["Basic Shares Outstanding"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L38","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C39","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH($A$64,INDIRECT($E66&\"A:A\"),0),FALSE)","v":159},null,null,null,null,null,{"$f":"IF(AND($F66,L11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),L11)),FALSE)","v":false},{"$f":"IF(AND($F66,M11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),M11)),FALSE)","v":681900},{"$f":"IF(AND($F66,N11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),N11)),FALSE)","v":649200},{"$f":"IF(AND($F66,O11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),O11)),FALSE)","v":625600},{"$f":"IF(AND($F66,P11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),P11)),FALSE)","v":604700},{"$f":"IF(AND($F66,Q11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),Q11)),FALSE)","v":597500},{"$f":"IF(AND($F66,R11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),R11)),FALSE)","v":false},{"$f":"IF(AND($F66,S11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),S11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH($A$64,INDIRECT($E67&\"A:A\"),0),FALSE)","v":159},null,null,null,null,null,{"$f":"IF(AND($F67,L12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),L12)),FALSE)","v":false},{"$f":"IF(AND($F67,M12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),M12)),FALSE)","v":6480000},{"$f":"IF(AND($F67,N12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),N12)),FALSE)","v":6090000},{"$f":"IF(AND($F67,O12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),O12)),FALSE)","v":5750000},{"$f":"IF(AND($F67,P12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),P12)),FALSE)","v":5470000},{"$f":"IF(AND($F67,Q12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),Q12)),FALSE)","v":5220000},{"$f":"IF(AND($F67,R12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),R12)),FALSE)","v":false},{"$f":"IF(AND($F67,S12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",{"$f":"IFERROR(MATCH($A$64,INDIRECT($E68&\"A:A\"),0),FALSE)","v":159},null,null,null,null,null,{"$f":"IF(AND($F68,L13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),L13)),FALSE)","v":false},{"$f":"IF(AND($F68,M13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),M13)),FALSE)","v":758900},{"$f":"IF(AND($F68,N13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),N13)),FALSE)","v":727600},{"$f":"IF(AND($F68,O13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),O13)),FALSE)","v":686900},{"$f":"IF(AND($F68,P13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),P13)),FALSE)","v":635500},{"$f":"IF(AND($F68,Q13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),Q13)),FALSE)","v":602500},{"$f":"IF(AND($F68,R13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),R13)),FALSE)","v":false},{"$f":"IF(AND($F68,S13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",{"$f":"IFERROR(MATCH($A$64,INDIRECT($E69&\"A:A\"),0),FALSE)","v":159},null,null,null,null,null,{"$f":"IF(AND($F69,L14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),L14)),FALSE)","v":false},{"$f":"IF(AND($F69,M14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),M14)),FALSE)","v":645200},{"$f":"IF(AND($F69,N14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),N14)),FALSE)","v":617200},{"$f":"IF(AND($F69,O14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),O14)),FALSE)","v":594300},{"$f":"IF(AND($F69,P14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),P14)),FALSE)","v":584300},{"$f":"IF(AND($F69,Q14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),Q14)),FALSE)","v":591800},{"$f":"IF(AND($F69,R14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),R14)),FALSE)","v":false},{"$f":"IF(AND($F69,S14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F70,L15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),L15)),FALSE)","v":false},{"$f":"IF(AND($F70,M15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),M15)),FALSE)","v":1920000},{"$f":"IF(AND($F70,N15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),N15)),FALSE)","v":1880000},{"$f":"IF(AND($F70,O15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),O15)),FALSE)","v":1870000},{"$f":"IF(AND($F70,P15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),P15)),FALSE)","v":1870000},{"$f":"IF(AND($F70,Q15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),Q15)),FALSE)","v":1880000},{"$f":"IF(AND($F70,R15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),R15)),FALSE)","v":false},{"$f":"IF(AND($F70,S15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F71,L16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),L16)),FALSE)","v":false},{"$f":"IF(AND($F71,M16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),M16)),FALSE)","v":5230000},{"$f":"IF(AND($F71,N16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),N16)),FALSE)","v":5100000},{"$f":"IF(AND($F71,O16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),O16)),FALSE)","v":5050000},{"$f":"IF(AND($F71,P16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),P16)),FALSE)","v":5010000},{"$f":"IF(AND($F71,Q16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),Q16)),FALSE)","v":4840000},{"$f":"IF(AND($F71,R16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),R16)),FALSE)","v":false},{"$f":"IF(AND($F71,S16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F72,L17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),L17)),FALSE)","v":false},{"$f":"IF(AND($F72,M17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),M17)),FALSE)","v":4430000},{"$f":"IF(AND($F72,N17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),N17)),FALSE)","v":4390000},{"$f":"IF(AND($F72,O17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),O17)),FALSE)","v":4350000},{"$f":"IF(AND($F72,P17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),P17)),FALSE)","v":4320000},{"$f":"IF(AND($F72,Q17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),Q17)),FALSE)","v":4270000},{"$f":"IF(AND($F72,R17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),R17)),FALSE)","v":false},{"$f":"IF(AND($F72,S17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F73,L18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),L18)),FALSE)","v":false},{"$f":"IF(AND($F73,M18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),M18)),FALSE)","v":1790000},{"$f":"IF(AND($F73,N18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),N18)),FALSE)","v":1740000},{"$f":"IF(AND($F73,O18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),O18)),FALSE)","v":1690000},{"$f":"IF(AND($F73,P18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),P18)),FALSE)","v":1630000},{"$f":"IF(AND($F73,Q18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),Q18)),FALSE)","v":1570000},{"$f":"IF(AND($F73,R18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),R18)),FALSE)","v":false},{"$f":"IF(AND($F73,S18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F74,L19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),L19)),FALSE)","v":false},{"$f":"IF(AND($F74,M19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),M19)),FALSE)","v":1190000},{"$f":"IF(AND($F74,N19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),N19)),FALSE)","v":1170000},{"$f":"IF(AND($F74,O19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),O19)),FALSE)","v":1130000},{"$f":"IF(AND($F74,P19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),P19)),FALSE)","v":1110000},{"$f":"IF(AND($F74,Q19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),Q19)),FALSE)","v":1580000},{"$f":"IF(AND($F74,R19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),R19)),FALSE)","v":false},{"$f":"IF(AND($F74,S19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F75,L20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),L20)),FALSE)","v":false},{"$f":"IF(AND($F75,M20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),M20)),FALSE)","v":4420000},{"$f":"IF(AND($F75,N20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),N20)),FALSE)","v":4280000},{"$f":"IF(AND($F75,O20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),O20)),FALSE)","v":4200000},{"$f":"IF(AND($F75,P20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),P20)),FALSE)","v":4179999.75},{"$f":"IF(AND($F75,Q20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),Q20)),FALSE)","v":4260000},{"$f":"IF(AND($F75,R20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),R20)),FALSE)","v":false},{"$f":"IF(AND($F75,S20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F76,L21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),L21)),FALSE)","v":false},{"$f":"IF(AND($F76,M21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),M21)),FALSE)","v":10220000},{"$f":"IF(AND($F76,N21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),N21)),FALSE)","v":10050000},{"$f":"IF(AND($F76,O21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),O21)),FALSE)","v":9940000},{"$f":"IF(AND($F76,P21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),P21)),FALSE)","v":9030000},{"$f":"IF(AND($F76,Q21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),Q21)),FALSE)","v":8690000},{"$f":"IF(AND($F76,R21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),R21)),FALSE)","v":false},{"$f":"IF(AND($F76,S21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F77,L22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),L22)),FALSE)","v":false},{"$f":"IF(AND($F77,M22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),M22)),FALSE)","v":1430000},{"$f":"IF(AND($F77,N22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),N22)),FALSE)","v":1340000},{"$f":"IF(AND($F77,O22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),O22)),FALSE)","v":1280000},{"$f":"IF(AND($F77,P22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),P22)),FALSE)","v":1230000},{"$f":"IF(AND($F77,Q22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),Q22)),FALSE)","v":1180000},{"$f":"IF(AND($F77,R22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),R22)),FALSE)","v":false},{"$f":"IF(AND($F77,S22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F78,L23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),L23)),FALSE)","v":false},{"$f":"IF(AND($F78,M23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),M23)),FALSE)","v":1090000},{"$f":"IF(AND($F78,N23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),N23)),FALSE)","v":1000000},{"$f":"IF(AND($F78,O23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),O23)),FALSE)","v":978740},{"$f":"IF(AND($F78,P23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),P23)),FALSE)","v":955420},{"$f":"IF(AND($F78,Q23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),Q23)),FALSE)","v":932830},{"$f":"IF(AND($F78,R23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),R23)),FALSE)","v":false},{"$f":"IF(AND($F78,S23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F79,L24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),L24)),FALSE)","v":false},{"$f":"IF(AND($F79,M24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),M24)),FALSE)","v":4970000},{"$f":"IF(AND($F79,N24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),N24)),FALSE)","v":4900000},{"$f":"IF(AND($F79,O24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),O24)),FALSE)","v":4740000},{"$f":"IF(AND($F79,P24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),P24)),FALSE)","v":4730000},{"$f":"IF(AND($F79,Q24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),Q24)),FALSE)","v":4700000},{"$f":"IF(AND($F79,R24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),R24)),FALSE)","v":false},{"$f":"IF(AND($F79,S24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F80,L25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),L25)),FALSE)","v":false},{"$f":"IF(AND($F80,M25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),M25)),FALSE)","v":2810000},{"$f":"IF(AND($F80,N25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),N25)),FALSE)","v":2820000},{"$f":"IF(AND($F80,O25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),O25)),FALSE)","v":2770000},{"$f":"IF(AND($F80,P25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),P25)),FALSE)","v":2740000},{"$f":"IF(AND($F80,Q25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),Q25)),FALSE)","v":2690000},{"$f":"IF(AND($F80,R25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),R25)),FALSE)","v":false},{"$f":"IF(AND($F80,S25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F81,L26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),L26)),FALSE)","v":false},{"$f":"IF(AND($F81,M26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),M26)),FALSE)","v":998400},{"$f":"IF(AND($F81,N26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),N26)),FALSE)","v":980500},{"$f":"IF(AND($F81,O26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),O26)),FALSE)","v":939400},{"$f":"IF(AND($F81,P26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),P26)),FALSE)","v":854400},{"$f":"IF(AND($F81,Q26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),Q26)),FALSE)","v":807400},{"$f":"IF(AND($F81,R26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),R26)),FALSE)","v":false},{"$f":"IF(AND($F81,S26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F82,L27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),L27)),FALSE)","v":false},{"$f":"IF(AND($F82,M27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),M27)),FALSE)","v":2960000},{"$f":"IF(AND($F82,N27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),N27)),FALSE)","v":2890000},{"$f":"IF(AND($F82,O27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),O27)),FALSE)","v":2820000},{"$f":"IF(AND($F82,P27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),P27)),FALSE)","v":2770000},{"$f":"IF(AND($F82,Q27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),Q27)),FALSE)","v":2730000},{"$f":"IF(AND($F82,R27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),R27)),FALSE)","v":false},{"$f":"IF(AND($F82,S27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F83,L28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),L28)),FALSE)","v":false},{"$f":"IF(AND($F83,M28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),M28)),FALSE)","v":8300000},{"$f":"IF(AND($F83,N28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),N28)),FALSE)","v":8180000.5},{"$f":"IF(AND($F83,O28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),O28)),FALSE)","v":7930000},{"$f":"IF(AND($F83,P28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),P28)),FALSE)","v":7750000},{"$f":"IF(AND($F83,Q28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),Q28)),FALSE)","v":7700000},{"$f":"IF(AND($F83,R28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),R28)),FALSE)","v":false},{"$f":"IF(AND($F83,S28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F84,L29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),L29)),FALSE)","v":false},{"$f":"IF(AND($F84,M29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),M29)),FALSE)","v":1770000},{"$f":"IF(AND($F84,N29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),N29)),FALSE)","v":1720000},{"$f":"IF(AND($F84,O29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),O29)),FALSE)","v":1700000},{"$f":"IF(AND($F84,P29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),P29)),FALSE)","v":1660000},{"$f":"IF(AND($F84,Q29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),Q29)),FALSE)","v":1620000},{"$f":"IF(AND($F84,R29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),R29)),FALSE)","v":false},{"$f":"IF(AND($F84,S29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F85,L30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),L30)),FALSE)","v":false},{"$f":"IF(AND($F85,M30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),M30)),FALSE)","v":6810000},{"$f":"IF(AND($F85,N30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),N30)),FALSE)","v":6350000},{"$f":"IF(AND($F85,O30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),O30)),FALSE)","v":6180000},{"$f":"IF(AND($F85,P30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),P30)),FALSE)","v":6090000},{"$f":"IF(AND($F85,Q30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),Q30)),FALSE)","v":5970000},{"$f":"IF(AND($F85,R30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),R30)),FALSE)","v":false},{"$f":"IF(AND($F85,S30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",159,null,null,null,null,null,{"$f":"IF(AND($F86,L31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),L31)),FALSE)","v":false},{"$f":"IF(AND($F86,M31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),M31)),FALSE)","v":2720000},{"$f":"IF(AND($F86,N31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),N31)),FALSE)","v":2710000},{"$f":"IF(AND($F86,O31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),O31)),FALSE)","v":2700000},{"$f":"IF(AND($F86,P31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),P31)),FALSE)","v":2600000},{"$f":"IF(AND($F86,Q31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),Q31)),FALSE)","v":2530000},{"$f":"IF(AND($F86,R31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),R31)),FALSE)","v":false},{"$f":"IF(AND($F86,S31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,0,{"$f":"IF(AND($F87,L32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),L32)),FALSE)","v":false},{"$f":"IF(AND($F87,M32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),M32)),FALSE)","v":false},{"$f":"IF(AND($F87,N32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),N32)),FALSE)","v":false},{"$f":"IF(AND($F87,O32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),O32)),FALSE)","v":false},{"$f":"IF(AND($F87,P32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),P32)),FALSE)","v":false},{"$f":"IF(AND($F87,Q32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),Q32)),FALSE)","v":false},{"$f":"IF(AND($F87,R32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),R32)),FALSE)","v":false},{"$f":"IF(AND($F87,S32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,0,{"$f":"IF(AND($F88,L33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),L33)),FALSE)","v":false},{"$f":"IF(AND($F88,M33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),M33)),FALSE)","v":false},{"$f":"IF(AND($F88,N33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),N33)),FALSE)","v":false},{"$f":"IF(AND($F88,O33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),O33)),FALSE)","v":false},{"$f":"IF(AND($F88,P33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),P33)),FALSE)","v":false},{"$f":"IF(AND($F88,Q33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),Q33)),FALSE)","v":false},{"$f":"IF(AND($F88,R33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),R33)),FALSE)","v":false},{"$f":"IF(AND($F88,S33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),S33)),FALSE)","v":false}]
[]
[]
["EPS (Basic)"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L65","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C66","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH($A$91,INDIRECT($E93&\"A:A\"),0),FALSE)","v":157},null,null,null,null,null,{"$f":"IFERROR((INDEX(INDIRECT($E93&$F93&\":\"&$F93),L11)),FALSE)","v":0},{"$f":"IFERROR((INDEX(INDIRECT($E93&$F93&\":\"&$F93),M11)),FALSE)","v":6.83},7.63,7.73,{"$f":"IFERROR((INDEX(INDIRECT($E93&$F93&\":\"&$F93),P11)),FALSE)","v":8.35},8.1300000000000008,0,0]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",157,null,null,null,null,null,0,5.72,6.49,9.2799999999999994,8.35,9.27,0,0]
[null,null,"BA","BA Income St","'BA Income St'!",157,null,null,null,null,null,0,6.03,7.48,7.53,7.7,13.6,0,0]
[null,null,"CAT","CAT Income St","'CAT Income St'!",157,null,null,null,null,null,0,5.87,5.99,4.2300000000000004,-0.11,1.27,0,0]
[null,null,"CVX","CVX Income St","'CVX Income St'!",157,null,null,null,null,null,0,11.18,10.210000000000001,2.46,-0.27,4.88,0,0]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",157,null,null,null,null,null,0,1.5,1.76,2.13,1.92,0.02,0,0]
[null,null,"KO","KO Income St","'KO Income St'!",157,null,null,null,null,null,0,1.94,1.62,1.69,1.51,0.28999999999999998,0,0]
[null,null,"DIS","DIS Income St","'DIS Income St'!",157,null,null,null,null,null,0,3.42,4.3099999999999996,4.95,5.76,5.73,0,0]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",157,null,null,null,null,null,0,3.72,2.91,6.45,3.57,0.92,0,0]
[null,null,"XOM","XOM Income St","'XOM Income St'!",157,null,null,null,null,null,0,7.37,7.59,3.85,1.88,4.63,0,0]
[null,null,"GE","GE Income St","'GE Income St'!",157,null,null,null,null,null,0,{"$f":"IFERROR((INDEX(INDIRECT($E103&$F103&\":\"&$F103),M21)),FALSE)","v":1.45},1.51,0.15,1.04,-0.73,0,0]
[null,null,"HD","HD Income St","'HD Income St'!",157,null,null,null,null,null,0,3.78,4.74,5.49,6.47,7.33,0,0]
[null,null,"IBM","IBM Income St","'IBM Income St'!",157,null,null,null,null,null,0,15.06,16.68,13.6,12.43,6.17,0,0]
[null,null,"INTC","INTC Income St","'INTC Income St'!",157,null,null,null,null,null,0,1.94,2.39,2.41,2.1800000000000002,2.04,0,0]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",157,null,null,null,null,null,0,4.92,5.8,5.56,6.04,0.48,0,0]
[null,null,"MCD","MCD Income St","'MCD Income St'!",157,null,null,null,null,null,0,5.59,4.8499999999999996,4.82,5.49,6.43,0,0]
[null,null,"MRK","MRK Income St","'MRK Income St'!",157,null,null,null,null,null,0,1.49,4.12,1.58,1.42,0.88,0,0]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",157,null,null,null,null,null,0,2.66,1.49,2.12,3.29,2.15,0,0]
[null,null,"NKE","NKE Income St","'NKE Income St'!",157,null,null,null,null,null,0,1.53,1.9,2.21,2.56,1.19,0,0]
[null,null,"PFE","PFE Income St","'PFE Income St'!",157,null,null,null,null,null,0,1.71,1.43,1.1299999999999999,1.18,3.57,0,0]
[null,null,"PG","PG Income St","'PG Income St'!",157,null,null,null,null,null,0,{"$f":"IFERROR((INDEX(INDIRECT($E113&$F113&\":\"&$F113),M31)),FALSE)","v":4.1900000000000004},2.48,3.64,3.75,3.75,0,0]
[null,null,0,false,false,false,null,null,null,null,null,false,false,false,false,false,false,false,false]
[null,null,0,false,false,false,null,null,null,null,null,false,false,false,false,false,false,false,false]
[]
[]
[]
["EPS (Diluted)"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L92","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C93","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH($A$119,INDIRECT($E121&\"A:A\"),0),FALSE)","v":160},null,null,null,null,null,{"$f":"IFERROR(INDEX(INDIRECT($E121&$F121&\":\"&$F121),L11),FALSE)","v":0},{"$f":"IFERROR(INDEX(INDIRECT($E121&$F121&\":\"&$F121),M11),FALSE)","v":6.72},7.49,7.58,8.16,{"$f":"IFERROR(INDEX(INDIRECT($E121&$F121&\":\"&$F121),Q11),FALSE)","v":7.93},0,0]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",160,null,null,null,null,null,0,5.68,6.45,9.2200000000000006,8.31,9.2100000000000009,0,0]
[null,null,"BA","BA Income St","'BA Income St'!",160,null,null,null,null,null,0,5.97,7.38,7.44,7.61,13.43,0,0]
[null,null,"CAT","CAT Income St","'CAT Income St'!",160,null,null,null,null,null,0,5.75,5.88,4.18,-0.11,1.26,0,0]
[null,null,"CVX","CVX Income St","'CVX Income St'!",160,null,null,null,null,null,0,11.09,10.14,2.4500000000000002,-0.27,4.84,0,0]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",160,null,null,null,null,null,0,1.49,1.75,2.11,1.9,0.02,0,0]
[null,null,"KO","KO Income St","'KO Income St'!",160,null,null,null,null,null,0,1.9,1.6,1.67,1.49,0.28999999999999998,0,0]
[null,null,"DIS","DIS Income St","'DIS Income St'!",160,null,null,null,null,null,0,3.38,4.26,4.9000000000000004,5.73,5.69,0,0]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",160,null,null,null,null,null,0,3.68,2.87,6.15,3.52,0.91,0,0]
[null,null,"XOM","XOM Income St","'XOM Income St'!",160,null,null,null,null,null,0,7.37,7.59,3.85,1.88,4.63,0,0]
[null,null,"GE","GE Income St","'GE Income St'!",160,null,null,null,null,null,0,{"$f":"IFERROR(INDEX(INDIRECT($E131&$F131&\":\"&$F131),M21),FALSE)","v":1.44},1.5,0.15,1.03,-0.73,0,0]
[null,null,"HD","HD Income St","'HD Income St'!",160,null,null,null,null,null,0,3.76,4.71,5.46,6.45,7.29,0,0]
[null,null,"IBM","IBM Income St","'IBM Income St'!",160,null,null,null,null,null,0,14.94,16.579999999999998,13.54,12.43,6.13,0,0]
[null,null,"INTC","INTC Income St","'INTC Income St'!",160,null,null,null,null,null,0,1.89,2.31,2.33,2.12,1.99,0,0]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",160,null,null,null,null,null,0,4.8099999999999996,5.7,5.48,5.93,0.47,0,0]
[null,null,"MCD","MCD Income St","'MCD Income St'!",160,null,null,null,null,null,0,5.55,4.82,4.8,5.44,6.37,0,0]
[null,null,"MRK","MRK Income St","'MRK Income St'!",160,null,null,null,null,null,0,1.47,4.07,1.56,1.41,0.87,0,0]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",160,null,null,null,null,null,0,2.63,1.48,2.1,3.25,2.13,0,0]
[null,null,"NKE","NKE Income St","'NKE Income St'!",160,null,null,null,null,null,0,1.49,1.85,2.16,2.5099999999999998,1.17,0,0]
[null,null,"PFE","PFE Income St","'PFE Income St'!",160,null,null,null,null,null,0,1.69,1.41,1.1100000000000001,1.17,3.52,0,0]
[null,null,"PG","PG Income St","'PG Income St'!",160,null,null,null,null,null,0,{"$f":"IFERROR(INDEX(INDIRECT($E141&$F141&\":\"&$F141),M31),FALSE)","v":4.01},2.42,3.55,3.65,3.67,0,0]
[null,null,0,false,false,false,null,null,null,null,null,false,false,false,false,false,false,false,false]
[null,null,0,false,false,false,null,null,null,null,null,false,false,false,false,false,false,false,false]
[]
[]
[]
["Net Income Available to Common"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"K148+1","v":2012},2013,2014,2015,2016,2017,{"$f":"Q148+1","v":2018},{"$f":"R148+1","v":2019}]
[null,null,{"$f":"C11","v":"MMM"},{"$f":"D121","v":"MMM Income St"},"'MMM Income St'!",{"$f":"IFERROR(MATCH($A$147,INDIRECT($E149&\"A:A\"),0),FALSE)","v":156},null,null,null,null,null,{"$f":"IF(AND($F149,L11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),L11)),FALSE)","v":false},{"$f":"IF(AND($F149,M11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),M11)),FALSE)","v":4660000},{"$f":"IF(AND($F149,N11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),N11)),FALSE)","v":4960000},{"$f":"IF(AND($F149,O11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),O11)),FALSE)","v":4830000},{"$f":"IF(AND($F149,P11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),P11)),FALSE)","v":5050000},{"$f":"IF(AND($F149,Q11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),Q11)),FALSE)","v":4860000},{"$f":"IF(AND($F149,R11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),R11)),FALSE)","v":false},{"$f":"IF(AND($F149,S11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),S11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F150,L12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),L12)),FALSE)","v":false},{"$f":"IF(AND($F150,M12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),M12)),FALSE)","v":37040000},{"$f":"IF(AND($F150,N12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),N12)),FALSE)","v":39510000},{"$f":"IF(AND($F150,O12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),O12)),FALSE)","v":53390000},{"$f":"IF(AND($F150,P12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),P12)),FALSE)","v":45690000},{"$f":"IF(AND($F150,Q12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),Q12)),FALSE)","v":48350000},{"$f":"IF(AND($F150,R12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),R12)),FALSE)","v":false},{"$f":"IF(AND($F150,S12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F151,L13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),L13)),FALSE)","v":false},{"$f":"IF(AND($F151,M13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),M13)),FALSE)","v":4580000},{"$f":"IF(AND($F151,N13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),N13)),FALSE)","v":5440000},{"$f":"IF(AND($F151,O13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),O13)),FALSE)","v":5170000},{"$f":"IF(AND($F151,P13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),P13)),FALSE)","v":4890000},{"$f":"IF(AND($F151,Q13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),Q13)),FALSE)","v":8189999.5},{"$f":"IF(AND($F151,R13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),R13)),FALSE)","v":false},{"$f":"IF(AND($F151,S13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F152,L14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),L14)),FALSE)","v":false},{"$f":"IF(AND($F152,M14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),M14)),FALSE)","v":3790000},{"$f":"IF(AND($F152,N14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),N14)),FALSE)","v":3700000},{"$f":"IF(AND($F152,O14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),O14)),FALSE)","v":2510000},{"$f":"IF(AND($F152,P14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),P14)),FALSE)","v":-67000},{"$f":"IF(AND($F152,Q14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),Q14)),FALSE)","v":754000},{"$f":"IF(AND($F152,R14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),R14)),FALSE)","v":false},{"$f":"IF(AND($F152,S14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F153,L15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),L15)),FALSE)","v":false},{"$f":"IF(AND($F153,M15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),M15)),FALSE)","v":21420000},{"$f":"IF(AND($F153,N15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),N15)),FALSE)","v":19240000},{"$f":"IF(AND($F153,O15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),O15)),FALSE)","v":4590000},{"$f":"IF(AND($F153,P15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),P15)),FALSE)","v":-497000},{"$f":"IF(AND($F153,Q15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),Q15)),FALSE)","v":9200000},{"$f":"IF(AND($F153,R15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),R15)),FALSE)","v":false},{"$f":"IF(AND($F153,S15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F154,L16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),L16)),FALSE)","v":false},{"$f":"IF(AND($F154,M16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),M16)),FALSE)","v":7850000},{"$f":"IF(AND($F154,N16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),N16)),FALSE)","v":8980000},{"$f":"IF(AND($F154,O16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),O16)),FALSE)","v":10740000},{"$f":"IF(AND($F154,P16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),P16)),FALSE)","v":9610000},{"$f":"IF(AND($F154,Q16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),Q16)),FALSE)","v":110000},{"$f":"IF(AND($F154,R16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),R16)),FALSE)","v":false},{"$f":"IF(AND($F154,S16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F155,L17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),L17)),FALSE)","v":false},{"$f":"IF(AND($F155,M17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),M17)),FALSE)","v":8580000},{"$f":"IF(AND($F155,N17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),N17)),FALSE)","v":7100000},{"$f":"IF(AND($F155,O17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),O17)),FALSE)","v":7350000},{"$f":"IF(AND($F155,P17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),P17)),FALSE)","v":6530000},{"$f":"IF(AND($F155,Q17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),Q17)),FALSE)","v":1250000},{"$f":"IF(AND($F155,R17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),R17)),FALSE)","v":false},{"$f":"IF(AND($F155,S17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F156,L18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),L18)),FALSE)","v":false},{"$f":"IF(AND($F156,M18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),M18)),FALSE)","v":6140000},{"$f":"IF(AND($F156,N18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),N18)),FALSE)","v":7500000},{"$f":"IF(AND($F156,O18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),O18)),FALSE)","v":8380000},{"$f":"IF(AND($F156,P18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),P18)),FALSE)","v":9390000},{"$f":"IF(AND($F156,Q18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),Q18)),FALSE)","v":8980000},{"$f":"IF(AND($F156,R18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),R18)),FALSE)","v":false},{"$f":"IF(AND($F156,S18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F157,L19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),L19)),FALSE)","v":false},{"$f":"IF(AND($F157,M19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),M19)),FALSE)","v":4410000},{"$f":"IF(AND($F157,N19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),N19)),FALSE)","v":3410000},{"$f":"IF(AND($F157,O19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),O19)),FALSE)","v":7290000},{"$f":"IF(AND($F157,P19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),P19)),FALSE)","v":3960000},{"$f":"IF(AND($F157,Q19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),Q19)),FALSE)","v":1450000},{"$f":"IF(AND($F157,R19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),R19)),FALSE)","v":false},{"$f":"IF(AND($F157,S19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F158,L20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),L20)),FALSE)","v":false},{"$f":"IF(AND($F158,M20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),M20)),FALSE)","v":32580002},{"$f":"IF(AND($F158,N20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),N20)),FALSE)","v":32520000},{"$f":"IF(AND($F158,O20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),O20)),FALSE)","v":16150000},{"$f":"IF(AND($F158,P20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),P20)),FALSE)","v":7840000},{"$f":"IF(AND($F158,Q20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),Q20)),FALSE)","v":19710000},{"$f":"IF(AND($F158,R20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),R20)),FALSE)","v":false},{"$f":"IF(AND($F158,S20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F159,L21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),L21)),FALSE)","v":false},{"$f":"IF(AND($F159,M21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),M21)),FALSE)","v":14820000},{"$f":"IF(AND($F159,N21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),N21)),FALSE)","v":15200000},{"$f":"IF(AND($F159,O21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),O21)),FALSE)","v":1460000},{"$f":"IF(AND($F159,P21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),P21)),FALSE)","v":9420000},{"$f":"IF(AND($F159,Q21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),Q21)),FALSE)","v":-6370000},{"$f":"IF(AND($F159,R21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),R21)),FALSE)","v":false},{"$f":"IF(AND($F159,S21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F160,L22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),L22)),FALSE)","v":false},{"$f":"IF(AND($F160,M22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),M22)),FALSE)","v":5390000},{"$f":"IF(AND($F160,N22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),N22)),FALSE)","v":6350000},{"$f":"IF(AND($F160,O22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),O22)),FALSE)","v":7010000},{"$f":"IF(AND($F160,P22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),P22)),FALSE)","v":7960000},{"$f":"IF(AND($F160,Q22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),Q22)),FALSE)","v":8630000},{"$f":"IF(AND($F160,R22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),R22)),FALSE)","v":false},{"$f":"IF(AND($F160,S22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F161,L23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),L23)),FALSE)","v":false},{"$f":"IF(AND($F161,M23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),M23)),FALSE)","v":16480000},{"$f":"IF(AND($F161,N23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),N23)),FALSE)","v":16750000},{"$f":"IF(AND($F161,O23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),O23)),FALSE)","v":13310000},{"$f":"IF(AND($F161,P23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),P23)),FALSE)","v":11870000},{"$f":"IF(AND($F161,Q23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),Q23)),FALSE)","v":5750000},{"$f":"IF(AND($F161,R23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),R23)),FALSE)","v":false},{"$f":"IF(AND($F161,S23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F162,L24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),L24)),FALSE)","v":false},{"$f":"IF(AND($F162,M24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),M24)),FALSE)","v":9620000},{"$f":"IF(AND($F162,N24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),N24)),FALSE)","v":11700000},{"$f":"IF(AND($F162,O24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),O24)),FALSE)","v":11420000},{"$f":"IF(AND($F162,P24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),P24)),FALSE)","v":10320000},{"$f":"IF(AND($F162,Q24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),Q24)),FALSE)","v":9600000},{"$f":"IF(AND($F162,R24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),R24)),FALSE)","v":false},{"$f":"IF(AND($F162,S24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F163,L25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),L25)),FALSE)","v":false},{"$f":"IF(AND($F163,M25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),M25)),FALSE)","v":13830000},{"$f":"IF(AND($F163,N25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),N25)),FALSE)","v":16320000},{"$f":"IF(AND($F163,O25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),O25)),FALSE)","v":15410000},{"$f":"IF(AND($F163,P25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),P25)),FALSE)","v":16540001},{"$f":"IF(AND($F163,Q25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),Q25)),FALSE)","v":1300000},{"$f":"IF(AND($F163,R25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),R25)),FALSE)","v":false},{"$f":"IF(AND($F163,S25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F164,L26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),L26)),FALSE)","v":false},{"$f":"IF(AND($F164,M26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),M26)),FALSE)","v":5590000},{"$f":"IF(AND($F164,N26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),N26)),FALSE)","v":4760000},{"$f":"IF(AND($F164,O26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),O26)),FALSE)","v":4530000},{"$f":"IF(AND($F164,P26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),P26)),FALSE)","v":4690000},{"$f":"IF(AND($F164,Q26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),Q26)),FALSE)","v":5190000},{"$f":"IF(AND($F164,R26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),R26)),FALSE)","v":false},{"$f":"IF(AND($F164,S26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F165,L27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),L27)),FALSE)","v":false},{"$f":"IF(AND($F165,M27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),M27)),FALSE)","v":4400000},{"$f":"IF(AND($F165,N27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),N27)),FALSE)","v":11920000},{"$f":"IF(AND($F165,O27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),O27)),FALSE)","v":4440000},{"$f":"IF(AND($F165,P27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),P27)),FALSE)","v":3920000},{"$f":"IF(AND($F165,Q27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),Q27)),FALSE)","v":2390000},{"$f":"IF(AND($F165,R27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),R27)),FALSE)","v":false},{"$f":"IF(AND($F165,S27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F166,L28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),L28)),FALSE)","v":false},{"$f":"IF(AND($F166,M28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),M28)),FALSE)","v":22070000},{"$f":"IF(AND($F166,N28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),N28)),FALSE)","v":12190000},{"$f":"IF(AND($F166,O28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),O28)),FALSE)","v":16800000},{"$f":"IF(AND($F166,P28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),P28)),FALSE)","v":25490000},{"$f":"IF(AND($F166,Q28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),Q28)),FALSE)","v":0},{"$f":"IF(AND($F166,R28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),R28)),FALSE)","v":false},{"$f":"IF(AND($F166,S28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F167,L29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),L29)),FALSE)","v":false},{"$f":"IF(AND($F167,M29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),M29)),FALSE)","v":2690000},{"$f":"IF(AND($F167,N29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),N29)),FALSE)","v":3270000},{"$f":"IF(AND($F167,O29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),O29)),FALSE)","v":3760000},{"$f":"IF(AND($F167,P29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),P29)),FALSE)","v":4240000},{"$f":"IF(AND($F167,Q29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),Q29)),FALSE)","v":1930000},{"$f":"IF(AND($F167,R29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),R29)),FALSE)","v":false},{"$f":"IF(AND($F167,S29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F168,L30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),L30)),FALSE)","v":false},{"$f":"IF(AND($F168,M30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),M30)),FALSE)","v":11650000},{"$f":"IF(AND($F168,N30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),N30)),FALSE)","v":9080000},{"$f":"IF(AND($F168,O30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),O30)),FALSE)","v":6970000},{"$f":"IF(AND($F168,P30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),P30)),FALSE)","v":7210000},{"$f":"IF(AND($F168,Q30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),Q30)),FALSE)","v":21300000},{"$f":"IF(AND($F168,R30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),R30)),FALSE)","v":false},{"$f":"IF(AND($F168,S30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F169,L31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),L31)),FALSE)","v":false},{"$f":"IF(AND($F169,M31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),M31)),FALSE)","v":11390000},{"$f":"IF(AND($F169,N31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),N31)),FALSE)","v":6720000},{"$f":"IF(AND($F169,O31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),O31)),FALSE)","v":9830000},{"$f":"IF(AND($F169,P31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),P31)),FALSE)","v":9740000},{"$f":"IF(AND($F169,Q31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),Q31)),FALSE)","v":9490000},{"$f":"IF(AND($F169,R31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),R31)),FALSE)","v":false},{"$f":"IF(AND($F169,S31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F170,L32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),L32)),FALSE)","v":false},{"$f":"IF(AND($F170,M32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),M32)),FALSE)","v":false},{"$f":"IF(AND($F170,N32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),N32)),FALSE)","v":false},{"$f":"IF(AND($F170,O32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),O32)),FALSE)","v":false},{"$f":"IF(AND($F170,P32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),P32)),FALSE)","v":false},{"$f":"IF(AND($F170,Q32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),Q32)),FALSE)","v":false},{"$f":"IF(AND($F170,R32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),R32)),FALSE)","v":false},{"$f":"IF(AND($F170,S32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F171,L33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),L33)),FALSE)","v":false},{"$f":"IF(AND($F171,M33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),M33)),FALSE)","v":false},{"$f":"IF(AND($F171,N33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),N33)),FALSE)","v":false},{"$f":"IF(AND($F171,O33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),O33)),FALSE)","v":false},{"$f":"IF(AND($F171,P33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),P33)),FALSE)","v":false},{"$f":"IF(AND($F171,Q33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),Q33)),FALSE)","v":false},{"$f":"IF(AND($F171,R33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),R33)),FALSE)","v":false},{"$f":"IF(AND($F171,S33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),S33)),FALSE)","v":false}]
[]
[]
[]
[]
[]
["EBITDA"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,2013,2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C149","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH($A$177,INDIRECT($E179&\"A:A\"),0),FALSE)","v":163},null,null,null,null,null,{"$f":"IF(AND($F179,L11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),L11)),FALSE)","v":false},{"$f":"IF(AND($F179,M11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),M11)),FALSE)","v":8029999.5},{"$f":"IF(AND($F179,N11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),N11)),FALSE)","v":8530000},{"$f":"IF(AND($F179,O11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),O11)),FALSE)","v":8310000.5},{"$f":"IF(AND($F179,P11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),P11)),FALSE)","v":8490000},{"$f":"IF(AND($F179,Q11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),Q11)),FALSE)","v":8900000},{"$f":"IF(AND($F179,R11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),R11)),FALSE)","v":false},{"$f":"IF(AND($F179,S11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),S11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F180,L12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),L12)),FALSE)","v":false},{"$f":"IF(AND($F180,M12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),M12)),FALSE)","v":55080000},{"$f":"IF(AND($F180,N12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),N12)),FALSE)","v":60600000},{"$f":"IF(AND($F180,O12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),O12)),FALSE)","v":77890000},{"$f":"IF(AND($F180,P12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),P12)),FALSE)","v":68990000},{"$f":"IF(AND($F180,Q12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),Q12)),FALSE)","v":70190000},{"$f":"IF(AND($F180,R12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),R12)),FALSE)","v":false},{"$f":"IF(AND($F180,S12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F181,L13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),L13)),FALSE)","v":false},{"$f":"IF(AND($F181,M13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),M13)),FALSE)","v":8170000},{"$f":"IF(AND($F181,N13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),N13)),FALSE)","v":9100000},{"$f":"IF(AND($F181,O13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),O13)),FALSE)","v":9000000},{"$f":"IF(AND($F181,P13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),P13)),FALSE)","v":7450000},{"$f":"IF(AND($F181,Q13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),Q13)),FALSE)","v":12120000},{"$f":"IF(AND($F181,R13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),R13)),FALSE)","v":false},{"$f":"IF(AND($F181,S13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F182,L14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),L14)),FALSE)","v":false},{"$f":"IF(AND($F182,M14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),M14)),FALSE)","v":8970000},{"$f":"IF(AND($F182,N14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),N14)),FALSE)","v":8950000},{"$f":"IF(AND($F182,O14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),O14)),FALSE)","v":7730000},{"$f":"IF(AND($F182,P14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),P14)),FALSE)","v":5150000},{"$f":"IF(AND($F182,Q14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),Q14)),FALSE)","v":8530000},{"$f":"IF(AND($F182,R14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),R14)),FALSE)","v":false},{"$f":"IF(AND($F182,S14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F183,L15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),L15)),FALSE)","v":false},{"$f":"IF(AND($F183,M15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),M15)),FALSE)","v":42270000},{"$f":"IF(AND($F183,N15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),N15)),FALSE)","v":36860000},{"$f":"IF(AND($F183,O15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),O15)),FALSE)","v":19330000},{"$f":"IF(AND($F183,P15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),P15)),FALSE)","v":14110000},{"$f":"IF(AND($F183,Q15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),Q15)),FALSE)","v":22140000},{"$f":"IF(AND($F183,R15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),R15)),FALSE)","v":false},{"$f":"IF(AND($F183,S15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F184,L16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),L16)),FALSE)","v":false},{"$f":"IF(AND($F184,M16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),M16)),FALSE)","v":12090000},{"$f":"IF(AND($F184,N16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),N16)),FALSE)","v":14030000},{"$f":"IF(AND($F184,O16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),O16)),FALSE)","v":15120000},{"$f":"IF(AND($F184,P16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),P16)),FALSE)","v":15050000},{"$f":"IF(AND($F184,Q16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),Q16)),FALSE)","v":14860000},{"$f":"IF(AND($F184,R16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),R16)),FALSE)","v":false},{"$f":"IF(AND($F184,S16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F185,L17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),L17)),FALSE)","v":false},{"$f":"IF(AND($F185,M17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),M17)),FALSE)","v":12970000},{"$f":"IF(AND($F185,N17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),N17)),FALSE)","v":12520000},{"$f":"IF(AND($F185,O17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),O17)),FALSE)","v":11770000},{"$f":"IF(AND($F185,P17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),P17)),FALSE)","v":11150000},{"$f":"IF(AND($F185,Q17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),Q17)),FALSE)","v":10420000},{"$f":"IF(AND($F185,R17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),R17)),FALSE)","v":false},{"$f":"IF(AND($F185,S17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F186,L18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),L18)),FALSE)","v":false},{"$f":"IF(AND($F186,M18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),M18)),FALSE)","v":11570000},{"$f":"IF(AND($F186,N18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),N18)),FALSE)","v":13810000},{"$f":"IF(AND($F186,O18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),O18)),FALSE)","v":15200000},{"$f":"IF(AND($F186,P18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),P18)),FALSE)","v":16680000},{"$f":"IF(AND($F186,Q18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),Q18)),FALSE)","v":16590000},{"$f":"IF(AND($F186,R18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),R18)),FALSE)","v":false},{"$f":"IF(AND($F186,S18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F187,L19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),L19)),FALSE)","v":false},{"$f":"IF(AND($F187,M19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),M19)),FALSE)","v":7170000},{"$f":"IF(AND($F187,N19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),N19)),FALSE)","v":8340000},{"$f":"IF(AND($F187,O19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),O19)),FALSE)","v":8620000},{"$f":"IF(AND($F187,P19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),P19)),FALSE)","v":8760000},{"$f":"IF(AND($F187,Q19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),Q19)),FALSE)","v":10300000},{"$f":"IF(AND($F187,R19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),R19)),FALSE)","v":false},{"$f":"IF(AND($F187,S19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F188,L20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),L20)),FALSE)","v":false},{"$f":"IF(AND($F188,M20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),M20)),FALSE)","v":57480000},{"$f":"IF(AND($F188,N20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),N20)),FALSE)","v":51380000},{"$f":"IF(AND($F188,O20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),O20)),FALSE)","v":30930000},{"$f":"IF(AND($F188,P20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),P20)),FALSE)","v":23240000},{"$f":"IF(AND($F188,Q20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),Q20)),FALSE)","v":31970000},{"$f":"IF(AND($F188,R20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),R20)),FALSE)","v":false},{"$f":"IF(AND($F188,S20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F189,L21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),L21)),FALSE)","v":false},{"$f":"IF(AND($F189,M21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),M21)),FALSE)","v":36810000},{"$f":"IF(AND($F189,N21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),N21)),FALSE)","v":19910000},{"$f":"IF(AND($F189,O21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),O21)),FALSE)","v":18640000},{"$f":"IF(AND($F189,P21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),P21)),FALSE)","v":20780000},{"$f":"IF(AND($F189,Q21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),Q21)),FALSE)","v":7160000},{"$f":"IF(AND($F189,R21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),R21)),FALSE)","v":false},{"$f":"IF(AND($F189,S21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F190,L22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),L22)),FALSE)","v":false},{"$f":"IF(AND($F190,M22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),M22)),FALSE)","v":10920000},{"$f":"IF(AND($F190,N22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),N22)),FALSE)","v":12290000},{"$f":"IF(AND($F190,O22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),O22)),FALSE)","v":13770000},{"$f":"IF(AND($F190,P22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),P22)),FALSE)","v":15440000},{"$f":"IF(AND($F190,Q22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),Q22)),FALSE)","v":16910000},{"$f":"IF(AND($F190,R22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),R22)),FALSE)","v":false},{"$f":"IF(AND($F190,S22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F191,L23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),L23)),FALSE)","v":false},{"$f":"IF(AND($F191,M23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),M23)),FALSE)","v":24870000},{"$f":"IF(AND($F191,N23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),N23)),FALSE)","v":23600000},{"$f":"IF(AND($F191,O23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),O23)),FALSE)","v":19030000},{"$f":"IF(AND($F191,P23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),P23)),FALSE)","v":16700001},{"$f":"IF(AND($F191,Q23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),Q23)),FALSE)","v":14770000},{"$f":"IF(AND($F191,R23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),R23)),FALSE)","v":false},{"$f":"IF(AND($F191,S23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F192,L24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),L24)),FALSE)","v":false},{"$f":"IF(AND($F192,M24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),M24)),FALSE)","v":20590000},{"$f":"IF(AND($F192,N24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),N24)),FALSE)","v":24200000},{"$f":"IF(AND($F192,O24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),O24)),FALSE)","v":23580000},{"$f":"IF(AND($F192,P24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),P24)),FALSE)","v":22600000},{"$f":"IF(AND($F192,Q24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),Q24)),FALSE)","v":26460000},{"$f":"IF(AND($F192,R24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),R24)),FALSE)","v":false},{"$f":"IF(AND($F192,S24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F193,L25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),L25)),FALSE)","v":false},{"$f":"IF(AND($F193,M25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),M25)),FALSE)","v":22930000},{"$f":"IF(AND($F193,N25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),N25)),FALSE)","v":24820000},{"$f":"IF(AND($F193,O25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),O25)),FALSE)","v":22110000},{"$f":"IF(AND($F193,P25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),P25)),FALSE)","v":25100000},{"$f":"IF(AND($F193,Q25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),Q25)),FALSE)","v":25210000},{"$f":"IF(AND($F193,R25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),R25)),FALSE)","v":false},{"$f":"IF(AND($F193,S25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F194,L26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),L26)),FALSE)","v":false},{"$f":"IF(AND($F194,M26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),M26)),FALSE)","v":10080000},{"$f":"IF(AND($F194,N26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),N26)),FALSE)","v":9590000},{"$f":"IF(AND($F194,O26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),O26)),FALSE)","v":8910000},{"$f":"IF(AND($F194,P26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),P26)),FALSE)","v":9340000},{"$f":"IF(AND($F194,Q26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),Q26)),FALSE)","v":9750000},{"$f":"IF(AND($F194,R26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),R26)),FALSE)","v":false},{"$f":"IF(AND($F194,S26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F195,L27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),L27)),FALSE)","v":false},{"$f":"IF(AND($F195,M27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),M27)),FALSE)","v":16299999},{"$f":"IF(AND($F195,N27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),N27)),FALSE)","v":15880000},{"$f":"IF(AND($F195,O27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),O27)),FALSE)","v":13810000},{"$f":"IF(AND($F195,P27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),P27)),FALSE)","v":15930000},{"$f":"IF(AND($F195,Q27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),Q27)),FALSE)","v":12640000},{"$f":"IF(AND($F195,R27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),R27)),FALSE)","v":false},{"$f":"IF(AND($F195,S27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F196,L28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),L28)),FALSE)","v":false},{"$f":"IF(AND($F196,M28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),M28)),FALSE)","v":32230000},{"$f":"IF(AND($F196,N28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),N28)),FALSE)","v":33040000},{"$f":"IF(AND($F196,O28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),O28)),FALSE)","v":26610000},{"$f":"IF(AND($F196,P28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),P28)),FALSE)","v":36630000},{"$f":"IF(AND($F196,Q28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),Q28)),FALSE)","v":44830000},{"$f":"IF(AND($F196,R28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),R28)),FALSE)","v":false},{"$f":"IF(AND($F196,S28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F197,L29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),L29)),FALSE)","v":false},{"$f":"IF(AND($F197,M29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),M29)),FALSE)","v":4200000},{"$f":"IF(AND($F197,N29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),N29)),FALSE)","v":4660000},{"$f":"IF(AND($F197,O29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),O29)),FALSE)","v":4650000},{"$f":"IF(AND($F197,P29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),P29)),FALSE)","v":5020000},{"$f":"IF(AND($F197,Q29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),Q29)),FALSE)","v":5250000},{"$f":"IF(AND($F197,R29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),R29)),FALSE)","v":false},{"$f":"IF(AND($F197,S29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F198,L30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),L30)),FALSE)","v":false},{"$f":"IF(AND($F198,M30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),M30)),FALSE)","v":23300000},{"$f":"IF(AND($F198,N30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),N30)),FALSE)","v":19570000},{"$f":"IF(AND($F198,O30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),O30)),FALSE)","v":18450000},{"$f":"IF(AND($F198,P30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),P30)),FALSE)","v":20030000},{"$f":"IF(AND($F198,Q30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),Q30)),FALSE)","v":20690000},{"$f":"IF(AND($F198,R30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),R30)),FALSE)","v":false},{"$f":"IF(AND($F198,S30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",163,null,null,null,null,null,{"$f":"IF(AND($F199,L31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),L31)),FALSE)","v":false},{"$f":"IF(AND($F199,M31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),M31)),FALSE)","v":18480000},{"$f":"IF(AND($F199,N31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),N31)),FALSE)","v":17870000},{"$f":"IF(AND($F199,O31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),O31)),FALSE)","v":17560000},{"$f":"IF(AND($F199,P31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),P31)),FALSE)","v":17350000},{"$f":"IF(AND($F199,Q31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),Q31)),FALSE)","v":17620000},{"$f":"IF(AND($F199,R31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),R31)),FALSE)","v":false},{"$f":"IF(AND($F199,S31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F200,L32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),L32)),FALSE)","v":false},{"$f":"IF(AND($F200,M32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),M32)),FALSE)","v":false},{"$f":"IF(AND($F200,N32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),N32)),FALSE)","v":false},{"$f":"IF(AND($F200,O32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),O32)),FALSE)","v":false},{"$f":"IF(AND($F200,P32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),P32)),FALSE)","v":false},{"$f":"IF(AND($F200,Q32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),Q32)),FALSE)","v":false},{"$f":"IF(AND($F200,R32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),R32)),FALSE)","v":false},{"$f":"IF(AND($F200,S32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F201,L33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),L33)),FALSE)","v":false},{"$f":"IF(AND($F201,M33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),M33)),FALSE)","v":false},{"$f":"IF(AND($F201,N33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),N33)),FALSE)","v":false},{"$f":"IF(AND($F201,O33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),O33)),FALSE)","v":false},{"$f":"IF(AND($F201,P33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),P33)),FALSE)","v":false},{"$f":"IF(AND($F201,Q33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),Q33)),FALSE)","v":false},{"$f":"IF(AND($F201,R33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),R33)),FALSE)","v":false},{"$f":"IF(AND($F201,S33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),S33)),FALSE)","v":false}]
[]
[]
[]
["Sales/Revenue"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L178","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C179","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH(A$205,INDIRECT(E207&\"A:A\"),0),FALSE)","v":108},null,null,null,null,null,{"$f":"IF(AND($F207,L11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),L11)),FALSE)","v":false},{"$f":"IF(AND($F207,M11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),M11)),FALSE)","v":30870000},{"$f":"IF(AND($F207,N11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),N11)),FALSE)","v":31820000},{"$f":"IF(AND($F207,O11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),O11)),FALSE)","v":30270000},{"$f":"IF(AND($F207,P11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),P11)),FALSE)","v":30110000},{"$f":"IF(AND($F207,Q11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),Q11)),FALSE)","v":31660000},{"$f":"IF(AND($F207,R11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),R11)),FALSE)","v":false},{"$f":"IF(AND($F207,S11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),S11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH(A$205,INDIRECT(E208&\"A:A\"),0),FALSE)","v":108},null,null,null,null,null,{"$f":"IF(AND($F208,L12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),L12)),FALSE)","v":false},{"$f":"IF(AND($F208,M12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),M12)),FALSE)","v":170870000},{"$f":"IF(AND($F208,N12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),N12)),FALSE)","v":183240000},{"$f":"IF(AND($F208,O12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),O12)),FALSE)","v":231280000},{"$f":"IF(AND($F208,P12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),P12)),FALSE)","v":214230000},{"$f":"IF(AND($F208,Q12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),Q12)),FALSE)","v":228570000},{"$f":"IF(AND($F208,R12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),R12)),FALSE)","v":false},{"$f":"IF(AND($F208,S12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",{"$f":"IFERROR(MATCH(A$205,INDIRECT(E209&\"A:A\"),0),FALSE)","v":108},null,null,null,null,null,{"$f":"IF(AND($F209,L13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),L13)),FALSE)","v":false},{"$f":"IF(AND($F209,M13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),M13)),FALSE)","v":86620000},{"$f":"IF(AND($F209,N13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),N13)),FALSE)","v":90760000},{"$f":"IF(AND($F209,O13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),O13)),FALSE)","v":96110000},{"$f":"IF(AND($F209,P13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),P13)),FALSE)","v":94570000},{"$f":"IF(AND($F209,Q13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),Q13)),FALSE)","v":93390000},{"$f":"IF(AND($F209,R13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),R13)),FALSE)","v":false},{"$f":"IF(AND($F209,S13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F210,L14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),L14)),FALSE)","v":false},{"$f":"IF(AND($F210,M14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),M14)),FALSE)","v":55660000},{"$f":"IF(AND($F210,N14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),N14)),FALSE)","v":55180000},{"$f":"IF(AND($F210,O14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),O14)),FALSE)","v":47010000},{"$f":"IF(AND($F210,P14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),P14)),FALSE)","v":38540000},{"$f":"IF(AND($F210,Q14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),Q14)),FALSE)","v":45460000},{"$f":"IF(AND($F210,R14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),R14)),FALSE)","v":false},{"$f":"IF(AND($F210,S14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F211,L15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),L15)),FALSE)","v":false},{"$f":"IF(AND($F211,M15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),M15)),FALSE)","v":220260000},{"$f":"IF(AND($F211,N15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),N15)),FALSE)","v":199940000},{"$f":"IF(AND($F211,O15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),O15)),FALSE)","v":129649992},{"$f":"IF(AND($F211,P15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),P15)),FALSE)","v":110480000},{"$f":"IF(AND($F211,Q15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),Q15)),FALSE)","v":134780000},{"$f":"IF(AND($F211,R15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),R15)),FALSE)","v":false},{"$f":"IF(AND($F211,S15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F212,L16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),L16)),FALSE)","v":false},{"$f":"IF(AND($F212,M16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),M16)),FALSE)","v":47140000},{"$f":"IF(AND($F212,N16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),N16)),FALSE)","v":49160000},{"$f":"IF(AND($F212,O16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),O16)),FALSE)","v":49250000},{"$f":"IF(AND($F212,P16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),P16)),FALSE)","v":48010000},{"$f":"IF(AND($F212,Q16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),Q16)),FALSE)","v":49330000},{"$f":"IF(AND($F212,R16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),R16)),FALSE)","v":false},{"$f":"IF(AND($F212,S16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F213,L17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),L17)),FALSE)","v":false},{"$f":"IF(AND($F213,M17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),M17)),FALSE)","v":46760000},{"$f":"IF(AND($F213,N17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),N17)),FALSE)","v":46000000},{"$f":"IF(AND($F213,O17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),O17)),FALSE)","v":43700000},{"$f":"IF(AND($F213,P17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),P17)),FALSE)","v":41380000},{"$f":"IF(AND($F213,Q17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),Q17)),FALSE)","v":35020000},{"$f":"IF(AND($F213,R17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),R17)),FALSE)","v":false},{"$f":"IF(AND($F213,S17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F214,L18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),L18)),FALSE)","v":false},{"$f":"IF(AND($F214,M18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),M18)),FALSE)","v":44930000},{"$f":"IF(AND($F214,N18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),N18)),FALSE)","v":48740000},{"$f":"IF(AND($F214,O18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),O18)),FALSE)","v":52000000},{"$f":"IF(AND($F214,P18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),P18)),FALSE)","v":55370000},{"$f":"IF(AND($F214,Q18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),Q18)),FALSE)","v":54940000},{"$f":"IF(AND($F214,R18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),R18)),FALSE)","v":false},{"$f":"IF(AND($F214,S18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F215,L19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),L19)),FALSE)","v":false},{"$f":"IF(AND($F215,M19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),M19)),FALSE)","v":57040000},{"$f":"IF(AND($F215,N19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),N19)),FALSE)","v":58110000},{"$f":"IF(AND($F215,O19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),O19)),FALSE)","v":48730000},{"$f":"IF(AND($F215,P19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),P19)),FALSE)","v":48120000},{"$f":"IF(AND($F215,Q19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),Q19)),FALSE)","v":62370000},{"$f":"IF(AND($F215,R19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),R19)),FALSE)","v":false},{"$f":"IF(AND($F215,S19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F216,L20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),L20)),FALSE)","v":false},{"$f":"IF(AND($F216,M20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),M20)),FALSE)","v":390249984},{"$f":"IF(AND($F216,N20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),N20)),FALSE)","v":364760000},{"$f":"IF(AND($F216,O20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),O20)),FALSE)","v":236810000},{"$f":"IF(AND($F216,P20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),P20)),FALSE)","v":200630000},{"$f":"IF(AND($F216,Q20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),Q20)),FALSE)","v":237160000},{"$f":"IF(AND($F216,R20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),R20)),FALSE)","v":false},{"$f":"IF(AND($F216,S20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F217,L21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),L21)),FALSE)","v":false},{"$f":"IF(AND($F217,M21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),M21)),FALSE)","v":144270000},{"$f":"IF(AND($F217,N21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),N21)),FALSE)","v":117240000},{"$f":"IF(AND($F217,O21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),O21)),FALSE)","v":115920000},{"$f":"IF(AND($F217,P21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),P21)),FALSE)","v":119870000},{"$f":"IF(AND($F217,Q21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),Q21)),FALSE)","v":120470000},{"$f":"IF(AND($F217,R21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),R21)),FALSE)","v":false},{"$f":"IF(AND($F217,S21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F218,L22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),L22)),FALSE)","v":false},{"$f":"IF(AND($F218,M22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),M22)),FALSE)","v":78810000},{"$f":"IF(AND($F218,N22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),N22)),FALSE)","v":83180000},{"$f":"IF(AND($F218,O22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),O22)),FALSE)","v":88520000},{"$f":"IF(AND($F218,P22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),P22)),FALSE)","v":94600000},{"$f":"IF(AND($F218,Q22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),Q22)),FALSE)","v":100900000},{"$f":"IF(AND($F218,R22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),R22)),FALSE)","v":false},{"$f":"IF(AND($F218,S22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F219,L23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),L23)),FALSE)","v":false},{"$f":"IF(AND($F219,M23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),M23)),FALSE)","v":98370000},{"$f":"IF(AND($F219,N23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),N23)),FALSE)","v":92790000},{"$f":"IF(AND($F219,O23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),O23)),FALSE)","v":81740000},{"$f":"IF(AND($F219,P23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),P23)),FALSE)","v":79920000},{"$f":"IF(AND($F219,Q23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),Q23)),FALSE)","v":79140000},{"$f":"IF(AND($F219,R23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),R23)),FALSE)","v":false},{"$f":"IF(AND($F219,S23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F220,L24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),L24)),FALSE)","v":false},{"$f":"IF(AND($F220,M24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),M24)),FALSE)","v":52710000},{"$f":"IF(AND($F220,N24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),N24)),FALSE)","v":55870000},{"$f":"IF(AND($F220,O24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),O24)),FALSE)","v":55360000},{"$f":"IF(AND($F220,P24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),P24)),FALSE)","v":59390000},{"$f":"IF(AND($F220,Q24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),Q24)),FALSE)","v":62760000},{"$f":"IF(AND($F220,R24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),R24)),FALSE)","v":false},{"$f":"IF(AND($F220,S24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F221,L25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),L25)),FALSE)","v":false},{"$f":"IF(AND($F221,M25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),M25)),FALSE)","v":71260000},{"$f":"IF(AND($F221,N25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),N25)),FALSE)","v":74330000},{"$f":"IF(AND($F221,O25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),O25)),FALSE)","v":70200000},{"$f":"IF(AND($F221,P25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),P25)),FALSE)","v":71940000},{"$f":"IF(AND($F221,Q25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),Q25)),FALSE)","v":76480000},{"$f":"IF(AND($F221,R25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),R25)),FALSE)","v":false},{"$f":"IF(AND($F221,S25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",{"$f":"IFERROR(MATCH(A$205,INDIRECT(E222&\"A:A\"),0),FALSE)","v":108},null,null,null,null,null,{"$f":"IF(AND($F222,L26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),L26)),FALSE)","v":false},{"$f":"IF(AND($F222,M26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),M26)),FALSE)","v":28110000},{"$f":"IF(AND($F222,N26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),N26)),FALSE)","v":27440000},{"$f":"IF(AND($F222,O26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),O26)),FALSE)","v":25410000},{"$f":"IF(AND($F222,P26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),P26)),FALSE)","v":24620000},{"$f":"IF(AND($F222,Q26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),Q26)),FALSE)","v":22820000},{"$f":"IF(AND($F222,R26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),R26)),FALSE)","v":false},{"$f":"IF(AND($F222,S26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F223,L27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),L27)),FALSE)","v":false},{"$f":"IF(AND($F223,M27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),M27)),FALSE)","v":44090000},{"$f":"IF(AND($F223,N27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),N27)),FALSE)","v":42110000},{"$f":"IF(AND($F223,O27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),O27)),FALSE)","v":38770000},{"$f":"IF(AND($F223,P27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),P27)),FALSE)","v":39500000},{"$f":"IF(AND($F223,Q27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),Q27)),FALSE)","v":39980000},{"$f":"IF(AND($F223,R27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),R27)),FALSE)","v":false},{"$f":"IF(AND($F223,S27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F224,L28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),L28)),FALSE)","v":false},{"$f":"IF(AND($F224,M28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),M28)),FALSE)","v":86730000},{"$f":"IF(AND($F224,N28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),N28)),FALSE)","v":92970000},{"$f":"IF(AND($F224,O28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),O28)),FALSE)","v":84700000},{"$f":"IF(AND($F224,P28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),P28)),FALSE)","v":96020000},{"$f":"IF(AND($F224,Q28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),Q28)),FALSE)","v":110180000},{"$f":"IF(AND($F224,R28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),R28)),FALSE)","v":false},{"$f":"IF(AND($F224,S28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F225,L29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),L29)),FALSE)","v":false},{"$f":"IF(AND($F225,M29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),M29)),FALSE)","v":27790000},{"$f":"IF(AND($F225,N29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),N29)),FALSE)","v":30700000},{"$f":"IF(AND($F225,O29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),O29)),FALSE)","v":32460000},{"$f":"IF(AND($F225,P29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),P29)),FALSE)","v":34250000},{"$f":"IF(AND($F225,Q29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),Q29)),FALSE)","v":36360000},{"$f":"IF(AND($F225,R29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),R29)),FALSE)","v":false},{"$f":"IF(AND($F225,S29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F226,L30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),L30)),FALSE)","v":false},{"$f":"IF(AND($F226,M30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),M30)),FALSE)","v":51580000},{"$f":"IF(AND($F226,N30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),N30)),FALSE)","v":49610000},{"$f":"IF(AND($F226,O30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),O30)),FALSE)","v":48850000},{"$f":"IF(AND($F226,P30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),P30)),FALSE)","v":52820000},{"$f":"IF(AND($F226,Q30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),Q30)),FALSE)","v":52550000},{"$f":"IF(AND($F226,R30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),R30)),FALSE)","v":false},{"$f":"IF(AND($F226,S30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F227,L31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),L31)),FALSE)","v":false},{"$f":"IF(AND($F227,M31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),M31)),FALSE)","v":80510000},{"$f":"IF(AND($F227,N31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),N31)),FALSE)","v":70750000},{"$f":"IF(AND($F227,O31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),O31)),FALSE)","v":65300004},{"$f":"IF(AND($F227,P31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),P31)),FALSE)","v":65059996},{"$f":"IF(AND($F227,Q31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),Q31)),FALSE)","v":66830000},{"$f":"IF(AND($F227,R31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),R31)),FALSE)","v":false},{"$f":"IF(AND($F227,S31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F228,L32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),L32)),FALSE)","v":false},{"$f":"IF(AND($F228,M32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),M32)),FALSE)","v":false},{"$f":"IF(AND($F228,N32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),N32)),FALSE)","v":false},{"$f":"IF(AND($F228,O32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),O32)),FALSE)","v":false},{"$f":"IF(AND($F228,P32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),P32)),FALSE)","v":false},{"$f":"IF(AND($F228,Q32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),Q32)),FALSE)","v":false},{"$f":"IF(AND($F228,R32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),R32)),FALSE)","v":false},{"$f":"IF(AND($F228,S32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F229,L33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),L33)),FALSE)","v":false},{"$f":"IF(AND($F229,M33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),M33)),FALSE)","v":false},{"$f":"IF(AND($F229,N33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),N33)),FALSE)","v":false},{"$f":"IF(AND($F229,O33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),O33)),FALSE)","v":false},{"$f":"IF(AND($F229,P33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),P33)),FALSE)","v":false},{"$f":"IF(AND($F229,Q33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),Q33)),FALSE)","v":false},{"$f":"IF(AND($F229,R33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),R33)),FALSE)","v":false},{"$f":"IF(AND($F229,S33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),S33)),FALSE)","v":false}]
[]
[]
["Depreciation & Amortization Expense"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L206","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C207","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH(A$232,INDIRECT(E234&\"A:A\"),0),FALSE)","v":112},null,null,null,null,null,{"$f":"IF(AND($F234,L11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),L11)),FALSE)","v":false},{"$f":"IF(AND($F234,M11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),M11)),FALSE)","v":1370000},{"$f":"IF(AND($F234,N11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),N11)),FALSE)","v":1410000},{"$f":"IF(AND($F234,O11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),O11)),FALSE)","v":1440000},{"$f":"IF(AND($F234,P11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),P11)),FALSE)","v":1470000},{"$f":"IF(AND($F234,Q11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),Q11)),FALSE)","v":1540000},{"$f":"IF(AND($F234,R11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),R11)),FALSE)","v":false},{"$f":"IF(AND($F234,S11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),S11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH(A$232,INDIRECT(E235&\"A:A\"),0),FALSE)","v":112},null,null,null,null,null,{"$f":"IF(AND($F235,L12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),L12)),FALSE)","v":false},{"$f":"IF(AND($F235,M12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),M12)),FALSE)","v":6760000},{"$f":"IF(AND($F235,N12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),N12)),FALSE)","v":7950000},{"$f":"IF(AND($F235,O12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),O12)),FALSE)","v":11260000},{"$f":"IF(AND($F235,P12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),P12)),FALSE)","v":10510000},{"$f":"IF(AND($F235,Q12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),Q12)),FALSE)","v":10160000},{"$f":"IF(AND($F235,R12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),R12)),FALSE)","v":false},{"$f":"IF(AND($F235,S12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F236,L13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),L13)),FALSE)","v":false},{"$f":"IF(AND($F236,M13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),M13)),FALSE)","v":1840000},{"$f":"IF(AND($F236,N13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),N13)),FALSE)","v":1910000},{"$f":"IF(AND($F236,O13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),O13)),FALSE)","v":1830000},{"$f":"IF(AND($F236,P13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),P13)),FALSE)","v":1910000},{"$f":"IF(AND($F236,Q13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),Q13)),FALSE)","v":2069999.875},{"$f":"IF(AND($F236,R13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),R13)),FALSE)","v":false},{"$f":"IF(AND($F236,S13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F237,L14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),L14)),FALSE)","v":false},{"$f":"IF(AND($F237,M14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),M14)),FALSE)","v":3080000},{"$f":"IF(AND($F237,N14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),N14)),FALSE)","v":3160000},{"$f":"IF(AND($F237,O14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),O14)),FALSE)","v":3040000},{"$f":"IF(AND($F237,P14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),P14)),FALSE)","v":3030000},{"$f":"IF(AND($F237,Q14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),Q14)),FALSE)","v":2880000},{"$f":"IF(AND($F237,R14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),R14)),FALSE)","v":false},{"$f":"IF(AND($F237,S14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F238,L15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),L15)),FALSE)","v":false},{"$f":"IF(AND($F238,M15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),M15)),FALSE)","v":14870000},{"$f":"IF(AND($F238,N15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),N15)),FALSE)","v":17670000},{"$f":"IF(AND($F238,O15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),O15)),FALSE)","v":23350000},{"$f":"IF(AND($F238,P15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),P15)),FALSE)","v":19950000},{"$f":"IF(AND($F238,Q15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),Q15)),FALSE)","v":19550000},{"$f":"IF(AND($F238,R15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),R15)),FALSE)","v":false},{"$f":"IF(AND($F238,S15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F239,L16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),L16)),FALSE)","v":false},{"$f":"IF(AND($F239,M16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),M16)),FALSE)","v":2430000},{"$f":"IF(AND($F239,N16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),N16)),FALSE)","v":2270000},{"$f":"IF(AND($F239,O16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),O16)),FALSE)","v":2079999.875},{"$f":"IF(AND($F239,P16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),P16)),FALSE)","v":2240000},{"$f":"IF(AND($F239,Q16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),Q16)),FALSE)","v":2190000},{"$f":"IF(AND($F239,R16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),R16)),FALSE)","v":false},{"$f":"IF(AND($F239,S16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F240,L17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),L17)),FALSE)","v":false},{"$f":"IF(AND($F240,M17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),M17)),FALSE)","v":1980000},{"$f":"IF(AND($F240,N17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),N17)),FALSE)","v":1980000},{"$f":"IF(AND($F240,O17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),O17)),FALSE)","v":1970000},{"$f":"IF(AND($F240,P17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),P17)),FALSE)","v":1780000},{"$f":"IF(AND($F240,Q17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),Q17)),FALSE)","v":1250000},{"$f":"IF(AND($F240,R17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),R17)),FALSE)","v":false},{"$f":"IF(AND($F240,S17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F241,L18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),L18)),FALSE)","v":false},{"$f":"IF(AND($F241,M18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),M18)),FALSE)","v":2190000},{"$f":"IF(AND($F241,N18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),N18)),FALSE)","v":2290000},{"$f":"IF(AND($F241,O18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),O18)),FALSE)","v":2350000},{"$f":"IF(AND($F241,P18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),P18)),FALSE)","v":2530000},{"$f":"IF(AND($F241,Q18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),Q18)),FALSE)","v":2780000},{"$f":"IF(AND($F241,R18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),R18)),FALSE)","v":false},{"$f":"IF(AND($F241,S18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F242,L19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),L19)),FALSE)","v":false},{"$f":"IF(AND($F242,M19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),M19)),FALSE)","v":2680000},{"$f":"IF(AND($F242,N19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),N19)),FALSE)","v":2750000},{"$f":"IF(AND($F242,O19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),O19)),FALSE)","v":2520000},{"$f":"IF(AND($F242,P19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),P19)),FALSE)","v":2860000},{"$f":"IF(AND($F242,Q19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),Q19)),FALSE)","v":3970000},{"$f":"IF(AND($F242,R19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),R19)),FALSE)","v":false},{"$f":"IF(AND($F242,S19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F243,L20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),L20)),FALSE)","v":false},{"$f":"IF(AND($F243,M20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),M20)),FALSE)","v":17180000},{"$f":"IF(AND($F243,N20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),N20)),FALSE)","v":17300000},{"$f":"IF(AND($F243,O20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),O20)),FALSE)","v":18050000},{"$f":"IF(AND($F243,P20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),P20)),FALSE)","v":22310000},{"$f":"IF(AND($F243,Q20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),Q20)),FALSE)","v":19090000},{"$f":"IF(AND($F243,R20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),R20)),FALSE)","v":false},{"$f":"IF(AND($F243,S20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F244,L21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),L21)),FALSE)","v":false},{"$f":"IF(AND($F244,M21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),M21)),FALSE)","v":11470000},{"$f":"IF(AND($F244,N21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),N21)),FALSE)","v":6420000},{"$f":"IF(AND($F244,O21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),O21)),FALSE)","v":6500000},{"$f":"IF(AND($F244,P21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),P21)),FALSE)","v":6840000},{"$f":"IF(AND($F244,Q21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),Q21)),FALSE)","v":7360000},{"$f":"IF(AND($F244,R21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),R21)),FALSE)","v":false},{"$f":"IF(AND($F244,S21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F245,L22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),L22)),FALSE)","v":false},{"$f":"IF(AND($F245,M22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),M22)),FALSE)","v":1760000},{"$f":"IF(AND($F245,N22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),N22)),FALSE)","v":1790000},{"$f":"IF(AND($F245,O22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),O22)),FALSE)","v":1860000},{"$f":"IF(AND($F245,P22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),P22)),FALSE)","v":1970000},{"$f":"IF(AND($F245,Q22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),Q22)),FALSE)","v":2060000},{"$f":"IF(AND($F245,R22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),R22)),FALSE)","v":false},{"$f":"IF(AND($F245,S22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F246,L23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),L23)),FALSE)","v":false},{"$f":"IF(AND($F246,M23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),M23)),FALSE)","v":4680000},{"$f":"IF(AND($F246,N23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),N23)),FALSE)","v":4490000},{"$f":"IF(AND($F246,O23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),O23)),FALSE)","v":3860000},{"$f":"IF(AND($F246,P23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),P23)),FALSE)","v":4380000},{"$f":"IF(AND($F246,Q23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),Q23)),FALSE)","v":4540000},{"$f":"IF(AND($F246,R23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),R23)),FALSE)","v":false},{"$f":"IF(AND($F246,S23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F247,L24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),L24)),FALSE)","v":false},{"$f":"IF(AND($F247,M24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),M24)),FALSE)","v":8029999.5},{"$f":"IF(AND($F247,N24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),N24)),FALSE)","v":8550000},{"$f":"IF(AND($F247,O24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),O24)),FALSE)","v":8710000},{"$f":"IF(AND($F247,P24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),P24)),FALSE)","v":7790000},{"$f":"IF(AND($F247,Q24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),Q24)),FALSE)","v":8130000},{"$f":"IF(AND($F247,R24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),R24)),FALSE)","v":false},{"$f":"IF(AND($F247,S24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F248,L25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),L25)),FALSE)","v":false},{"$f":"IF(AND($F248,M25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),M25)),FALSE)","v":4100000},{"$f":"IF(AND($F248,N25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),N25)),FALSE)","v":3900000},{"$f":"IF(AND($F248,O25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),O25)),FALSE)","v":3750000},{"$f":"IF(AND($F248,P25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),P25)),FALSE)","v":3750000},{"$f":"IF(AND($F248,Q25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),Q25)),FALSE)","v":5640000},{"$f":"IF(AND($F248,R25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),R25)),FALSE)","v":false},{"$f":"IF(AND($F248,S25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",{"$f":"IFERROR(MATCH(A$232,INDIRECT(E249&\"A:A\"),0),FALSE)","v":112},null,null,null,null,null,{"$f":"IF(AND($F249,L26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),L26)),FALSE)","v":false},{"$f":"IF(AND($F249,M26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),M26)),FALSE)","v":1590000},{"$f":"IF(AND($F249,N26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),N26)),FALSE)","v":1640000},{"$f":"IF(AND($F249,O26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),O26)),FALSE)","v":1560000},{"$f":"IF(AND($F249,P26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),P26)),FALSE)","v":1520000},{"$f":"IF(AND($F249,Q26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),Q26)),FALSE)","v":1360000},{"$f":"IF(AND($F249,R26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),R26)),FALSE)","v":false},{"$f":"IF(AND($F249,S26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F250,L27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),L27)),FALSE)","v":false},{"$f":"IF(AND($F250,M27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),M27)),FALSE)","v":6990000},{"$f":"IF(AND($F250,N27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),N27)),FALSE)","v":6690000},{"$f":"IF(AND($F250,O27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),O27)),FALSE)","v":6380000},{"$f":"IF(AND($F250,P27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),P27)),FALSE)","v":5440000},{"$f":"IF(AND($F250,Q27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),Q27)),FALSE)","v":4640000},{"$f":"IF(AND($F250,R27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),R27)),FALSE)","v":false},{"$f":"IF(AND($F250,S27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F251,L28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),L28)),FALSE)","v":false},{"$f":"IF(AND($F251,M28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),M28)),FALSE)","v":4450000},{"$f":"IF(AND($F251,N28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),N28)),FALSE)","v":5480000},{"$f":"IF(AND($F251,O28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),O28)),FALSE)","v":5950000},{"$f":"IF(AND($F251,P28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),P28)),FALSE)","v":7860000},{"$f":"IF(AND($F251,Q28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),Q28)),FALSE)","v":9950000},{"$f":"IF(AND($F251,R28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),R28)),FALSE)","v":false},{"$f":"IF(AND($F251,S28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F252,L29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),L29)),FALSE)","v":false},{"$f":"IF(AND($F252,M29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),M29)),FALSE)","v":518000},{"$f":"IF(AND($F252,N29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),N29)),FALSE)","v":606000},{"$f":"IF(AND($F252,O29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),O29)),FALSE)","v":649000},{"$f":"IF(AND($F252,P29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),P29)),FALSE)","v":706000},{"$f":"IF(AND($F252,Q29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),Q29)),FALSE)","v":747000},{"$f":"IF(AND($F252,R29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),R29)),FALSE)","v":false},{"$f":"IF(AND($F252,S29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F253,L30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),L30)),FALSE)","v":false},{"$f":"IF(AND($F253,M30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),M30)),FALSE)","v":6410000},{"$f":"IF(AND($F253,N30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),N30)),FALSE)","v":5540000},{"$f":"IF(AND($F253,O30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),O30)),FALSE)","v":5160000},{"$f":"IF(AND($F253,P30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),P30)),FALSE)","v":5760000},{"$f":"IF(AND($F253,Q30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),Q30)),FALSE)","v":6270000},{"$f":"IF(AND($F253,R30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),R30)),FALSE)","v":false},{"$f":"IF(AND($F253,S30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F254,L31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),L31)),FALSE)","v":false},{"$f":"IF(AND($F254,M31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),M31)),FALSE)","v":3140000},{"$f":"IF(AND($F254,N31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),N31)),FALSE)","v":3010000},{"$f":"IF(AND($F254,O31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),O31)),FALSE)","v":2970000},{"$f":"IF(AND($F254,P31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),P31)),FALSE)","v":2800000},{"$f":"IF(AND($F254,Q31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),Q31)),FALSE)","v":2830000},{"$f":"IF(AND($F254,R31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),R31)),FALSE)","v":false},{"$f":"IF(AND($F254,S31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F255,L32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),L32)),FALSE)","v":false},{"$f":"IF(AND($F255,M32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),M32)),FALSE)","v":false},{"$f":"IF(AND($F255,N32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),N32)),FALSE)","v":false},{"$f":"IF(AND($F255,O32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),O32)),FALSE)","v":false},{"$f":"IF(AND($F255,P32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),P32)),FALSE)","v":false},{"$f":"IF(AND($F255,Q32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),Q32)),FALSE)","v":false},{"$f":"IF(AND($F255,R32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),R32)),FALSE)","v":false},{"$f":"IF(AND($F255,S32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F256,L33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),L33)),FALSE)","v":false},{"$f":"IF(AND($F256,M33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),M33)),FALSE)","v":false},{"$f":"IF(AND($F256,N33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),N33)),FALSE)","v":false},{"$f":"IF(AND($F256,O33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),O33)),FALSE)","v":false},{"$f":"IF(AND($F256,P33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),P33)),FALSE)","v":false},{"$f":"IF(AND($F256,Q33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),Q33)),FALSE)","v":false},{"$f":"IF(AND($F256,R33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),R33)),FALSE)","v":false},{"$f":"IF(AND($F256,S33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),S33)),FALSE)","v":false}]
[]
[]
[]
["Pretax Income"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L233","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C234","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH(A$260,INDIRECT(E262&\"A:A\"),0),FALSE)","v":134},null,null,null,null,null,{"$f":"IF(AND($F262,L11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),L11)),FALSE)","v":false},{"$f":"IF(AND($F262,M11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),M11)),FALSE)","v":6560000},{"$f":"IF(AND($F262,N11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),N11)),FALSE)","v":7030000},{"$f":"IF(AND($F262,O11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),O11)),FALSE)","v":6820000},{"$f":"IF(AND($F262,P11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),P11)),FALSE)","v":7050000},{"$f":"IF(AND($F262,Q11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),Q11)),FALSE)","v":7550000},{"$f":"IF(AND($F262,R11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),R11)),FALSE)","v":false},{"$f":"IF(AND($F262,S11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),S11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH(A$260,INDIRECT(E263&\"A:A\"),0),FALSE)","v":134},null,null,null,null,null,{"$f":"IF(AND($F263,L12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),L12)),FALSE)","v":false},{"$f":"IF(AND($F263,M12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),M12)),FALSE)","v":50160000},{"$f":"IF(AND($F263,N12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),N12)),FALSE)","v":53480000},{"$f":"IF(AND($F263,O12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),O12)),FALSE)","v":72520000},{"$f":"IF(AND($F263,P12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),P12)),FALSE)","v":61370000},{"$f":"IF(AND($F263,Q12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),Q12)),FALSE)","v":64089996},{"$f":"IF(AND($F263,R12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),R12)),FALSE)","v":false},{"$f":"IF(AND($F263,S12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F264,L13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),L13)),FALSE)","v":false},{"$f":"IF(AND($F264,M13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),M13)),FALSE)","v":6230000},{"$f":"IF(AND($F264,N13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),N13)),FALSE)","v":7140000},{"$f":"IF(AND($F264,O13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),O13)),FALSE)","v":7160000},{"$f":"IF(AND($F264,P13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),P13)),FALSE)","v":5570000},{"$f":"IF(AND($F264,Q13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),Q13)),FALSE)","v":10050000},{"$f":"IF(AND($F264,R13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),R13)),FALSE)","v":false},{"$f":"IF(AND($F264,S13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F265,L14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),L14)),FALSE)","v":false},{"$f":"IF(AND($F265,M14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),M14)),FALSE)","v":5130000},{"$f":"IF(AND($F265,N14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),N14)),FALSE)","v":5080000},{"$f":"IF(AND($F265,O14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),O14)),FALSE)","v":3440000},{"$f":"IF(AND($F265,P14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),P14)),FALSE)","v":139000},{"$f":"IF(AND($F265,Q14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),Q14)),FALSE)","v":4080000},{"$f":"IF(AND($F265,R14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),R14)),FALSE)","v":false},{"$f":"IF(AND($F265,S14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F266,L15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),L15)),FALSE)","v":false},{"$f":"IF(AND($F266,M15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),M15)),FALSE)","v":35910000},{"$f":"IF(AND($F266,N15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),N15)),FALSE)","v":31200000},{"$f":"IF(AND($F266,O15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),O15)),FALSE)","v":4840000},{"$f":"IF(AND($F266,P15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),P15)),FALSE)","v":-2160000},{"$f":"IF(AND($F266,Q15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),Q15)),FALSE)","v":9220000},{"$f":"IF(AND($F266,R15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),R15)),FALSE)","v":false},{"$f":"IF(AND($F266,S15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F267,L16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),L16)),FALSE)","v":false},{"$f":"IF(AND($F267,M16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),M16)),FALSE)","v":9720000},{"$f":"IF(AND($F267,N16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),N16)),FALSE)","v":11200000},{"$f":"IF(AND($F267,O16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),O16)),FALSE)","v":12920000},{"$f":"IF(AND($F267,P16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),P16)),FALSE)","v":12290000},{"$f":"IF(AND($F267,Q16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),Q16)),FALSE)","v":13040000},{"$f":"IF(AND($F267,R16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),R16)),FALSE)","v":false},{"$f":"IF(AND($F267,S16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F268,L17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),L17)),FALSE)","v":false},{"$f":"IF(AND($F268,M17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),M17)),FALSE)","v":11480000},{"$f":"IF(AND($F268,N17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),N17)),FALSE)","v":9330000},{"$f":"IF(AND($F268,O17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),O17)),FALSE)","v":9610000},{"$f":"IF(AND($F268,P17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),P17)),FALSE)","v":8140000.5},{"$f":"IF(AND($F268,Q17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),Q17)),FALSE)","v":6740000},{"$f":"IF(AND($F268,R17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),R17)),FALSE)","v":false},{"$f":"IF(AND($F268,S17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F269,L18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),L18)),FALSE)","v":false},{"$f":"IF(AND($F269,M18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),M18)),FALSE)","v":9620000},{"$f":"IF(AND($F269,N18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),N18)),FALSE)","v":12250000},{"$f":"IF(AND($F269,O18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),O18)),FALSE)","v":13870000},{"$f":"IF(AND($F269,P18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),P18)),FALSE)","v":14870000},{"$f":"IF(AND($F269,Q18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),Q18)),FALSE)","v":13790000},{"$f":"IF(AND($F269,R18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),R18)),FALSE)","v":false},{"$f":"IF(AND($F269,S18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F270,L19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),L19)),FALSE)","v":false},{"$f":"IF(AND($F270,M19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),M19)),FALSE)","v":6800000},{"$f":"IF(AND($F270,N19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),N19)),FALSE)","v":5270000},{"$f":"IF(AND($F270,O19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),O19)),FALSE)","v":9930000},{"$f":"IF(AND($F270,P19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),P19)),FALSE)","v":4410000},{"$f":"IF(AND($F270,Q19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),Q19)),FALSE)","v":1190000},{"$f":"IF(AND($F270,R19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),R19)),FALSE)","v":false},{"$f":"IF(AND($F270,S19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F271,L20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),L20)),FALSE)","v":false},{"$f":"IF(AND($F271,M20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),M20)),FALSE)","v":57710000},{"$f":"IF(AND($F271,N20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),N20)),FALSE)","v":51630000},{"$f":"IF(AND($F271,O20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),O20)),FALSE)","v":21970000},{"$f":"IF(AND($F271,P20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),P20)),FALSE)","v":7970000},{"$f":"IF(AND($F271,Q20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),Q20)),FALSE)","v":18670000},{"$f":"IF(AND($F271,R20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),R20)),FALSE)","v":false},{"$f":"IF(AND($F271,S20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F272,L21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),L21)),FALSE)","v":false},{"$f":"IF(AND($F272,M21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),M21)),FALSE)","v":16150000},{"$f":"IF(AND($F272,N21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),N21)),FALSE)","v":10260000},{"$f":"IF(AND($F272,O21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),O21)),FALSE)","v":8189999.5},{"$f":"IF(AND($F272,P21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),P21)),FALSE)","v":9030000},{"$f":"IF(AND($F272,Q21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),Q21)),FALSE)","v":-8790000},{"$f":"IF(AND($F272,R21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),R21)),FALSE)","v":false},{"$f":"IF(AND($F272,S21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F273,L22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),L22)),FALSE)","v":false},{"$f":"IF(AND($F273,M22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),M22)),FALSE)","v":8470000},{"$f":"IF(AND($F273,N22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),N22)),FALSE)","v":9980000},{"$f":"IF(AND($F273,O22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),O22)),FALSE)","v":11020000},{"$f":"IF(AND($F273,P22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),P22)),FALSE)","v":12490000},{"$f":"IF(AND($F273,Q22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),Q22)),FALSE)","v":13700000},{"$f":"IF(AND($F273,R22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),R22)),FALSE)","v":false},{"$f":"IF(AND($F273,S22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",{"$f":"IFERROR(MATCH(A$260,INDIRECT(E274&\"A:A\"),0),FALSE)","v":134},null,null,null,null,null,{"$f":"IF(AND($F274,L23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),L23)),FALSE)","v":false},{"$f":"IF(AND($F274,M23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),M23)),FALSE)","v":20250000},{"$f":"IF(AND($F274,N23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),N23)),FALSE)","v":19990000},{"$f":"IF(AND($F274,O23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),O23)),FALSE)","v":15950000},{"$f":"IF(AND($F274,P23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),P23)),FALSE)","v":12350000},{"$f":"IF(AND($F274,Q23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),Q23)),FALSE)","v":11420000},{"$f":"IF(AND($F274,R23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),R23)),FALSE)","v":false},{"$f":"IF(AND($F274,S23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F275,L24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),L24)),FALSE)","v":false},{"$f":"IF(AND($F275,M24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),M24)),FALSE)","v":12610000},{"$f":"IF(AND($F275,N24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),N24)),FALSE)","v":15800000},{"$f":"IF(AND($F275,O24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),O24)),FALSE)","v":14210000},{"$f":"IF(AND($F275,P24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),P24)),FALSE)","v":12940000},{"$f":"IF(AND($F275,Q24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),Q24)),FALSE)","v":20350000},{"$f":"IF(AND($F275,R24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),R24)),FALSE)","v":false},{"$f":"IF(AND($F275,S24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",{"$f":"IFERROR(MATCH(A$260,INDIRECT(E276&\"A:A\"),0),FALSE)","v":134},null,null,null,null,null,{"$f":"IF(AND($F276,L25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),L25)),FALSE)","v":false},{"$f":"IF(AND($F276,M25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),M25)),FALSE)","v":15470000},{"$f":"IF(AND($F276,N25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),N25)),FALSE)","v":20560000},{"$f":"IF(AND($F276,O25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),O25)),FALSE)","v":19200000},{"$f":"IF(AND($F276,P25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),P25)),FALSE)","v":19800000},{"$f":"IF(AND($F276,Q25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),Q25)),FALSE)","v":17670000},{"$f":"IF(AND($F276,R25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),R25)),FALSE)","v":false},{"$f":"IF(AND($F276,S25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F277,L26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),L26)),FALSE)","v":false},{"$f":"IF(AND($F277,M26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),M26)),FALSE)","v":8200000},{"$f":"IF(AND($F277,N26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),N26)),FALSE)","v":7370000},{"$f":"IF(AND($F277,O26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),O26)),FALSE)","v":6560000},{"$f":"IF(AND($F277,P26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),P26)),FALSE)","v":6870000},{"$f":"IF(AND($F277,Q26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),Q26)),FALSE)","v":8570000},{"$f":"IF(AND($F277,R26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),R26)),FALSE)","v":false},{"$f":"IF(AND($F277,S26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F278,L27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),L27)),FALSE)","v":false},{"$f":"IF(AND($F278,M27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),M27)),FALSE)","v":5550000},{"$f":"IF(AND($F278,N27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),N27)),FALSE)","v":17280000},{"$f":"IF(AND($F278,O27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),O27)),FALSE)","v":5400000},{"$f":"IF(AND($F278,P27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),P27)),FALSE)","v":4660000},{"$f":"IF(AND($F278,Q27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),Q27)),FALSE)","v":6520000},{"$f":"IF(AND($F278,R27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),R27)),FALSE)","v":false},{"$f":"IF(AND($F278,S27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F279,L28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),L28)),FALSE)","v":false},{"$f":"IF(AND($F279,M28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),M28)),FALSE)","v":27820000},{"$f":"IF(AND($F279,N28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),N28)),FALSE)","v":18510000},{"$f":"IF(AND($F279,O28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),O28)),FALSE)","v":19750000},{"$f":"IF(AND($F279,P28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),P28)),FALSE)","v":29900000},{"$f":"IF(AND($F279,Q28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),Q28)),FALSE)","v":36470000},{"$f":"IF(AND($F279,R28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),R28)),FALSE)","v":false},{"$f":"IF(AND($F279,S28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F280,L29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),L29)),FALSE)","v":false},{"$f":"IF(AND($F280,M29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),M29)),FALSE)","v":3540000},{"$f":"IF(AND($F280,N29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),N29)),FALSE)","v":4210000},{"$f":"IF(AND($F280,O29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),O29)),FALSE)","v":4620000},{"$f":"IF(AND($F280,P29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),P29)),FALSE)","v":4890000},{"$f":"IF(AND($F280,Q29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),Q29)),FALSE)","v":4330000},{"$f":"IF(AND($F280,R29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),R29)),FALSE)","v":false},{"$f":"IF(AND($F280,S29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F281,L30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),L30)),FALSE)","v":false},{"$f":"IF(AND($F281,M30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),M30)),FALSE)","v":15720000},{"$f":"IF(AND($F281,N30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),N30)),FALSE)","v":12240000},{"$f":"IF(AND($F281,O30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),O30)),FALSE)","v":8970000},{"$f":"IF(AND($F281,P30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),P30)),FALSE)","v":8350000.5},{"$f":"IF(AND($F281,Q30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),Q30)),FALSE)","v":12310000},{"$f":"IF(AND($F281,R30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),R30)),FALSE)","v":false},{"$f":"IF(AND($F281,S30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",134,null,null,null,null,null,{"$f":"IF(AND($F282,L31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),L31)),FALSE)","v":false},{"$f":"IF(AND($F282,M31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),M31)),FALSE)","v":14340000},{"$f":"IF(AND($F282,N31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),N31)),FALSE)","v":11010000},{"$f":"IF(AND($F282,O31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),O31)),FALSE)","v":13370000},{"$f":"IF(AND($F282,P31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),P31)),FALSE)","v":13260000},{"$f":"IF(AND($F282,Q31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),Q31)),FALSE)","v":13330000},{"$f":"IF(AND($F282,R31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),R31)),FALSE)","v":false},{"$f":"IF(AND($F282,S31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F283,L32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),L32)),FALSE)","v":false},{"$f":"IF(AND($F283,M32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),M32)),FALSE)","v":false},{"$f":"IF(AND($F283,N32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),N32)),FALSE)","v":false},{"$f":"IF(AND($F283,O32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),O32)),FALSE)","v":false},{"$f":"IF(AND($F283,P32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),P32)),FALSE)","v":false},{"$f":"IF(AND($F283,Q32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),Q32)),FALSE)","v":false},{"$f":"IF(AND($F283,R32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),R32)),FALSE)","v":false},{"$f":"IF(AND($F283,S32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F284,L33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),L33)),FALSE)","v":false},{"$f":"IF(AND($F284,M33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),M33)),FALSE)","v":false},{"$f":"IF(AND($F284,N33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),N33)),FALSE)","v":false},{"$f":"IF(AND($F284,O33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),O33)),FALSE)","v":false},{"$f":"IF(AND($F284,P33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),P33)),FALSE)","v":false},{"$f":"IF(AND($F284,Q33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),Q33)),FALSE)","v":false},{"$f":"IF(AND($F284,R33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),R33)),FALSE)","v":false},{"$f":"IF(AND($F284,S33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),S33)),FALSE)","v":false}]
[]
[]
["Income Tax"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L261","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C262","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH(A$287,INDIRECT(E289&\"A:A\"),0),FALSE)","v":137},null,null,null,null,null,{"$f":"IF(AND($F289,L11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),L11)),FALSE)","v":false},{"$f":"IF(AND($F289,M11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),M11)),FALSE)","v":1840000},{"$f":"IF(AND($F289,N11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),N11)),FALSE)","v":2030000},{"$f":"IF(AND($F289,O11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),O11)),FALSE)","v":1980000},{"$f":"IF(AND($F289,P11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),P11)),FALSE)","v":2000000},{"$f":"IF(AND($F289,Q11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),Q11)),FALSE)","v":2680000},{"$f":"IF(AND($F289,R11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),R11)),FALSE)","v":false},{"$f":"IF(AND($F289,S11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),S11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH(A$287,INDIRECT(E290&\"A:A\"),0),FALSE)","v":137},null,null,null,null,null,{"$f":"IF(AND($F290,L12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),L12)),FALSE)","v":false},{"$f":"IF(AND($F290,M12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),M12)),FALSE)","v":13120000},{"$f":"IF(AND($F290,N12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),N12)),FALSE)","v":13970000},{"$f":"IF(AND($F290,O12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),O12)),FALSE)","v":19120000},{"$f":"IF(AND($F290,P12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),P12)),FALSE)","v":15690000},{"$f":"IF(AND($F290,Q12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),Q12)),FALSE)","v":15740000},{"$f":"IF(AND($F290,R12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),R12)),FALSE)","v":false},{"$f":"IF(AND($F290,S12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F291,L13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),L13)),FALSE)","v":false},{"$f":"IF(AND($F291,M13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),M13)),FALSE)","v":1650000},{"$f":"IF(AND($F291,N13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),N13)),FALSE)","v":1690000},{"$f":"IF(AND($F291,O13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),O13)),FALSE)","v":1980000},{"$f":"IF(AND($F291,P13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),P13)),FALSE)","v":673000},{"$f":"IF(AND($F291,Q13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),Q13)),FALSE)","v":1850000},{"$f":"IF(AND($F291,R13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),R13)),FALSE)","v":false},{"$f":"IF(AND($F291,S13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F292,L14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),L14)),FALSE)","v":false},{"$f":"IF(AND($F292,M14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),M14)),FALSE)","v":1320000},{"$f":"IF(AND($F292,N14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),N14)),FALSE)","v":1380000},{"$f":"IF(AND($F292,O14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),O14)),FALSE)","v":916000},{"$f":"IF(AND($F292,P14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),P14)),FALSE)","v":192000},{"$f":"IF(AND($F292,Q14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),Q14)),FALSE)","v":3340000},{"$f":"IF(AND($F292,R14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),R14)),FALSE)","v":false},{"$f":"IF(AND($F292,S14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F293,L15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),L15)),FALSE)","v":false},{"$f":"IF(AND($F293,M15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),M15)),FALSE)","v":14310000},{"$f":"IF(AND($F293,N15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),N15)),FALSE)","v":11890000},{"$f":"IF(AND($F293,O15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),O15)),FALSE)","v":132000},{"$f":"IF(AND($F293,P15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),P15)),FALSE)","v":-1730000},{"$f":"IF(AND($F293,Q15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),Q15)),FALSE)","v":-48000},{"$f":"IF(AND($F293,R15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),R15)),FALSE)","v":false},{"$f":"IF(AND($F293,S15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F294,L16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),L16)),FALSE)","v":false},{"$f":"IF(AND($F294,M16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),M16)),FALSE)","v":1860000},{"$f":"IF(AND($F294,N16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),N16)),FALSE)","v":2220000},{"$f":"IF(AND($F294,O16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),O16)),FALSE)","v":2180000},{"$f":"IF(AND($F294,P16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),P16)),FALSE)","v":2680000},{"$f":"IF(AND($F294,Q16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),Q16)),FALSE)","v":12930000},{"$f":"IF(AND($F294,R16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),R16)),FALSE)","v":false},{"$f":"IF(AND($F294,S16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F295,L17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),L17)),FALSE)","v":false},{"$f":"IF(AND($F295,M17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),M17)),FALSE)","v":2850000},{"$f":"IF(AND($F295,N17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),N17)),FALSE)","v":2200000},{"$f":"IF(AND($F295,O17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),O17)),FALSE)","v":2240000},{"$f":"IF(AND($F295,P17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),P17)),FALSE)","v":1590000},{"$f":"IF(AND($F295,Q17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),Q17)),FALSE)","v":5560000},{"$f":"IF(AND($F295,R17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),R17)),FALSE)","v":false},{"$f":"IF(AND($F295,S17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F296,L18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),L18)),FALSE)","v":false},{"$f":"IF(AND($F296,M18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),M18)),FALSE)","v":2980000},{"$f":"IF(AND($F296,N18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),N18)),FALSE)","v":4240000},{"$f":"IF(AND($F296,O18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),O18)),FALSE)","v":5020000},{"$f":"IF(AND($F296,P18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),P18)),FALSE)","v":5080000},{"$f":"IF(AND($F296,Q18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),Q18)),FALSE)","v":4420000},{"$f":"IF(AND($F296,R18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),R18)),FALSE)","v":false},{"$f":"IF(AND($F296,S18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F297,L19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),L19)),FALSE)","v":false},{"$f":"IF(AND($F297,M19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),M19)),FALSE)","v":1990000},{"$f":"IF(AND($F297,N19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),N19)),FALSE)","v":1430000},{"$f":"IF(AND($F297,O19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),O19)),FALSE)","v":2150000},{"$f":"IF(AND($F297,P19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),P19)),FALSE)","v":9000},{"$f":"IF(AND($F297,Q19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),Q19)),FALSE)","v":-476000},{"$f":"IF(AND($F297,R19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),R19)),FALSE)","v":false},{"$f":"IF(AND($F297,S19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F298,L20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),L20)),FALSE)","v":false},{"$f":"IF(AND($F298,M20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),M20)),FALSE)","v":24260000},{"$f":"IF(AND($F298,N20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),N20)),FALSE)","v":18020000},{"$f":"IF(AND($F298,O20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),O20)),FALSE)","v":5420000},{"$f":"IF(AND($F298,P20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),P20)),FALSE)","v":-406000},{"$f":"IF(AND($F298,Q20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),Q20)),FALSE)","v":-1170000},{"$f":"IF(AND($F298,R20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),R20)),FALSE)","v":false},{"$f":"IF(AND($F298,S20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F299,L21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),L21)),FALSE)","v":false},{"$f":"IF(AND($F299,M21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),M21)),FALSE)","v":676000},{"$f":"IF(AND($F299,N21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),N21)),FALSE)","v":773000},{"$f":"IF(AND($F299,O21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),O21)),FALSE)","v":6490000},{"$f":"IF(AND($F299,P21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),P21)),FALSE)","v":-464000},{"$f":"IF(AND($F299,Q21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),Q21)),FALSE)","v":-3040000},{"$f":"IF(AND($F299,R21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),R21)),FALSE)","v":false},{"$f":"IF(AND($F299,S21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F300,L22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),L22)),FALSE)","v":false},{"$f":"IF(AND($F300,M22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),M22)),FALSE)","v":3080000},{"$f":"IF(AND($F300,N22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),N22)),FALSE)","v":3630000},{"$f":"IF(AND($F300,O22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),O22)),FALSE)","v":4010000.25},{"$f":"IF(AND($F300,P22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),P22)),FALSE)","v":4530000},{"$f":"IF(AND($F300,Q22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),Q22)),FALSE)","v":5070000},{"$f":"IF(AND($F300,R22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),R22)),FALSE)","v":false},{"$f":"IF(AND($F300,S22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F301,L23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),L23)),FALSE)","v":false},{"$f":"IF(AND($F301,M23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),M23)),FALSE)","v":3360000},{"$f":"IF(AND($F301,N23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),N23)),FALSE)","v":4230000},{"$f":"IF(AND($F301,O23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),O23)),FALSE)","v":2580000},{"$f":"IF(AND($F301,P23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),P23)),FALSE)","v":449000},{"$f":"IF(AND($F301,Q23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),Q23)),FALSE)","v":5640000},{"$f":"IF(AND($F301,R23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),R23)),FALSE)","v":false},{"$f":"IF(AND($F301,S23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F302,L24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),L24)),FALSE)","v":false},{"$f":"IF(AND($F302,M24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),M24)),FALSE)","v":2990000},{"$f":"IF(AND($F302,N24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),N24)),FALSE)","v":4100000},{"$f":"IF(AND($F302,O24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),O24)),FALSE)","v":2790000},{"$f":"IF(AND($F302,P24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),P24)),FALSE)","v":2620000},{"$f":"IF(AND($F302,Q24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),Q24)),FALSE)","v":10750000},{"$f":"IF(AND($F302,R24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),R24)),FALSE)","v":false},{"$f":"IF(AND($F302,S24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",{"$f":"IFERROR(MATCH(A$287,INDIRECT(E303&\"A:A\"),0),FALSE)","v":137},null,null,null,null,null,{"$f":"IF(AND($F303,L25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),L25)),FALSE)","v":false},{"$f":"IF(AND($F303,M25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),M25)),FALSE)","v":1640000},{"$f":"IF(AND($F303,N25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),N25)),FALSE)","v":4240000},{"$f":"IF(AND($F303,O25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),O25)),FALSE)","v":3790000},{"$f":"IF(AND($F303,P25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),P25)),FALSE)","v":3260000},{"$f":"IF(AND($F303,Q25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),Q25)),FALSE)","v":16370001},{"$f":"IF(AND($F303,R25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),R25)),FALSE)","v":false},{"$f":"IF(AND($F303,S25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F304,L26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),L26)),FALSE)","v":false},{"$f":"IF(AND($F304,M26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),M26)),FALSE)","v":2620000},{"$f":"IF(AND($F304,N26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),N26)),FALSE)","v":2610000},{"$f":"IF(AND($F304,O26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),O26)),FALSE)","v":2030000},{"$f":"IF(AND($F304,P26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),P26)),FALSE)","v":2180000},{"$f":"IF(AND($F304,Q26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),Q26)),FALSE)","v":3380000},{"$f":"IF(AND($F304,R26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),R26)),FALSE)","v":false},{"$f":"IF(AND($F304,S26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F305,L27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),L27)),FALSE)","v":false},{"$f":"IF(AND($F305,M27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),M27)),FALSE)","v":1030000},{"$f":"IF(AND($F305,N27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),N27)),FALSE)","v":5350000},{"$f":"IF(AND($F305,O27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),O27)),FALSE)","v":942000},{"$f":"IF(AND($F305,P27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),P27)),FALSE)","v":718000},{"$f":"IF(AND($F305,Q27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),Q27)),FALSE)","v":4100000},{"$f":"IF(AND($F305,R27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),R27)),FALSE)","v":false},{"$f":"IF(AND($F305,S27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F306,L28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),L28)),FALSE)","v":false},{"$f":"IF(AND($F306,M28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),M28)),FALSE)","v":5750000},{"$f":"IF(AND($F306,N28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),N28)),FALSE)","v":6310000},{"$f":"IF(AND($F306,O28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),O28)),FALSE)","v":2950000},{"$f":"IF(AND($F306,P28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),P28)),FALSE)","v":4410000},{"$f":"IF(AND($F306,Q28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),Q28)),FALSE)","v":19900000},{"$f":"IF(AND($F306,R28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),R28)),FALSE)","v":false},{"$f":"IF(AND($F306,S28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F307,L29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),L29)),FALSE)","v":false},{"$f":"IF(AND($F307,M29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),M29)),FALSE)","v":851000},{"$f":"IF(AND($F307,N29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),N29)),FALSE)","v":932000},{"$f":"IF(AND($F307,O29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),O29)),FALSE)","v":863000},{"$f":"IF(AND($F307,P29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),P29)),FALSE)","v":646000},{"$f":"IF(AND($F307,Q29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),Q29)),FALSE)","v":2390000},{"$f":"IF(AND($F307,R29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),R29)),FALSE)","v":false},{"$f":"IF(AND($F307,S29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F308,L30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),L30)),FALSE)","v":false},{"$f":"IF(AND($F308,M30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),M30)),FALSE)","v":4310000},{"$f":"IF(AND($F308,N30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),N30)),FALSE)","v":3120000},{"$f":"IF(AND($F308,O30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),O30)),FALSE)","v":1990000},{"$f":"IF(AND($F308,P30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),P30)),FALSE)","v":1120000},{"$f":"IF(AND($F308,Q30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),Q30)),FALSE)","v":-9050000},{"$f":"IF(AND($F308,R30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),R30)),FALSE)","v":false},{"$f":"IF(AND($F308,S30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",137,null,null,null,null,null,{"$f":"IF(AND($F309,L31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),L31)),FALSE)","v":false},{"$f":"IF(AND($F309,M31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),M31)),FALSE)","v":3020000},{"$f":"IF(AND($F309,N31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),N31)),FALSE)","v":2730000},{"$f":"IF(AND($F309,O31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),O31)),FALSE)","v":3340000},{"$f":"IF(AND($F309,P31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),P31)),FALSE)","v":3060000},{"$f":"IF(AND($F309,Q31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),Q31)),FALSE)","v":3470000},{"$f":"IF(AND($F309,R31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),R31)),FALSE)","v":false},{"$f":"IF(AND($F309,S31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F310,L32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),L32)),FALSE)","v":false},{"$f":"IF(AND($F310,M32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),M32)),FALSE)","v":false},{"$f":"IF(AND($F310,N32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),N32)),FALSE)","v":false},{"$f":"IF(AND($F310,O32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),O32)),FALSE)","v":false},{"$f":"IF(AND($F310,P32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),P32)),FALSE)","v":false},{"$f":"IF(AND($F310,Q32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),Q32)),FALSE)","v":false},{"$f":"IF(AND($F310,R32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),R32)),FALSE)","v":false},{"$f":"IF(AND($F310,S32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F311,L33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),L33)),FALSE)","v":false},{"$f":"IF(AND($F311,M33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),M33)),FALSE)","v":false},{"$f":"IF(AND($F311,N33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),N33)),FALSE)","v":false},{"$f":"IF(AND($F311,O33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),O33)),FALSE)","v":false},{"$f":"IF(AND($F311,P33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),P33)),FALSE)","v":false},{"$f":"IF(AND($F311,Q33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),Q33)),FALSE)","v":false},{"$f":"IF(AND($F311,R33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),R33)),FALSE)","v":false},{"$f":"IF(AND($F311,S33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),S33)),FALSE)","v":false}]
[]
[]
["Income Tax Rate"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L288","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C289","v":"MMM"},"MMM Income St","'MMM Income St'!",{"$f":"IFERROR(MATCH(A$314,INDIRECT(E316&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(L262,L289/L262)","v":false},{"$f":"IF(M262,M289/M262)","v":0.28048780487804881},0.28876244665718348,0.29032258064516131,0.28368794326241137,{"$f":"IF(Q262,Q289/Q262)","v":0.35496688741721855},false,false]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH(A$314,INDIRECT(E317&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,false,0.26156299840510366,0.26121914734480178,0.26365140650854935,0.25566237575362555,0.24559215138662202,false,false]
[null,null,"BA","BA Income St","'BA Income St'!",false,null,null,null,null,null,false,0.26484751203852325,0.23669467787114845,0.27653631284916202,0.12082585278276481,0.18407960199004975,false,false]
[null,null,"CAT","CAT Income St","'CAT Income St'!",false,null,null,null,null,null,false,0.25730994152046782,0.27165354330708663,0.26627906976744187,1.3812949640287771,0.81862745098039214,false,false]
[null,null,"CVX","CVX Income St","'CVX Income St'!",false,null,null,null,null,null,false,0.39849624060150374,0.38108974358974357,2.7272727272727271E-2,0.80092592592592593,-5.2060737527114967E-3,false,false]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",false,null,null,null,null,null,false,0.19135802469135801,0.1982142857142857,0.16873065015479877,0.21806346623270953,0.9915644171779141,false,false]
[null,null,"KO","KO Income St","'KO Income St'!",false,null,null,null,null,null,false,0.24825783972125434,0.23579849946409431,0.23309053069719043,0.19533168333343467,0.82492581602373882,false,false]
[null,null,"DIS","DIS Income St","'DIS Income St'!",false,null,null,null,null,null,false,0.30977130977130979,0.34612244897959182,0.36193222782984857,0.34162743779421656,0.32052211747643222,false,false]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",false,null,null,null,null,null,false,0.29264705882352943,0.27134724857685011,0.21651560926485397,2.0408163265306124E-3,-0.4,false,false]
[null,null,"XOM","XOM Income St","'XOM Income St'!",false,null,null,null,null,null,false,0.42037775082308093,0.34902188650009686,0.24670004551661356,-5.0941028858218322E-2,-6.2667380824852709E-2,false,false]
[null,null,"GE","GE Income St","'GE Income St'!",false,null,null,null,null,null,false,{"$f":"IF(M272,M299/M272)","v":4.1857585139318886E-2},7.53411306042885E-2,0.79242984080768264,-5.1384274640088594E-2,0.34584755403868034,false,false]
[null,null,"HD","HD Income St","'HD Income St'!",false,null,null,null,null,null,false,0.36363636363636365,0.36372745490981961,0.36388387023593466,0.36269015212169736,0.37007299270072991,false,false]
[null,null,"IBM","IBM Income St","'IBM Income St'!",false,null,null,null,null,null,false,0.16592592592592592,0.21160580290145073,0.16175548589341693,3.6356275303643722E-2,0.49387040280210159,false,false]
[null,null,"INTC","INTC Income St","'INTC Income St'!",false,null,null,null,null,null,false,0.23711340206185566,0.25949367088607594,0.19634060520760027,0.20247295208655333,0.52825552825552824,false,false]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",{"$f":"IFERROR(MATCH(A$314,INDIRECT(E330&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,false,0.10601163542340013,0.20622568093385213,0.19739583333333333,0.16464646464646465,0.9264290322580645,false,false]
[null,null,"MCD","MCD Income St","'MCD Income St'!",false,null,null,null,null,null,false,0.31951219512195123,0.35413839891451832,0.30945121951219512,0.31732168850072778,0.39439906651108519,false,false]
[null,null,"MRK","MRK Income St","'MRK Income St'!",false,null,null,null,null,null,false,0.18558558558558558,0.30960648148148145,0.17444444444444446,0.15407725321888413,0.62883435582822089,false,false]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",false,null,null,null,null,null,false,0.20668583752695902,0.34089681253376553,0.14936708860759493,0.14749163879598662,0.54565396216067996,false,false]
[null,null,"NKE","NKE Income St","'NKE Income St'!",false,null,null,null,null,null,false,0.24039548022598869,0.22137767220902613,0.18679653679653679,0.13210633946830266,0.55196304849884525,false,false]
[null,null,"PFE","PFE Income St","'PFE Income St'!",false,null,null,null,null,null,false,0.2741730279898219,0.25490196078431371,0.22185061315496099,0.13413172849510607,-0.73517465475223398,false,false]
[null,null,"PG","PG Income St","'PG Income St'!",false,null,null,null,null,null,false,{"$f":"IF(M282,M309/M282)","v":0.2105997210599721},0.24795640326975477,0.24981301421091998,0.23076923076923078,0.2603150787696924,false,false]
[null,null,0,false,false,false,null,null,null,null,null,false,false,false,false,false,false,false,false]
[null,null,0,false,false,{"$f":"IFERROR(MATCH(A$314,INDIRECT(E338&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,false,false,false,false,false,false,false,false]
[]
["EBIT"]
[null,null,null,null,null,{"$f":"F315","v":"Row Num"},null,null,null,null,2011,{"$f":"L315","v":2013},{"$f":"M315","v":2013},2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C316","v":"MMM"},"MMM Income St","'MMM Income St'!",null,null,null,null,null,null,{"$f":"IF(L179,L179-L234)","v":false},{"$f":"IF(M179,M179-M234)","v":6659999.5},7120000,6870000.5,7020000,7360000,false,false]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",null,null,null,null,null,null,false,48320000,52650000,66630000,58480000,60030000,false,false]
[null,null,"BA","BA Income St","'BA Income St'!",null,null,null,null,null,null,false,6330000,7190000,7170000,5540000,10050000.125,false,false]
[null,null,"CAT","CAT Income St","'CAT Income St'!",null,null,null,null,null,null,false,5890000,5790000,4690000,2120000,5650000,false,false]
[null,null,"CVX","CVX Income St","'CVX Income St'!",null,null,null,null,null,null,false,27400000,19190000,-4020000,-5840000,2590000,false,false]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",null,null,null,null,null,null,false,9660000,11760000,13040000.125,12810000,12670000,false,false]
[null,null,"KO","KO Income St","'KO Income St'!",null,null,null,null,null,null,false,10990000,10540000,9800000,9370000,9170000,false,false]
[null,null,"DIS","DIS Income St","'DIS Income St'!",null,null,null,null,null,null,false,9380000,11520000,12850000,14150000,13810000,false,false]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",null,null,null,null,null,null,false,4490000,5590000,6100000,5900000,6330000,false,false]
[null,null,"XOM","XOM Income St","'XOM Income St'!",null,null,null,null,null,null,false,40300000,34080000,12880000,930000,12880000,false,false]
[null,null,"GE","GE Income St","'GE Income St'!",null,null,null,null,null,null,false,{"$f":"IF(M189,M189-M244)","v":25340000},13490000,12140000,13940000,-200000,false,false]
[null,null,"HD","HD Income St","'HD Income St'!",null,null,null,null,null,null,false,9160000,10500000,11910000,13470000,14850000,false,false]
[null,null,"IBM","IBM Income St","'IBM Income St'!",null,null,null,null,null,null,false,20190000,19110000,15170000,12320001,10230000,false,false]
[null,null,"INTC","INTC Income St","'INTC Income St'!",null,null,null,null,null,null,false,12560000.5,15650000,14870000,14810000,18330000,false,false]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",null,null,null,null,null,null,false,18830000,20920000,18360000,21350000,19570000,false,false]
[null,null,"MCD","MCD Income St","'MCD Income St'!",null,null,null,null,null,null,false,8490000,7950000,7350000,7820000,8390000,false,false]
[null,null,"MRK","MRK Income St","'MRK Income St'!",null,null,null,null,null,null,false,9309999,9190000,7430000,10490000,8000000,false,false]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",null,null,null,null,null,null,false,27780000,27560000,20660000,28770000,34880000,false,false]
[null,null,"NKE","NKE Income St","'NKE Income St'!",null,null,null,null,null,null,false,3682000,4054000,4001000,4314000,4503000,false,false]
[null,null,"PFE","PFE Income St","'PFE Income St'!",null,null,null,null,null,null,false,16890000,14030000,13290000,14270000,14420000,false,false]
[null,null,"PG","PG Income St","'PG Income St'!",null,null,null,null,null,null,false,{"$f":"IF(M199,M199-M254)","v":15340000},14860000,14590000,14550000,14790000,false,false]
[null,null,0,false,false,null,null,null,null,null,null,false,false,false,false,false,false,false,false]
[null,null,0,false,false,null,null,null,null,null,null,false,false,false,false,false,false,false,false]
[null,null,0,0,0,null,null,null,null,null,null,false,false,false,false,false,false,false,false]
[]
["COGS excluding D&A",null,null,null,null,"Row Num"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K341","v":2011},{"$f":"L341","v":2013},{"$f":"M341","v":2013},2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C289","v":"MMM"},{"$f":"D342","v":"MMM Income St"},"'MMM Income St'!",{"$f":"IFERROR(MATCH($A$367,INDIRECT(E369&\"A:A\"),0),FALSE)","v":111},null,null,null,null,null,{"$f":"IF(AND($F369,L11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),L11)),FALSE)","v":false},{"$f":"IF(AND($F369,M11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),M11)),FALSE)","v":14740000},{"$f":"IF(AND($F369,N11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),N11)),FALSE)","v":15060000},{"$f":"IF(AND($F369,O11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),O11)),FALSE)","v":14100000},{"$f":"IF(AND($F369,P11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),P11)),FALSE)","v":13660000},{"$f":"IF(AND($F369,Q11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),Q11)),FALSE)","v":14400000},{"$f":"IF(AND($F369,R11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),R11)),FALSE)","v":false},{"$f":"IF(AND($F369,S11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),S11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH($A$367,INDIRECT(E370&\"A:A\"),0),FALSE)","v":111},null,null,null,null,null,{"$f":"IF(AND($F370,L12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),L12)),FALSE)","v":false},{"$f":"IF(AND($F370,M12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),M12)),FALSE)","v":100480000},{"$f":"IF(AND($F370,N12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),N12)),FALSE)","v":104610000},{"$f":"IF(AND($F370,O12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),O12)),FALSE)","v":131000000},{"$f":"IF(AND($F370,P12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),P12)),FALSE)","v":121000000},{"$f":"IF(AND($F370,Q12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),Q12)),FALSE)","v":131550000},{"$f":"IF(AND($F370,R12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),R12)),FALSE)","v":false},{"$f":"IF(AND($F370,S12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F371,L13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),L13)),FALSE)","v":false},{"$f":"IF(AND($F371,M13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),M13)),FALSE)","v":71420000},{"$f":"IF(AND($F371,N13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),N13)),FALSE)","v":74850000},{"$f":"IF(AND($F371,O13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),O13)),FALSE)","v":80260000},{"$f":"IF(AND($F371,P13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),P13)),FALSE)","v":78880000},{"$f":"IF(AND($F371,Q13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),Q13)),FALSE)","v":74000000},{"$f":"IF(AND($F371,R13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),R13)),FALSE)","v":false},{"$f":"IF(AND($F371,S13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F372,L14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),L14)),FALSE)","v":false},{"$f":"IF(AND($F372,M14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),M14)),FALSE)","v":39140000},{"$f":"IF(AND($F372,N14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),N14)),FALSE)","v":38110000},{"$f":"IF(AND($F372,O14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),O14)),FALSE)","v":31870000},{"$f":"IF(AND($F372,P14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),P14)),FALSE)","v":26450000},{"$f":"IF(AND($F372,Q14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),Q14)),FALSE)","v":29460000},{"$f":"IF(AND($F372,R14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),R14)),FALSE)","v":false},{"$f":"IF(AND($F372,S14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F373,L15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),L15)),FALSE)","v":false},{"$f":"IF(AND($F373,M15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),M15)),FALSE)","v":160420000},{"$f":"IF(AND($F373,N15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),N15)),FALSE)","v":146050000},{"$f":"IF(AND($F373,O15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),O15)),FALSE)","v":93850000},{"$f":"IF(AND($F373,P15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),P15)),FALSE)","v":80100000},{"$f":"IF(AND($F373,Q15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),Q15)),FALSE)","v":95860000},{"$f":"IF(AND($F373,R15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),R15)),FALSE)","v":false},{"$f":"IF(AND($F373,S15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F374,L16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),L16)),FALSE)","v":false},{"$f":"IF(AND($F374,M16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),M16)),FALSE)","v":16530001},{"$f":"IF(AND($F374,N16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),N16)),FALSE)","v":16480000},{"$f":"IF(AND($F374,O16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),O16)),FALSE)","v":15720000},{"$f":"IF(AND($F374,P16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),P16)),FALSE)","v":15040000},{"$f":"IF(AND($F374,Q16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),Q16)),FALSE)","v":16750000},{"$f":"IF(AND($F374,R16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),R16)),FALSE)","v":false},{"$f":"IF(AND($F374,S16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F375,L17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),L17)),FALSE)","v":false},{"$f":"IF(AND($F375,M17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),M17)),FALSE)","v":16420000},{"$f":"IF(AND($F375,N17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),N17)),FALSE)","v":16010000},{"$f":"IF(AND($F375,O17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),O17)),FALSE)","v":15430000},{"$f":"IF(AND($F375,P17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),P17)),FALSE)","v":14840000},{"$f":"IF(AND($F375,Q17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),Q17)),FALSE)","v":12050000},{"$f":"IF(AND($F375,R17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),R17)),FALSE)","v":false},{"$f":"IF(AND($F375,S17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F376,L18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),L18)),FALSE)","v":false},{"$f":"IF(AND($F376,M18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),M18)),FALSE)","v":24990000},{"$f":"IF(AND($F376,N18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),N18)),FALSE)","v":26370000},{"$f":"IF(AND($F376,O18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),O18)),FALSE)","v":28280000},{"$f":"IF(AND($F376,P18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),P18)),FALSE)","v":29930000},{"$f":"IF(AND($F376,Q18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),Q18)),FALSE)","v":30180000},{"$f":"IF(AND($F376,R18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),R18)),FALSE)","v":false},{"$f":"IF(AND($F376,S18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F377,L19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),L19)),FALSE)","v":false},{"$f":"IF(AND($F377,M19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),M19)),FALSE)","v":45100000},{"$f":"IF(AND($F377,N19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),N19)),FALSE)","v":44910000},{"$f":"IF(AND($F377,O19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),O19)),FALSE)","v":35590000},{"$f":"IF(AND($F377,P19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),P19)),FALSE)","v":34850000},{"$f":"IF(AND($F377,Q19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),Q19)),FALSE)","v":45950000},{"$f":"IF(AND($F377,R19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),R19)),FALSE)","v":false},{"$f":"IF(AND($F377,S19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F378,L20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),L20)),FALSE)","v":false},{"$f":"IF(AND($F378,M20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),M20)),FALSE)","v":286660000},{"$f":"IF(AND($F378,N20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),N20)),FALSE)","v":268500000},{"$f":"IF(AND($F378,O20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),O20)),FALSE)","v":167110000},{"$f":"IF(AND($F378,P20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),P20)),FALSE)","v":137570000},{"$f":"IF(AND($F378,Q20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),Q20)),FALSE)","v":164140000},{"$f":"IF(AND($F378,R20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),R20)),FALSE)","v":false},{"$f":"IF(AND($F378,S20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F379,L21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),L21)),FALSE)","v":false},{"$f":"IF(AND($F379,M21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),M21)),FALSE)","v":60920000},{"$f":"IF(AND($F379,N21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),N21)),FALSE)","v":72610000},{"$f":"IF(AND($F379,O21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),O21)),FALSE)","v":71040000},{"$f":"IF(AND($F379,P21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),P21)),FALSE)","v":73390000},{"$f":"IF(AND($F379,Q21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),Q21)),FALSE)","v":77230000},{"$f":"IF(AND($F379,R21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),R21)),FALSE)","v":false},{"$f":"IF(AND($F379,S21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F380,L22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),L22)),FALSE)","v":false},{"$f":"IF(AND($F380,M22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),M22)),FALSE)","v":51290000},{"$f":"IF(AND($F380,N22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),N22)),FALSE)","v":54090000},{"$f":"IF(AND($F380,O22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),O22)),FALSE)","v":58080000},{"$f":"IF(AND($F380,P22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),P22)),FALSE)","v":62060000},{"$f":"IF(AND($F380,Q22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),Q22)),FALSE)","v":66300004},{"$f":"IF(AND($F380,R22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),R22)),FALSE)","v":false},{"$f":"IF(AND($F380,S22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F381,L23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),L23)),FALSE)","v":false},{"$f":"IF(AND($F381,M23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),M23)),FALSE)","v":45770000},{"$f":"IF(AND($F381,N23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),N23)),FALSE)","v":42570000},{"$f":"IF(AND($F381,O23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),O23)),FALSE)","v":38070000},{"$f":"IF(AND($F381,P23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),P23)),FALSE)","v":38150000},{"$f":"IF(AND($F381,Q23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),Q23)),FALSE)","v":39450000},{"$f":"IF(AND($F381,R23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),R23)),FALSE)","v":false},{"$f":"IF(AND($F381,S23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F382,L24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),L24)),FALSE)","v":false},{"$f":"IF(AND($F382,M24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),M24)),FALSE)","v":13390000},{"$f":"IF(AND($F382,N24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),N24)),FALSE)","v":11970000},{"$f":"IF(AND($F382,O24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),O24)),FALSE)","v":11940000},{"$f":"IF(AND($F382,P24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),P24)),FALSE)","v":15640000},{"$f":"IF(AND($F382,Q24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),Q24)),FALSE)","v":15680000},{"$f":"IF(AND($F382,R24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),R24)),FALSE)","v":false},{"$f":"IF(AND($F382,S24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F383,L25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),L25)),FALSE)","v":false},{"$f":"IF(AND($F383,M25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),M25)),FALSE)","v":18310000},{"$f":"IF(AND($F383,N25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),N25)),FALSE)","v":19060000},{"$f":"IF(AND($F383,O25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),O25)),FALSE)","v":17830000},{"$f":"IF(AND($F383,P25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),P25)),FALSE)","v":17880000},{"$f":"IF(AND($F383,Q25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),Q25)),FALSE)","v":19470000},{"$f":"IF(AND($F383,R25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),R25)),FALSE)","v":false},{"$f":"IF(AND($F383,S25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F384,L26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),L26)),FALSE)","v":false},{"$f":"IF(AND($F384,M26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),M26)),FALSE)","v":15620000},{"$f":"IF(AND($F384,N26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),N26)),FALSE)","v":15340000},{"$f":"IF(AND($F384,O26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),O26)),FALSE)","v":14070000},{"$f":"IF(AND($F384,P26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),P26)),FALSE)","v":12900000},{"$f":"IF(AND($F384,Q26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),Q26)),FALSE)","v":10840000},{"$f":"IF(AND($F384,R26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),R26)),FALSE)","v":false},{"$f":"IF(AND($F384,S26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F385,L27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),L27)),FALSE)","v":false},{"$f":"IF(AND($F385,M27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),M27)),FALSE)","v":8990000},{"$f":"IF(AND($F385,N27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),N27)),FALSE)","v":8520000},{"$f":"IF(AND($F385,O27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),O27)),FALSE)","v":8149999.5},{"$f":"IF(AND($F385,P27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),P27)),FALSE)","v":7920000},{"$f":"IF(AND($F385,Q27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),Q27)),FALSE)","v":7940000},{"$f":"IF(AND($F385,R27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),R27)),FALSE)","v":false},{"$f":"IF(AND($F385,S27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F386,L28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),L28)),FALSE)","v":false},{"$f":"IF(AND($F386,M28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),M28)),FALSE)","v":22490000},{"$f":"IF(AND($F386,N28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),N28)),FALSE)","v":27560000},{"$f":"IF(AND($F386,O28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),O28)),FALSE)","v":26830000},{"$f":"IF(AND($F386,P28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),P28)),FALSE)","v":26770000},{"$f":"IF(AND($F386,Q28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),Q28)),FALSE)","v":29020000},{"$f":"IF(AND($F386,R28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),R28)),FALSE)","v":false},{"$f":"IF(AND($F386,S28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F387,L29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),L29)),FALSE)","v":false},{"$f":"IF(AND($F387,M29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),M29)),FALSE)","v":14820000},{"$f":"IF(AND($F387,N29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),N29)),FALSE)","v":16150000},{"$f":"IF(AND($F387,O29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),O29)),FALSE)","v":17340000},{"$f":"IF(AND($F387,P29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),P29)),FALSE)","v":18670000},{"$f":"IF(AND($F387,Q29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),Q29)),FALSE)","v":19600000},{"$f":"IF(AND($F387,R29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),R29)),FALSE)","v":false},{"$f":"IF(AND($F387,S29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F388,L30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),L30)),FALSE)","v":false},{"$f":"IF(AND($F388,M30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),M30)),FALSE)","v":7540000},{"$f":"IF(AND($F388,N30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),N30)),FALSE)","v":7770000},{"$f":"IF(AND($F388,O30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),O30)),FALSE)","v":8000000},{"$f":"IF(AND($F388,P30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),P30)),FALSE)","v":10200000},{"$f":"IF(AND($F388,Q30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),Q30)),FALSE)","v":9520000},{"$f":"IF(AND($F388,R30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),R30)),FALSE)","v":false},{"$f":"IF(AND($F388,S30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",111,null,null,null,null,null,{"$f":"IF(AND($F389,L31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),L31)),FALSE)","v":false},{"$f":"IF(AND($F389,M31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),M31)),FALSE)","v":37470000},{"$f":"IF(AND($F389,N31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),N31)),FALSE)","v":33430000},{"$f":"IF(AND($F389,O31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),O31)),FALSE)","v":29220000},{"$f":"IF(AND($F389,P31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),P31)),FALSE)","v":29150000},{"$f":"IF(AND($F389,Q31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),Q31)),FALSE)","v":30620000},{"$f":"IF(AND($F389,R31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),R31)),FALSE)","v":false},{"$f":"IF(AND($F389,S31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F390,L32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),L32)),FALSE)","v":false},{"$f":"IF(AND($F390,M32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),M32)),FALSE)","v":false},{"$f":"IF(AND($F390,N32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),N32)),FALSE)","v":false},{"$f":"IF(AND($F390,O32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),O32)),FALSE)","v":false},{"$f":"IF(AND($F390,P32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),P32)),FALSE)","v":false},{"$f":"IF(AND($F390,Q32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),Q32)),FALSE)","v":false},{"$f":"IF(AND($F390,R32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),R32)),FALSE)","v":false},{"$f":"IF(AND($F390,S32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F391,L33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),L33)),FALSE)","v":false},{"$f":"IF(AND($F391,M33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),M33)),FALSE)","v":false},{"$f":"IF(AND($F391,N33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),N33)),FALSE)","v":false},{"$f":"IF(AND($F391,O33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),O33)),FALSE)","v":false},{"$f":"IF(AND($F391,P33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),P33)),FALSE)","v":false},{"$f":"IF(AND($F391,Q33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),Q33)),FALSE)","v":false},{"$f":"IF(AND($F391,R33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),R33)),FALSE)","v":false},{"$f":"IF(AND($F391,S33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),S33)),FALSE)","v":false}]
[]
[]
[]
["Depreciation",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K368","v":2011},{"$f":"L368","v":2013},{"$f":"M368","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C369","v":"MMM"},{"$f":"D369","v":"MMM Income St"},{"$f":"E369","v":"'MMM Income St'!"},{"$f":"IFERROR(MATCH($A$395,INDIRECT(E397&\"A:A\"),0),FALSE)","v":113},null,null,null,null,null,{"$f":"IF(AND($F397,L11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),L11)),FALSE)","v":false},{"$f":"IF(AND($F397,M11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),M11)),FALSE)","v":1140000},{"$f":"IF(AND($F397,N11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),N11)),FALSE)","v":1180000},{"$f":"IF(AND($F397,O11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),O11)),FALSE)","v":1210000},{"$f":"IF(AND($F397,P11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),P11)),FALSE)","v":1210000},{"$f":"IF(AND($F397,Q11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),Q11)),FALSE)","v":1310000},{"$f":"IF(AND($F397,R11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),R11)),FALSE)","v":false},{"$f":"IF(AND($F397,S11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),S11)),FALSE)","v":false}]
[null,null,{"$f":"C370","v":"AAPL"},"AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH($A$395,INDIRECT(E398&\"A:A\"),0),FALSE)","v":113},null,null,null,null,null,{"$f":"IF(AND($F398,L12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),L12)),FALSE)","v":false},{"$f":"IF(AND($F398,M12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),M12)),FALSE)","v":5800000},{"$f":"IF(AND($F398,N12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),N12)),FALSE)","v":6860000},{"$f":"IF(AND($F398,O12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),O12)),FALSE)","v":10010000},{"$f":"IF(AND($F398,P12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),P12)),FALSE)","v":9030000},{"$f":"IF(AND($F398,Q12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),Q12)),FALSE)","v":8960000},{"$f":"IF(AND($F398,R12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),R12)),FALSE)","v":false},{"$f":"IF(AND($F398,S12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F399,L13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),L13)),FALSE)","v":false},{"$f":"IF(AND($F399,M13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),M13)),FALSE)","v":1640000},{"$f":"IF(AND($F399,N13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),N13)),FALSE)","v":1680000},{"$f":"IF(AND($F399,O13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),O13)),FALSE)","v":1610000},{"$f":"IF(AND($F399,P13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),P13)),FALSE)","v":1690000},{"$f":"IF(AND($F399,Q13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),Q13)),FALSE)","v":1830000},{"$f":"IF(AND($F399,R13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),R13)),FALSE)","v":false},{"$f":"IF(AND($F399,S13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F400,L14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),L14)),FALSE)","v":false},{"$f":"IF(AND($F400,M14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),M14)),FALSE)","v":2710000},{"$f":"IF(AND($F400,N14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),N14)),FALSE)","v":2800000},{"$f":"IF(AND($F400,O14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),O14)),FALSE)","v":2710000},{"$f":"IF(AND($F400,P14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),P14)),FALSE)","v":2710000},{"$f":"IF(AND($F400,Q14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),Q14)),FALSE)","v":2560000},{"$f":"IF(AND($F400,R14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),R14)),FALSE)","v":false},{"$f":"IF(AND($F400,S14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F401,L15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),L15)),FALSE)","v":false},{"$f":"IF(AND($F401,M15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),M15)),FALSE)","v":14870000},{"$f":"IF(AND($F401,N15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),N15)),FALSE)","v":17670000},{"$f":"IF(AND($F401,O15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),O15)),FALSE)","v":23350000},{"$f":"IF(AND($F401,P15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),P15)),FALSE)","v":19950000},{"$f":"IF(AND($F401,Q15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),Q15)),FALSE)","v":19550000},{"$f":"IF(AND($F401,R15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),R15)),FALSE)","v":false},{"$f":"IF(AND($F401,S15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F402,L16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),L16)),FALSE)","v":false},{"$f":"IF(AND($F402,M16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),M16)),FALSE)","v":1420000},{"$f":"IF(AND($F402,N16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),N16)),FALSE)","v":1270000},{"$f":"IF(AND($F402,O16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),O16)),FALSE)","v":1270000},{"$f":"IF(AND($F402,P16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),P16)),FALSE)","v":1470000},{"$f":"IF(AND($F402,Q16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),Q16)),FALSE)","v":1970000},{"$f":"IF(AND($F402,R16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),R16)),FALSE)","v":false},{"$f":"IF(AND($F402,S16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F403,L17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),L17)),FALSE)","v":false},{"$f":"IF(AND($F403,M17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),M17)),FALSE)","v":1740000},{"$f":"IF(AND($F403,N17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),N17)),FALSE)","v":1740000},{"$f":"IF(AND($F403,O17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),O17)),FALSE)","v":1750000},{"$f":"IF(AND($F403,P17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),P17)),FALSE)","v":1600000},{"$f":"IF(AND($F403,Q17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),Q17)),FALSE)","v":1150000},{"$f":"IF(AND($F403,R17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),R17)),FALSE)","v":false},{"$f":"IF(AND($F403,S17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F404,L18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),L18)),FALSE)","v":false},{"$f":"IF(AND($F404,M18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),M18)),FALSE)","v":1960000},{"$f":"IF(AND($F404,N18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),N18)),FALSE)","v":2060000},{"$f":"IF(AND($F404,O18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),O18)),FALSE)","v":2130000},{"$f":"IF(AND($F404,P18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),P18)),FALSE)","v":2320000},{"$f":"IF(AND($F404,Q18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),Q18)),FALSE)","v":2590000},{"$f":"IF(AND($F404,R18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),R18)),FALSE)","v":false},{"$f":"IF(AND($F404,S18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F405,L19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),L19)),FALSE)","v":false},{"$f":"IF(AND($F405,M19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),M19)),FALSE)","v":2150000},{"$f":"IF(AND($F405,N19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),N19)),FALSE)","v":2240000},{"$f":"IF(AND($F405,O19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),O19)),FALSE)","v":2100000},{"$f":"IF(AND($F405,P19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),P19)),FALSE)","v":2320000},{"$f":"IF(AND($F405,Q19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),Q19)),FALSE)","v":2870000},{"$f":"IF(AND($F405,R19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),R19)),FALSE)","v":false},{"$f":"IF(AND($F405,S19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F406,L20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),L20)),FALSE)","v":false},{"$f":"IF(AND($F406,M20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),M20)),FALSE)","v":17180000},{"$f":"IF(AND($F406,N20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),N20)),FALSE)","v":17300000},{"$f":"IF(AND($F406,O20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),O20)),FALSE)","v":18050000},{"$f":"IF(AND($F406,P20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),P20)),FALSE)","v":22310000},{"$f":"IF(AND($F406,Q20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),Q20)),FALSE)","v":19090000},{"$f":"IF(AND($F406,R20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),R20)),FALSE)","v":false},{"$f":"IF(AND($F406,S20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F407,L21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),L21)),FALSE)","v":false},{"$f":"IF(AND($F407,M21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),M21)),FALSE)","v":9760000},{"$f":"IF(AND($F407,N21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),N21)),FALSE)","v":4950000},{"$f":"IF(AND($F407,O21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),O21)),FALSE)","v":4850000},{"$f":"IF(AND($F407,P21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),P21)),FALSE)","v":5000000},{"$f":"IF(AND($F407,Q21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),Q21)),FALSE)","v":5140000},{"$f":"IF(AND($F407,R21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),R21)),FALSE)","v":false},{"$f":"IF(AND($F407,S21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F408,L22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),L22)),FALSE)","v":false},{"$f":"IF(AND($F408,M22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),M22)),FALSE)","v":0},{"$f":"IF(AND($F408,N22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),N22)),FALSE)","v":0},{"$f":"IF(AND($F408,O22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),O22)),FALSE)","v":0},{"$f":"IF(AND($F408,P22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),P22)),FALSE)","v":0},{"$f":"IF(AND($F408,Q22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),Q22)),FALSE)","v":0},{"$f":"IF(AND($F408,R22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),R22)),FALSE)","v":false},{"$f":"IF(AND($F408,S22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F409,L23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),L23)),FALSE)","v":false},{"$f":"IF(AND($F409,M23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),M23)),FALSE)","v":3330000},{"$f":"IF(AND($F409,N23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),N23)),FALSE)","v":3150000},{"$f":"IF(AND($F409,O23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),O23)),FALSE)","v":2660000},{"$f":"IF(AND($F409,P23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),P23)),FALSE)","v":2840000},{"$f":"IF(AND($F409,Q23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),Q23)),FALSE)","v":3020000},{"$f":"IF(AND($F409,R23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),R23)),FALSE)","v":false},{"$f":"IF(AND($F409,S23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F410,L24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),L24)),FALSE)","v":false},{"$f":"IF(AND($F410,M24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),M24)),FALSE)","v":6790000},{"$f":"IF(AND($F410,N24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),N24)),FALSE)","v":7380000},{"$f":"IF(AND($F410,O24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),O24)),FALSE)","v":7820000},{"$f":"IF(AND($F410,P24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),P24)),FALSE)","v":6270000},{"$f":"IF(AND($F410,Q24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),Q24)),FALSE)","v":6750000},{"$f":"IF(AND($F410,R24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),R24)),FALSE)","v":false},{"$f":"IF(AND($F410,S24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F411,L25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),L25)),FALSE)","v":false},{"$f":"IF(AND($F411,M25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),M25)),FALSE)","v":2740000},{"$f":"IF(AND($F411,N25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),N25)),FALSE)","v":2500000},{"$f":"IF(AND($F411,O25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),O25)),FALSE)","v":2550000},{"$f":"IF(AND($F411,P25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),P25)),FALSE)","v":2550000},{"$f":"IF(AND($F411,Q25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),Q25)),FALSE)","v":2640000},{"$f":"IF(AND($F411,R25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),R25)),FALSE)","v":false},{"$f":"IF(AND($F411,S25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F412,L26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),L26)),FALSE)","v":false},{"$f":"IF(AND($F412,M26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),M26)),FALSE)","v":1500000},{"$f":"IF(AND($F412,N26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),N26)),FALSE)","v":1540000},{"$f":"IF(AND($F412,O26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),O26)),FALSE)","v":1440000},{"$f":"IF(AND($F412,P26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),P26)),FALSE)","v":1390000},{"$f":"IF(AND($F412,Q26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),Q26)),FALSE)","v":1230000},{"$f":"IF(AND($F412,R26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),R26)),FALSE)","v":false},{"$f":"IF(AND($F412,S26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F413,L27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),L27)),FALSE)","v":false},{"$f":"IF(AND($F413,M27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),M27)),FALSE)","v":2200000},{"$f":"IF(AND($F413,N27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),N27)),FALSE)","v":2490000},{"$f":"IF(AND($F413,O27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),O27)),FALSE)","v":1580000},{"$f":"IF(AND($F413,P27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),P27)),FALSE)","v":1640000},{"$f":"IF(AND($F413,Q27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),Q27)),FALSE)","v":1440000},{"$f":"IF(AND($F413,R27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),R27)),FALSE)","v":false},{"$f":"IF(AND($F413,S27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F414,L28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),L28)),FALSE)","v":false},{"$f":"IF(AND($F414,M28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),M28)),FALSE)","v":3400000},{"$f":"IF(AND($F414,N28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),N28)),FALSE)","v":4100000},{"$f":"IF(AND($F414,O28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),O28)),FALSE)","v":4900000},{"$f":"IF(AND($F414,P28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),P28)),FALSE)","v":6100000},{"$f":"IF(AND($F414,Q28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),Q28)),FALSE)","v":7700000},{"$f":"IF(AND($F414,R28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),R28)),FALSE)","v":false},{"$f":"IF(AND($F414,S28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F415,L29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),L29)),FALSE)","v":false},{"$f":"IF(AND($F415,M29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),M29)),FALSE)","v":518000},{"$f":"IF(AND($F415,N29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),N29)),FALSE)","v":606000},{"$f":"IF(AND($F415,O29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),O29)),FALSE)","v":649000},{"$f":"IF(AND($F415,P29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),P29)),FALSE)","v":706000},{"$f":"IF(AND($F415,Q29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),Q29)),FALSE)","v":747000},{"$f":"IF(AND($F415,R29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),R29)),FALSE)","v":false},{"$f":"IF(AND($F415,S29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F416,L30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),L30)),FALSE)","v":false},{"$f":"IF(AND($F416,M30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),M30)),FALSE)","v":1610000},{"$f":"IF(AND($F416,N30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),N30)),FALSE)","v":1500000},{"$f":"IF(AND($F416,O30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),O30)),FALSE)","v":1430000},{"$f":"IF(AND($F416,P30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),P30)),FALSE)","v":1700000},{"$f":"IF(AND($F416,Q30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),Q30)),FALSE)","v":1510000},{"$f":"IF(AND($F416,R30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),R30)),FALSE)","v":false},{"$f":"IF(AND($F416,S30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",113,null,null,null,null,null,{"$f":"IF(AND($F417,L31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),L31)),FALSE)","v":false},{"$f":"IF(AND($F417,M31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),M31)),FALSE)","v":2630000},{"$f":"IF(AND($F417,N31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),N31)),FALSE)","v":2550000},{"$f":"IF(AND($F417,O31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),O31)),FALSE)","v":2580000},{"$f":"IF(AND($F417,P31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),P31)),FALSE)","v":2470000},{"$f":"IF(AND($F417,Q31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),Q31)),FALSE)","v":2530000},{"$f":"IF(AND($F417,R31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),R31)),FALSE)","v":false},{"$f":"IF(AND($F417,S31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F418,L32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),L32)),FALSE)","v":false},{"$f":"IF(AND($F418,M32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),M32)),FALSE)","v":false},{"$f":"IF(AND($F418,N32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),N32)),FALSE)","v":false},{"$f":"IF(AND($F418,O32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),O32)),FALSE)","v":false},{"$f":"IF(AND($F418,P32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),P32)),FALSE)","v":false},{"$f":"IF(AND($F418,Q32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),Q32)),FALSE)","v":false},{"$f":"IF(AND($F418,R32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),R32)),FALSE)","v":false},{"$f":"IF(AND($F418,S32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F419,L33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),L33)),FALSE)","v":false},{"$f":"IF(AND($F419,M33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),M33)),FALSE)","v":false},{"$f":"IF(AND($F419,N33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),N33)),FALSE)","v":false},{"$f":"IF(AND($F419,O33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),O33)),FALSE)","v":false},{"$f":"IF(AND($F419,P33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),P33)),FALSE)","v":false},{"$f":"IF(AND($F419,Q33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),Q33)),FALSE)","v":false},{"$f":"IF(AND($F419,R33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),R33)),FALSE)","v":false},{"$f":"IF(AND($F419,S33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),S33)),FALSE)","v":false}]
[]
[]
["Research & Development",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K395","v":2011},{"$f":"L395","v":2013},{"$f":"M395","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C397","v":"MMM"},{"$f":"D397","v":"MMM Income St"},{"$f":"E397","v":"'MMM Income St'!"},{"$f":"IFERROR(MATCH($A$422,INDIRECT(E424&\"A:A\"),0),FALSE)","v":121},null,null,null,null,null,{"$f":"IF(AND($F424,L11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),L11)),FALSE)","v":false},{"$f":"IF(AND($F424,M11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),M11)),FALSE)","v":1720000},{"$f":"IF(AND($F424,N11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),N11)),FALSE)","v":1770000},{"$f":"IF(AND($F424,O11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),O11)),FALSE)","v":1750000},{"$f":"IF(AND($F424,P11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),P11)),FALSE)","v":1740000},{"$f":"IF(AND($F424,Q11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),Q11)),FALSE)","v":1840000},{"$f":"IF(AND($F424,R11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),R11)),FALSE)","v":false},{"$f":"IF(AND($F424,S11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),S11)),FALSE)","v":false}]
[null,null,{"$f":"C398","v":"AAPL"},"AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH($A$422,INDIRECT(E425&\"A:A\"),0),FALSE)","v":121},null,null,null,null,null,{"$f":"IF(AND($F425,L12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),L12)),FALSE)","v":false},{"$f":"IF(AND($F425,M12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),M12)),FALSE)","v":4480000},{"$f":"IF(AND($F425,N12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),N12)),FALSE)","v":6040000},{"$f":"IF(AND($F425,O12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),O12)),FALSE)","v":8069999.5},{"$f":"IF(AND($F425,P12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),P12)),FALSE)","v":10050000},{"$f":"IF(AND($F425,Q12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),Q12)),FALSE)","v":11580000},{"$f":"IF(AND($F425,R12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),R12)),FALSE)","v":false},{"$f":"IF(AND($F425,S12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F426,L13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),L13)),FALSE)","v":false},{"$f":"IF(AND($F426,M13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),M13)),FALSE)","v":3070000},{"$f":"IF(AND($F426,N13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),N13)),FALSE)","v":3050000},{"$f":"IF(AND($F426,O13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),O13)),FALSE)","v":3330000},{"$f":"IF(AND($F426,P13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),P13)),FALSE)","v":4630000},{"$f":"IF(AND($F426,Q13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),Q13)),FALSE)","v":3180000},{"$f":"IF(AND($F426,R13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),R13)),FALSE)","v":false},{"$f":"IF(AND($F426,S13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F427,L14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),L14)),FALSE)","v":false},{"$f":"IF(AND($F427,M14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),M14)),FALSE)","v":2050000},{"$f":"IF(AND($F427,N14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),N14)),FALSE)","v":2140000},{"$f":"IF(AND($F427,O14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),O14)),FALSE)","v":2120000},{"$f":"IF(AND($F427,P14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),P14)),FALSE)","v":1950000},{"$f":"IF(AND($F427,Q14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),Q14)),FALSE)","v":1910000},{"$f":"IF(AND($F427,R14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),R14)),FALSE)","v":false},{"$f":"IF(AND($F427,S14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F428,L15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),L15)),FALSE)","v":false},{"$f":"IF(AND($F428,M15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),M15)),FALSE)","v":750000},{"$f":"IF(AND($F428,N15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),N15)),FALSE)","v":707000},{"$f":"IF(AND($F428,O15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),O15)),FALSE)","v":601000},{"$f":"IF(AND($F428,P15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),P15)),FALSE)","v":476000},{"$f":"IF(AND($F428,Q15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),Q15)),FALSE)","v":433000},{"$f":"IF(AND($F428,R15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),R15)),FALSE)","v":false},{"$f":"IF(AND($F428,S15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F429,L16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),L16)),FALSE)","v":false},{"$f":"IF(AND($F429,M16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),M16)),FALSE)","v":6290000},{"$f":"IF(AND($F429,N16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),N16)),FALSE)","v":6210000},{"$f":"IF(AND($F429,O16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),O16)),FALSE)","v":6300000},{"$f":"IF(AND($F429,P16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),P16)),FALSE)","v":6060000},{"$f":"IF(AND($F429,Q16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),Q16)),FALSE)","v":6330000},{"$f":"IF(AND($F429,R16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),R16)),FALSE)","v":false},{"$f":"IF(AND($F429,S16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F430,L17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),L17)),FALSE)","v":false},{"$f":"IF(AND($F430,M17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),M17)),FALSE)","v":0},{"$f":"IF(AND($F430,N17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),N17)),FALSE)","v":0},{"$f":"IF(AND($F430,O17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),O17)),FALSE)","v":0},{"$f":"IF(AND($F430,P17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),P17)),FALSE)","v":0},{"$f":"IF(AND($F430,Q17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),Q17)),FALSE)","v":0},{"$f":"IF(AND($F430,R17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),R17)),FALSE)","v":false},{"$f":"IF(AND($F430,S17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F431,L18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),L18)),FALSE)","v":false},{"$f":"IF(AND($F431,M18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),M18)),FALSE)","v":0},{"$f":"IF(AND($F431,N18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),N18)),FALSE)","v":0},{"$f":"IF(AND($F431,O18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),O18)),FALSE)","v":0},{"$f":"IF(AND($F431,P18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),P18)),FALSE)","v":0},{"$f":"IF(AND($F431,Q18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),Q18)),FALSE)","v":0},{"$f":"IF(AND($F431,R18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),R18)),FALSE)","v":false},{"$f":"IF(AND($F431,S18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F432,L19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),L19)),FALSE)","v":false},{"$f":"IF(AND($F432,M19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),M19)),FALSE)","v":1750000},{"$f":"IF(AND($F432,N19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),N19)),FALSE)","v":1650000},{"$f":"IF(AND($F432,O19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),O19)),FALSE)","v":1600000},{"$f":"IF(AND($F432,P19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),P19)),FALSE)","v":1580000},{"$f":"IF(AND($F432,Q19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),Q19)),FALSE)","v":2110000},{"$f":"IF(AND($F432,R19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),R19)),FALSE)","v":false},{"$f":"IF(AND($F432,S19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F433,L20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),L20)),FALSE)","v":false},{"$f":"IF(AND($F433,M20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),M20)),FALSE)","v":1039999.9375},{"$f":"IF(AND($F433,N20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),N20)),FALSE)","v":971000},{"$f":"IF(AND($F433,O20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),O20)),FALSE)","v":1010000},{"$f":"IF(AND($F433,P20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),P20)),FALSE)","v":1060000},{"$f":"IF(AND($F433,Q20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),Q20)),FALSE)","v":1060000},{"$f":"IF(AND($F433,R20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),R20)),FALSE)","v":false},{"$f":"IF(AND($F433,S20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F434,L21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),L21)),FALSE)","v":false},{"$f":"IF(AND($F434,M21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),M21)),FALSE)","v":4750000},{"$f":"IF(AND($F434,N21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),N21)),FALSE)","v":4230000},{"$f":"IF(AND($F434,O21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),O21)),FALSE)","v":4250000},{"$f":"IF(AND($F434,P21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),P21)),FALSE)","v":4780000},{"$f":"IF(AND($F434,Q21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),Q21)),FALSE)","v":4800000},{"$f":"IF(AND($F434,R21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),R21)),FALSE)","v":false},{"$f":"IF(AND($F434,S21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F435,L22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),L22)),FALSE)","v":false},{"$f":"IF(AND($F435,M22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),M22)),FALSE)","v":0},{"$f":"IF(AND($F435,N22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),N22)),FALSE)","v":0},{"$f":"IF(AND($F435,O22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),O22)),FALSE)","v":0},{"$f":"IF(AND($F435,P22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),P22)),FALSE)","v":0},{"$f":"IF(AND($F435,Q22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),Q22)),FALSE)","v":0},{"$f":"IF(AND($F435,R22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),R22)),FALSE)","v":false},{"$f":"IF(AND($F435,S22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F436,L23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),L23)),FALSE)","v":false},{"$f":"IF(AND($F436,M23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),M23)),FALSE)","v":5480000},{"$f":"IF(AND($F436,N23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),N23)),FALSE)","v":5230000},{"$f":"IF(AND($F436,O23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),O23)),FALSE)","v":4980000},{"$f":"IF(AND($F436,P23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),P23)),FALSE)","v":5420000},{"$f":"IF(AND($F436,Q23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),Q23)),FALSE)","v":5370000},{"$f":"IF(AND($F436,R23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),R23)),FALSE)","v":false},{"$f":"IF(AND($F436,S23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F437,L24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),L24)),FALSE)","v":false},{"$f":"IF(AND($F437,M24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),M24)),FALSE)","v":10640000},{"$f":"IF(AND($F437,N24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),N24)),FALSE)","v":11560000},{"$f":"IF(AND($F437,O24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),O24)),FALSE)","v":11950000},{"$f":"IF(AND($F437,P24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),P24)),FALSE)","v":12750000},{"$f":"IF(AND($F437,Q24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),Q24)),FALSE)","v":13140000},{"$f":"IF(AND($F437,R24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),R24)),FALSE)","v":false},{"$f":"IF(AND($F437,S24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F438,L25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),L25)),FALSE)","v":false},{"$f":"IF(AND($F438,M25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),M25)),FALSE)","v":8200000},{"$f":"IF(AND($F438,N25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),N25)),FALSE)","v":8500000},{"$f":"IF(AND($F438,O25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),O25)),FALSE)","v":9050000},{"$f":"IF(AND($F438,P25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),P25)),FALSE)","v":9010000},{"$f":"IF(AND($F438,Q25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),Q25)),FALSE)","v":10390000},{"$f":"IF(AND($F438,R25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),R25)),FALSE)","v":false},{"$f":"IF(AND($F438,S25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F439,L26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),L26)),FALSE)","v":false},{"$f":"IF(AND($F439,M26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),M26)),FALSE)","v":0},{"$f":"IF(AND($F439,N26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),N26)),FALSE)","v":0},{"$f":"IF(AND($F439,O26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),O26)),FALSE)","v":0},{"$f":"IF(AND($F439,P26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),P26)),FALSE)","v":0},{"$f":"IF(AND($F439,Q26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),Q26)),FALSE)","v":0},{"$f":"IF(AND($F439,R26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),R26)),FALSE)","v":false},{"$f":"IF(AND($F439,S26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F440,L27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),L27)),FALSE)","v":false},{"$f":"IF(AND($F440,M27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),M27)),FALSE)","v":7120000},{"$f":"IF(AND($F440,N27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),N27)),FALSE)","v":6530000},{"$f":"IF(AND($F440,O27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),O27)),FALSE)","v":6570000},{"$f":"IF(AND($F440,P27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),P27)),FALSE)","v":5980000},{"$f":"IF(AND($F440,Q27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),Q27)),FALSE)","v":9570000},{"$f":"IF(AND($F440,R27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),R27)),FALSE)","v":false},{"$f":"IF(AND($F440,S27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F441,L28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),L28)),FALSE)","v":false},{"$f":"IF(AND($F441,M28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),M28)),FALSE)","v":11380000},{"$f":"IF(AND($F441,N28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),N28)),FALSE)","v":12050000},{"$f":"IF(AND($F441,O28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),O28)),FALSE)","v":11990000},{"$f":"IF(AND($F441,P28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),P28)),FALSE)","v":13040000},{"$f":"IF(AND($F441,Q28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),Q28)),FALSE)","v":14730000},{"$f":"IF(AND($F441,R28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),R28)),FALSE)","v":false},{"$f":"IF(AND($F441,S28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F442,L29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),L29)),FALSE)","v":false},{"$f":"IF(AND($F442,M29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),M29)),FALSE)","v":0},{"$f":"IF(AND($F442,N29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),N29)),FALSE)","v":0},{"$f":"IF(AND($F442,O29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),O29)),FALSE)","v":0},{"$f":"IF(AND($F442,P29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),P29)),FALSE)","v":0},{"$f":"IF(AND($F442,Q29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),Q29)),FALSE)","v":0},{"$f":"IF(AND($F442,R29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),R29)),FALSE)","v":false},{"$f":"IF(AND($F442,S29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F443,L30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),L30)),FALSE)","v":false},{"$f":"IF(AND($F443,M30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),M30)),FALSE)","v":6550000},{"$f":"IF(AND($F443,N30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),N30)),FALSE)","v":8310000.5},{"$f":"IF(AND($F443,O30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),O30)),FALSE)","v":7670000},{"$f":"IF(AND($F443,P30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),P30)),FALSE)","v":7840000},{"$f":"IF(AND($F443,Q30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),Q30)),FALSE)","v":7620000},{"$f":"IF(AND($F443,R30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),R30)),FALSE)","v":false},{"$f":"IF(AND($F443,S30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",121,null,null,null,null,null,{"$f":"IF(AND($F444,L31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),L31)),FALSE)","v":false},{"$f":"IF(AND($F444,M31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),M31)),FALSE)","v":1980000},{"$f":"IF(AND($F444,N31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),N31)),FALSE)","v":1990000},{"$f":"IF(AND($F444,O31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),O31)),FALSE)","v":1880000},{"$f":"IF(AND($F444,P31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),P31)),FALSE)","v":1870000},{"$f":"IF(AND($F444,Q31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),Q31)),FALSE)","v":1910000},{"$f":"IF(AND($F444,R31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),R31)),FALSE)","v":false},{"$f":"IF(AND($F444,S31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F445,L32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),L32)),FALSE)","v":false},{"$f":"IF(AND($F445,M32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),M32)),FALSE)","v":false},{"$f":"IF(AND($F445,N32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),N32)),FALSE)","v":false},{"$f":"IF(AND($F445,O32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),O32)),FALSE)","v":false},{"$f":"IF(AND($F445,P32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),P32)),FALSE)","v":false},{"$f":"IF(AND($F445,Q32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),Q32)),FALSE)","v":false},{"$f":"IF(AND($F445,R32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),R32)),FALSE)","v":false},{"$f":"IF(AND($F445,S32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F446,L33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),L33)),FALSE)","v":false},{"$f":"IF(AND($F446,M33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),M33)),FALSE)","v":false},{"$f":"IF(AND($F446,N33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),N33)),FALSE)","v":false},{"$f":"IF(AND($F446,O33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),O33)),FALSE)","v":false},{"$f":"IF(AND($F446,P33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),P33)),FALSE)","v":false},{"$f":"IF(AND($F446,Q33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),Q33)),FALSE)","v":false},{"$f":"IF(AND($F446,R33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),R33)),FALSE)","v":false},{"$f":"IF(AND($F446,S33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),S33)),FALSE)","v":false}]
[]
["Other SG&A",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K422","v":2011},{"$f":"L422","v":2013},{"$f":"M422","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C424","v":"MMM"},{"$f":"D424","v":"MMM Income St"},{"$f":"E424","v":"'MMM Income St'!"},{"$f":"IFERROR(MATCH($A$448,INDIRECT(E450&\"A:A\"),0),FALSE)","v":122},null,null,null,null,null,{"$f":"IF(AND($F450,L11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),L11)),FALSE)","v":false},{"$f":"IF(AND($F450,M11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),M11)),FALSE)","v":6380000},{"$f":"IF(AND($F450,N11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),N11)),FALSE)","v":6470000},{"$f":"IF(AND($F450,O11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),O11)),FALSE)","v":6120000},{"$f":"IF(AND($F450,P11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),P11)),FALSE)","v":6220000},{"$f":"IF(AND($F450,Q11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),Q11)),FALSE)","v":6520000},{"$f":"IF(AND($F450,R11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),R11)),FALSE)","v":false},{"$f":"IF(AND($F450,S11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),S11)),FALSE)","v":false}]
[null,null,{"$f":"C425","v":"AAPL"},"AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH($A$448,INDIRECT(E451&\"A:A\"),0),FALSE)","v":122},null,null,null,null,null,{"$f":"IF(AND($F451,L12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),L12)),FALSE)","v":false},{"$f":"IF(AND($F451,M12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),M12)),FALSE)","v":10830000},{"$f":"IF(AND($F451,N12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),N12)),FALSE)","v":11990000},{"$f":"IF(AND($F451,O12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),O12)),FALSE)","v":14330000},{"$f":"IF(AND($F451,P12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),P12)),FALSE)","v":14190000},{"$f":"IF(AND($F451,Q12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),Q12)),FALSE)","v":15260000},{"$f":"IF(AND($F451,R12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),R12)),FALSE)","v":false},{"$f":"IF(AND($F451,S12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F452,L13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),L13)),FALSE)","v":false},{"$f":"IF(AND($F452,M13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),M13)),FALSE)","v":3960000},{"$f":"IF(AND($F452,N13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),N13)),FALSE)","v":3770000},{"$f":"IF(AND($F452,O13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),O13)),FALSE)","v":3530000},{"$f":"IF(AND($F452,P13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),P13)),FALSE)","v":3620000},{"$f":"IF(AND($F452,Q13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),Q13)),FALSE)","v":4090000.25},{"$f":"IF(AND($F452,R13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),R13)),FALSE)","v":false},{"$f":"IF(AND($F452,S13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F453,L14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),L14)),FALSE)","v":false},{"$f":"IF(AND($F453,M14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),M14)),FALSE)","v":5440000},{"$f":"IF(AND($F453,N14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),N14)),FALSE)","v":5670000},{"$f":"IF(AND($F453,O14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),O14)),FALSE)","v":4950000},{"$f":"IF(AND($F453,P14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),P14)),FALSE)","v":4690000},{"$f":"IF(AND($F453,Q14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),Q14)),FALSE)","v":5180000},{"$f":"IF(AND($F453,R14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),R14)),FALSE)","v":false},{"$f":"IF(AND($F453,S14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F454,L15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),L15)),FALSE)","v":false},{"$f":"IF(AND($F454,M15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),M15)),FALSE)","v":3760000},{"$f":"IF(AND($F454,N15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),N15)),FALSE)","v":3790000},{"$f":"IF(AND($F454,O15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),O15)),FALSE)","v":3840000},{"$f":"IF(AND($F454,P15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),P15)),FALSE)","v":4130000},{"$f":"IF(AND($F454,Q15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),Q15)),FALSE)","v":4020000},{"$f":"IF(AND($F454,R15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),R15)),FALSE)","v":false},{"$f":"IF(AND($F454,S15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F455,L16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),L16)),FALSE)","v":false},{"$f":"IF(AND($F455,M16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),M16)),FALSE)","v":11530000},{"$f":"IF(AND($F455,N16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),N16)),FALSE)","v":11750000},{"$f":"IF(AND($F455,O16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),O16)),FALSE)","v":11390000},{"$f":"IF(AND($F455,P16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),P16)),FALSE)","v":11200000},{"$f":"IF(AND($F455,Q16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),Q16)),FALSE)","v":11390000},{"$f":"IF(AND($F455,R16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),R16)),FALSE)","v":false},{"$f":"IF(AND($F455,S16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F456,L17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),L17)),FALSE)","v":false},{"$f":"IF(AND($F456,M17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),M17)),FALSE)","v":17370000},{"$f":"IF(AND($F456,N17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),N17)),FALSE)","v":17160000},{"$f":"IF(AND($F456,O17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),O17)),FALSE)","v":16400000},{"$f":"IF(AND($F456,P17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),P17)),FALSE)","v":15280000},{"$f":"IF(AND($F456,Q17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),Q17)),FALSE)","v":12540000},{"$f":"IF(AND($F456,R17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),R17)),FALSE)","v":false},{"$f":"IF(AND($F456,S17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F457,L18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),L18)),FALSE)","v":false},{"$f":"IF(AND($F457,M18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),M18)),FALSE)","v":8370000},{"$f":"IF(AND($F457,N18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),N18)),FALSE)","v":8570000},{"$f":"IF(AND($F457,O18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),O18)),FALSE)","v":8520000},{"$f":"IF(AND($F457,P18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),P18)),FALSE)","v":8750000},{"$f":"IF(AND($F457,Q18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),Q18)),FALSE)","v":8180000.5},{"$f":"IF(AND($F457,R18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),R18)),FALSE)","v":false},{"$f":"IF(AND($F457,S18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F458,L19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),L19)),FALSE)","v":false},{"$f":"IF(AND($F458,M19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),M19)),FALSE)","v":3020000},{"$f":"IF(AND($F458,N19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),N19)),FALSE)","v":3110000},{"$f":"IF(AND($F458,O19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),O19)),FALSE)","v":2920000},{"$f":"IF(AND($F458,P19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),P19)),FALSE)","v":2930000},{"$f":"IF(AND($F458,Q19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),Q19)),FALSE)","v":4020000},{"$f":"IF(AND($F458,R19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),R19)),FALSE)","v":false},{"$f":"IF(AND($F458,S19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F459,L20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),L20)),FALSE)","v":false},{"$f":"IF(AND($F459,M20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),M20)),FALSE)","v":11170000},{"$f":"IF(AND($F459,N20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),N20)),FALSE)","v":11030000},{"$f":"IF(AND($F459,O20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),O20)),FALSE)","v":9950000},{"$f":"IF(AND($F459,P20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),P20)),FALSE)","v":9740000},{"$f":"IF(AND($F459,Q20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),Q20)),FALSE)","v":9890000},{"$f":"IF(AND($F459,R20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),R20)),FALSE)","v":false},{"$f":"IF(AND($F459,S20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F460,L21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),L21)),FALSE)","v":false},{"$f":"IF(AND($F460,M21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),M21)),FALSE)","v":39120000},{"$f":"IF(AND($F460,N21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),N21)),FALSE)","v":16850000},{"$f":"IF(AND($F460,O21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),O21)),FALSE)","v":16830000},{"$f":"IF(AND($F460,P21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),P21)),FALSE)","v":17180000},{"$f":"IF(AND($F460,Q21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),Q21)),FALSE)","v":16680000},{"$f":"IF(AND($F460,R21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),R21)),FALSE)","v":false},{"$f":"IF(AND($F460,S21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F461,L22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),L22)),FALSE)","v":false},{"$f":"IF(AND($F461,M22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),M22)),FALSE)","v":16600000},{"$f":"IF(AND($F461,N22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),N22)),FALSE)","v":16800000},{"$f":"IF(AND($F461,O22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),O22)),FALSE)","v":16670000},{"$f":"IF(AND($F461,P22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),P22)),FALSE)","v":17100000},{"$f":"IF(AND($F461,Q22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),Q22)),FALSE)","v":17690000},{"$f":"IF(AND($F461,R22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),R22)),FALSE)","v":false},{"$f":"IF(AND($F461,S22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F462,L23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),L23)),FALSE)","v":false},{"$f":"IF(AND($F462,M23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),M23)),FALSE)","v":22250000},{"$f":"IF(AND($F462,N23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),N23)),FALSE)","v":21400000},{"$f":"IF(AND($F462,O23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),O23)),FALSE)","v":19660000},{"$f":"IF(AND($F462,P23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),P23)),FALSE)","v":19640000},{"$f":"IF(AND($F462,Q23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),Q23)),FALSE)","v":19560000},{"$f":"IF(AND($F462,R23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),R23)),FALSE)","v":false},{"$f":"IF(AND($F462,S23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F463,L24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),L24)),FALSE)","v":false},{"$f":"IF(AND($F463,M24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),M24)),FALSE)","v":8090000},{"$f":"IF(AND($F463,N24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),N24)),FALSE)","v":8140000.5},{"$f":"IF(AND($F463,O24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),O24)),FALSE)","v":7880000},{"$f":"IF(AND($F463,P24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),P24)),FALSE)","v":8400000},{"$f":"IF(AND($F463,Q24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),Q24)),FALSE)","v":7480000},{"$f":"IF(AND($F463,R24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),R24)),FALSE)","v":false},{"$f":"IF(AND($F463,S24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F464,L25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),L25)),FALSE)","v":false},{"$f":"IF(AND($F464,M25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),M25)),FALSE)","v":21830000},{"$f":"IF(AND($F464,N25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),N25)),FALSE)","v":21950000},{"$f":"IF(AND($F464,O25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),O25)),FALSE)","v":21200000},{"$f":"IF(AND($F464,P25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),P25)),FALSE)","v":19950000},{"$f":"IF(AND($F464,Q25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),Q25)),FALSE)","v":21420000},{"$f":"IF(AND($F464,R25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),R25)),FALSE)","v":false},{"$f":"IF(AND($F464,S25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F465,L26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),L26)),FALSE)","v":false},{"$f":"IF(AND($F465,M26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),M26)),FALSE)","v":2410000},{"$f":"IF(AND($F465,N26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),N26)),FALSE)","v":2510000},{"$f":"IF(AND($F465,O26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),O26)),FALSE)","v":2430000},{"$f":"IF(AND($F465,P26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),P26)),FALSE)","v":2380000},{"$f":"IF(AND($F465,Q26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),Q26)),FALSE)","v":2230000},{"$f":"IF(AND($F465,R26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),R26)),FALSE)","v":false},{"$f":"IF(AND($F465,S26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F466,L27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),L27)),FALSE)","v":false},{"$f":"IF(AND($F466,M27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),M27)),FALSE)","v":11670000},{"$f":"IF(AND($F466,N27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),N27)),FALSE)","v":11170000},{"$f":"IF(AND($F466,O27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),O27)),FALSE)","v":10240000},{"$f":"IF(AND($F466,P27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),P27)),FALSE)","v":9670000},{"$f":"IF(AND($F466,Q27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),Q27)),FALSE)","v":9830000},{"$f":"IF(AND($F466,R27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),R27)),FALSE)","v":false},{"$f":"IF(AND($F466,S27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F467,L28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),L28)),FALSE)","v":false},{"$f":"IF(AND($F467,M28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),M28)),FALSE)","v":20630000},{"$f":"IF(AND($F467,N28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),N28)),FALSE)","v":20320000},{"$f":"IF(AND($F467,O28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),O28)),FALSE)","v":19260000},{"$f":"IF(AND($F467,P28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),P28)),FALSE)","v":19580000},{"$f":"IF(AND($F467,Q28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),Q28)),FALSE)","v":21610000},{"$f":"IF(AND($F467,R28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),R28)),FALSE)","v":false},{"$f":"IF(AND($F467,S28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F468,L29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),L29)),FALSE)","v":false},{"$f":"IF(AND($F468,M29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),M29)),FALSE)","v":8770000},{"$f":"IF(AND($F468,N29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),N29)),FALSE)","v":9890000},{"$f":"IF(AND($F468,O29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),O29)),FALSE)","v":10470000},{"$f":"IF(AND($F468,P29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),P29)),FALSE)","v":10560000},{"$f":"IF(AND($F468,Q29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),Q29)),FALSE)","v":11510000},{"$f":"IF(AND($F468,R29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),R29)),FALSE)","v":false},{"$f":"IF(AND($F468,S29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F469,L30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),L30)),FALSE)","v":false},{"$f":"IF(AND($F469,M30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),M30)),FALSE)","v":14190000},{"$f":"IF(AND($F469,N30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),N30)),FALSE)","v":13960000},{"$f":"IF(AND($F469,O30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),O30)),FALSE)","v":14730000},{"$f":"IF(AND($F469,P30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),P30)),FALSE)","v":14760000},{"$f":"IF(AND($F469,Q30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),Q30)),FALSE)","v":14710000},{"$f":"IF(AND($F469,R30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),R30)),FALSE)","v":false},{"$f":"IF(AND($F469,S30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",122,null,null,null,null,null,{"$f":"IF(AND($F470,L31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),L31)),FALSE)","v":false},{"$f":"IF(AND($F470,M31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),M31)),FALSE)","v":22580000},{"$f":"IF(AND($F470,N31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),N31)),FALSE)","v":17450000},{"$f":"IF(AND($F470,O31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),O31)),FALSE)","v":16639999},{"$f":"IF(AND($F470,P31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),P31)),FALSE)","v":16690001},{"$f":"IF(AND($F470,Q31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),Q31)),FALSE)","v":16690001},{"$f":"IF(AND($F470,R31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),R31)),FALSE)","v":false},{"$f":"IF(AND($F470,S31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F471,L32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),L32)),FALSE)","v":false},{"$f":"IF(AND($F471,M32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),M32)),FALSE)","v":false},{"$f":"IF(AND($F471,N32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),N32)),FALSE)","v":false},{"$f":"IF(AND($F471,O32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),O32)),FALSE)","v":false},{"$f":"IF(AND($F471,P32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),P32)),FALSE)","v":false},{"$f":"IF(AND($F471,Q32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),Q32)),FALSE)","v":false},{"$f":"IF(AND($F471,R32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),R32)),FALSE)","v":false},{"$f":"IF(AND($F471,S32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F472,L33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),L33)),FALSE)","v":false},{"$f":"IF(AND($F472,M33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),M33)),FALSE)","v":false},{"$f":"IF(AND($F472,N33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),N33)),FALSE)","v":false},{"$f":"IF(AND($F472,O33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),O33)),FALSE)","v":false},{"$f":"IF(AND($F472,P33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),P33)),FALSE)","v":false},{"$f":"IF(AND($F472,Q33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),Q33)),FALSE)","v":false},{"$f":"IF(AND($F472,R33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),R33)),FALSE)","v":false},{"$f":"IF(AND($F472,S33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),S33)),FALSE)","v":false}]
[]
["Interest Expense",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K448","v":2011},{"$f":"L448","v":2013},{"$f":"M448","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C450","v":"MMM"},{"$f":"D450","v":"MMM Income St"},{"$f":"E450","v":"'MMM Income St'!"},{"$f":"IFERROR(MATCH($A$474,INDIRECT(E476&\"A:A\"),0),FALSE)","v":130},null,null,null,null,null,{"$f":"IF(AND($F476,L11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),L11)),FALSE)","v":false},{"$f":"IF(AND($F476,M11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),M11)),FALSE)","v":0},{"$f":"IF(AND($F476,N11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),N11)),FALSE)","v":101000},{"$f":"IF(AND($F476,O11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),O11)),FALSE)","v":229000},{"$f":"IF(AND($F476,P11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),P11)),FALSE)","v":207000},{"$f":"IF(AND($F476,Q11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),Q11)),FALSE)","v":84000},{"$f":"IF(AND($F476,R11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),R11)),FALSE)","v":false},{"$f":"IF(AND($F476,S11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),S11)),FALSE)","v":false}]
[null,null,{"$f":"C451","v":"AAPL"},"AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH($A$474,INDIRECT(E477&\"A:A\"),0),FALSE)","v":130},null,null,null,null,null,{"$f":"IF(AND($F477,L12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),L12)),FALSE)","v":false},{"$f":"IF(AND($F477,M12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),M12)),FALSE)","v":136000},{"$f":"IF(AND($F477,N12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),N12)),FALSE)","v":384000},{"$f":"IF(AND($F477,O12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),O12)),FALSE)","v":733000},{"$f":"IF(AND($F477,P12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),P12)),FALSE)","v":1460000},{"$f":"IF(AND($F477,Q12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),Q12)),FALSE)","v":2320000},{"$f":"IF(AND($F477,R12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),R12)),FALSE)","v":false},{"$f":"IF(AND($F477,S12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),S12)),FALSE)","v":false}]
[null,null,"BA","BA Income St","'BA Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F478,L13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),L13)),FALSE)","v":false},{"$f":"IF(AND($F478,M13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),M13)),FALSE)","v":386000},{"$f":"IF(AND($F478,N13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),N13)),FALSE)","v":333000},{"$f":"IF(AND($F478,O13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),O13)),FALSE)","v":275000},{"$f":"IF(AND($F478,P13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),P13)),FALSE)","v":306000},{"$f":"IF(AND($F478,Q13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),Q13)),FALSE)","v":360000},{"$f":"IF(AND($F478,R13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),R13)),FALSE)","v":false},{"$f":"IF(AND($F478,S13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Income St","'CAT Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F479,L14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),L14)),FALSE)","v":false},{"$f":"IF(AND($F479,M14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),M14)),FALSE)","v":465000},{"$f":"IF(AND($F479,N14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),N14)),FALSE)","v":479000},{"$f":"IF(AND($F479,O14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),O14)),FALSE)","v":501000},{"$f":"IF(AND($F479,P14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),P14)),FALSE)","v":499000},{"$f":"IF(AND($F479,Q14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),Q14)),FALSE)","v":522000},{"$f":"IF(AND($F479,R14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),R14)),FALSE)","v":false},{"$f":"IF(AND($F479,S14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Income St","'CVX Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F480,L15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),L15)),FALSE)","v":false},{"$f":"IF(AND($F480,M15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),M15)),FALSE)","v":0},{"$f":"IF(AND($F480,N15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),N15)),FALSE)","v":0},{"$f":"IF(AND($F480,O15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),O15)),FALSE)","v":0},{"$f":"IF(AND($F480,P15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),P15)),FALSE)","v":201000},{"$f":"IF(AND($F480,Q15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),Q15)),FALSE)","v":307000},{"$f":"IF(AND($F480,R15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),R15)),FALSE)","v":false},{"$f":"IF(AND($F480,S15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F481,L16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),L16)),FALSE)","v":false},{"$f":"IF(AND($F481,M16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),M16)),FALSE)","v":562000},{"$f":"IF(AND($F481,N16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),N16)),FALSE)","v":563000},{"$f":"IF(AND($F481,O16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),O16)),FALSE)","v":682000},{"$f":"IF(AND($F481,P16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),P16)),FALSE)","v":857000},{"$f":"IF(AND($F481,Q16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),Q16)),FALSE)","v":943000},{"$f":"IF(AND($F481,R16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),R16)),FALSE)","v":false},{"$f":"IF(AND($F481,S16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),S16)),FALSE)","v":false}]
[null,null,"KO","KO Income St","'KO Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F482,L17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),L17)),FALSE)","v":false},{"$f":"IF(AND($F482,M17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),M17)),FALSE)","v":439000},{"$f":"IF(AND($F482,N17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),N17)),FALSE)","v":512000},{"$f":"IF(AND($F482,O17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),O17)),FALSE)","v":522000},{"$f":"IF(AND($F482,P17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),P17)),FALSE)","v":684000},{"$f":"IF(AND($F482,Q17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),Q17)),FALSE)","v":753000},{"$f":"IF(AND($F482,R17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),R17)),FALSE)","v":false},{"$f":"IF(AND($F482,S17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Income St","'DIS Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F483,L18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),L18)),FALSE)","v":false},{"$f":"IF(AND($F483,M18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),M18)),FALSE)","v":389000},{"$f":"IF(AND($F483,N18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),N18)),FALSE)","v":459000},{"$f":"IF(AND($F483,O18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),O18)),FALSE)","v":451000},{"$f":"IF(AND($F483,P18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),P18)),FALSE)","v":446000},{"$f":"IF(AND($F483,Q18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),Q18)),FALSE)","v":540000},{"$f":"IF(AND($F483,R18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),R18)),FALSE)","v":false},{"$f":"IF(AND($F483,S18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F484,L19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),L19)),FALSE)","v":false},{"$f":"IF(AND($F484,M19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),M19)),FALSE)","v":1100000},{"$f":"IF(AND($F484,N19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),N19)),FALSE)","v":983000},{"$f":"IF(AND($F484,O19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),O19)),FALSE)","v":946000},{"$f":"IF(AND($F484,P19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),P19)),FALSE)","v":858000},{"$f":"IF(AND($F484,Q19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),Q19)),FALSE)","v":1090000},{"$f":"IF(AND($F484,R19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),R19)),FALSE)","v":false},{"$f":"IF(AND($F484,S19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Income St","'XOM Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F485,L20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),L20)),FALSE)","v":false},{"$f":"IF(AND($F485,M20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),M20)),FALSE)","v":132000},{"$f":"IF(AND($F485,N20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),N20)),FALSE)","v":286000},{"$f":"IF(AND($F485,O20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),O20)),FALSE)","v":311000},{"$f":"IF(AND($F485,P20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),P20)),FALSE)","v":453000},{"$f":"IF(AND($F485,Q20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),Q20)),FALSE)","v":601000},{"$f":"IF(AND($F485,R20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),R20)),FALSE)","v":false},{"$f":"IF(AND($F485,S20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),S20)),FALSE)","v":false}]
[null,null,"GE","GE Income St","'GE Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F486,L21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),L21)),FALSE)","v":false},{"$f":"IF(AND($F486,M21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),M21)),FALSE)","v":9710000},{"$f":"IF(AND($F486,N21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),N21)),FALSE)","v":2430000},{"$f":"IF(AND($F486,O21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),O21)),FALSE)","v":3090000},{"$f":"IF(AND($F486,P21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),P21)),FALSE)","v":4280000},{"$f":"IF(AND($F486,Q21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),Q21)),FALSE)","v":4870000},{"$f":"IF(AND($F486,R21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),R21)),FALSE)","v":false},{"$f":"IF(AND($F486,S21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),S21)),FALSE)","v":false}]
[null,null,"HD","HD Income St","'HD Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F487,L22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),L22)),FALSE)","v":false},{"$f":"IF(AND($F487,M22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),M22)),FALSE)","v":711000},{"$f":"IF(AND($F487,N22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),N22)),FALSE)","v":830000},{"$f":"IF(AND($F487,O22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),O22)),FALSE)","v":919000},{"$f":"IF(AND($F487,P22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),P22)),FALSE)","v":972000},{"$f":"IF(AND($F487,Q22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),Q22)),FALSE)","v":1060000},{"$f":"IF(AND($F487,R22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),R22)),FALSE)","v":false},{"$f":"IF(AND($F487,S22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Income St","'IBM Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F488,L23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),L23)),FALSE)","v":false},{"$f":"IF(AND($F488,M23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),M23)),FALSE)","v":469000},{"$f":"IF(AND($F488,N23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),N23)),FALSE)","v":577000},{"$f":"IF(AND($F488,O23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),O23)),FALSE)","v":574000},{"$f":"IF(AND($F488,P23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),P23)),FALSE)","v":777000},{"$f":"IF(AND($F488,Q23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),Q23)),FALSE)","v":673000},{"$f":"IF(AND($F488,R23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),R23)),FALSE)","v":false},{"$f":"IF(AND($F488,S23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Income St","'INTC Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F489,L24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),L24)),FALSE)","v":false},{"$f":"IF(AND($F489,M24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),M24)),FALSE)","v":244000},{"$f":"IF(AND($F489,N24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),N24)),FALSE)","v":192000},{"$f":"IF(AND($F489,O24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),O24)),FALSE)","v":337000},{"$f":"IF(AND($F489,P24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),P24)),FALSE)","v":733000},{"$f":"IF(AND($F489,Q24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),Q24)),FALSE)","v":646000},{"$f":"IF(AND($F489,R24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),R24)),FALSE)","v":false},{"$f":"IF(AND($F489,S24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F490,L25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),L25)),FALSE)","v":false},{"$f":"IF(AND($F490,M25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),M25)),FALSE)","v":472000},{"$f":"IF(AND($F490,N25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),N25)),FALSE)","v":518000},{"$f":"IF(AND($F490,O25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),O25)),FALSE)","v":552000},{"$f":"IF(AND($F490,P25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),P25)),FALSE)","v":763000},{"$f":"IF(AND($F490,Q25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),Q25)),FALSE)","v":1020000},{"$f":"IF(AND($F490,R25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),R25)),FALSE)","v":false},{"$f":"IF(AND($F490,S25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Income St","'MCD Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F491,L26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),L26)),FALSE)","v":false},{"$f":"IF(AND($F491,M26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),M26)),FALSE)","v":521500},{"$f":"IF(AND($F491,N26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),N26)),FALSE)","v":570000},{"$f":"IF(AND($F491,O26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),O26)),FALSE)","v":637800},{"$f":"IF(AND($F491,P26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),P26)),FALSE)","v":884300},{"$f":"IF(AND($F491,Q26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),Q26)),FALSE)","v":920800},{"$f":"IF(AND($F491,R26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),R26)),FALSE)","v":false},{"$f":"IF(AND($F491,S26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Income St","'MRK Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F492,L27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),L27)),FALSE)","v":false},{"$f":"IF(AND($F492,M27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),M27)),FALSE)","v":801000},{"$f":"IF(AND($F492,N27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),N27)),FALSE)","v":732000},{"$f":"IF(AND($F492,O27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),O27)),FALSE)","v":672000},{"$f":"IF(AND($F492,P27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),P27)),FALSE)","v":693000},{"$f":"IF(AND($F492,Q27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),Q27)),FALSE)","v":754000},{"$f":"IF(AND($F492,R27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),R27)),FALSE)","v":false},{"$f":"IF(AND($F492,S27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F493,L28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),L28)),FALSE)","v":false},{"$f":"IF(AND($F493,M28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),M28)),FALSE)","v":597000},{"$f":"IF(AND($F493,N28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),N28)),FALSE)","v":781000},{"$f":"IF(AND($F493,O28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),O28)),FALSE)","v":1240000},{"$f":"IF(AND($F493,P28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),P28)),FALSE)","v":2220000},{"$f":"IF(AND($F493,Q28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),Q28)),FALSE)","v":2730000},{"$f":"IF(AND($F493,R28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),R28)),FALSE)","v":false},{"$f":"IF(AND($F493,S28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Income St","'NKE Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F494,L29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),L29)),FALSE)","v":false},{"$f":"IF(AND($F494,M29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),M29)),FALSE)","v":43000},{"$f":"IF(AND($F494,N29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),N29)),FALSE)","v":39000},{"$f":"IF(AND($F494,O29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),O29)),FALSE)","v":33000},{"$f":"IF(AND($F494,P29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),P29)),FALSE)","v":82000},{"$f":"IF(AND($F494,Q29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),Q29)),FALSE)","v":117000},{"$f":"IF(AND($F494,R29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),R29)),FALSE)","v":false},{"$f":"IF(AND($F494,S29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Income St","'PFE Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F495,L30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),L30)),FALSE)","v":false},{"$f":"IF(AND($F495,M30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),M30)),FALSE)","v":1410000},{"$f":"IF(AND($F495,N30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),N30)),FALSE)","v":1360000},{"$f":"IF(AND($F495,O30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),O30)),FALSE)","v":1200000},{"$f":"IF(AND($F495,P30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),P30)),FALSE)","v":1190000},{"$f":"IF(AND($F495,Q30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),Q30)),FALSE)","v":1270000},{"$f":"IF(AND($F495,R30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),R30)),FALSE)","v":false},{"$f":"IF(AND($F495,S30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),S30)),FALSE)","v":false}]
[null,null,"PG","PG Income St","'PG Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F496,L31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),L31)),FALSE)","v":false},{"$f":"IF(AND($F496,M31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),M31)),FALSE)","v":715000},{"$f":"IF(AND($F496,N31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),N31)),FALSE)","v":631000},{"$f":"IF(AND($F496,O31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),O31)),FALSE)","v":580000},{"$f":"IF(AND($F496,P31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),P31)),FALSE)","v":471000},{"$f":"IF(AND($F496,Q31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),Q31)),FALSE)","v":506000},{"$f":"IF(AND($F496,R31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),R31)),FALSE)","v":false},{"$f":"IF(AND($F496,S31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F497,L32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),L32)),FALSE)","v":false},{"$f":"IF(AND($F497,M32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),M32)),FALSE)","v":false},{"$f":"IF(AND($F497,N32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),N32)),FALSE)","v":false},{"$f":"IF(AND($F497,O32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),O32)),FALSE)","v":false},{"$f":"IF(AND($F497,P32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),P32)),FALSE)","v":false},{"$f":"IF(AND($F497,Q32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),Q32)),FALSE)","v":false},{"$f":"IF(AND($F497,R32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),R32)),FALSE)","v":false},{"$f":"IF(AND($F497,S32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F498,L33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),L33)),FALSE)","v":false},{"$f":"IF(AND($F498,M33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),M33)),FALSE)","v":false},{"$f":"IF(AND($F498,N33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),N33)),FALSE)","v":false},{"$f":"IF(AND($F498,O33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),O33)),FALSE)","v":false},{"$f":"IF(AND($F498,P33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),P33)),FALSE)","v":false},{"$f":"IF(AND($F498,Q33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),Q33)),FALSE)","v":false},{"$f":"IF(AND($F498,R33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),R33)),FALSE)","v":false},{"$f":"IF(AND($F498,S33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),S33)),FALSE)","v":false}]
[]
[]
["Capital Expenditures",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K448","v":2011},{"$f":"L448","v":2013},{"$f":"M448","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C476","v":"MMM"},{"$f":"'Menu Sheet'!S13","v":"MMM Cash Flow"},{"$f":"IF(C503<>0,\"'\"&D503&\"'!\")","v":"'MMM Cash Flow'!"},{"$f":"IFERROR(MATCH($A$501,INDIRECT(E503&\"A:A\"),0),FALSE)","v":131},null,null,null,null,null,{"$f":"-IF(AND($F503,L11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),L11)),FALSE)","v":0},{"$f":"-IF(AND($F503,M11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),M11)),FALSE)","v":1670000},{"$f":"-IF(AND($F503,N11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),N11)),FALSE)","v":1490000},{"$f":"-IF(AND($F503,O11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),O11)),FALSE)","v":1460000},{"$f":"-IF(AND($F503,P11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),P11)),FALSE)","v":1420000},{"$f":"-IF(AND($F503,Q11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),Q11)),FALSE)","v":1370000},{"$f":"-IF(AND($F503,R11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),R11)),FALSE)","v":0},{"$f":"-IF(AND($F503,S11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),S11)),FALSE)","v":0}]
[null,null,{"$f":"C477","v":"AAPL"},{"$f":"'Menu Sheet'!S14","v":"AAPL Cash Flow"},{"$f":"IF(C504<>0,\"'\"&D504&\"'!\")","v":"'AAPL Cash Flow'!"},{"$f":"IFERROR(MATCH($A$501,INDIRECT(E504&\"A:A\"),0),FALSE)","v":131},null,null,null,null,null,{"$f":"-IF(AND($F504,L12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),L12)),FALSE)","v":0},{"$f":"-IF(AND($F504,M12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),M12)),FALSE)","v":9080000},{"$f":"-IF(AND($F504,N12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),N12)),FALSE)","v":9810000},{"$f":"-IF(AND($F504,O12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),O12)),FALSE)","v":11490000},{"$f":"-IF(AND($F504,P12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),P12)),FALSE)","v":13550000},{"$f":"-IF(AND($F504,Q12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),Q12)),FALSE)","v":12800000},{"$f":"-IF(AND($F504,R12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),R12)),FALSE)","v":0},{"$f":"-IF(AND($F504,S12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),S12)),FALSE)","v":0}]
[null,null,"BA",{"$f":"'Menu Sheet'!S15","v":"BA Cash Flow"},"'BA Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F505,L13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),L13)),FALSE)","v":0},{"$f":"-IF(AND($F505,M13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),M13)),FALSE)","v":2240000},{"$f":"-IF(AND($F505,N13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),N13)),FALSE)","v":2240000},{"$f":"-IF(AND($F505,O13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),O13)),FALSE)","v":2450000},{"$f":"-IF(AND($F505,P13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),P13)),FALSE)","v":2610000},{"$f":"-IF(AND($F505,Q13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),Q13)),FALSE)","v":1870000},{"$f":"-IF(AND($F505,R13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),R13)),FALSE)","v":0},{"$f":"-IF(AND($F505,S13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),S13)),FALSE)","v":0}]
[null,null,"CAT",{"$f":"'Menu Sheet'!S16","v":"CAT Cash Flow"},"'CAT Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F506,L14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),L14)),FALSE)","v":0},{"$f":"-IF(AND($F506,M14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),M14)),FALSE)","v":4450000},{"$f":"-IF(AND($F506,N14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),N14)),FALSE)","v":3380000},{"$f":"-IF(AND($F506,O14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),O14)),FALSE)","v":3260000},{"$f":"-IF(AND($F506,P14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),P14)),FALSE)","v":2930000},{"$f":"-IF(AND($F506,Q14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),Q14)),FALSE)","v":2340000},{"$f":"-IF(AND($F506,R14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),R14)),FALSE)","v":0},{"$f":"-IF(AND($F506,S14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),S14)),FALSE)","v":0}]
[null,null,"CVX",{"$f":"'Menu Sheet'!S17","v":"CVX Cash Flow"},"'CVX Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F507,L15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),L15)),FALSE)","v":0},{"$f":"-IF(AND($F507,M15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),M15)),FALSE)","v":37140000},{"$f":"-IF(AND($F507,N15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),N15)),FALSE)","v":34900000},{"$f":"-IF(AND($F507,O15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),O15)),FALSE)","v":28950000},{"$f":"-IF(AND($F507,P15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),P15)),FALSE)","v":18060000},{"$f":"-IF(AND($F507,Q15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),Q15)),FALSE)","v":13380000},{"$f":"-IF(AND($F507,R15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),R15)),FALSE)","v":0},{"$f":"-IF(AND($F507,S15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),S15)),FALSE)","v":0}]
[null,null,"CSCO",{"$f":"'Menu Sheet'!S18","v":"CSCO Cash Flow"},"'CSCO Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F508,L16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),L16)),FALSE)","v":0},{"$f":"-IF(AND($F508,M16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),M16)),FALSE)","v":1280000},{"$f":"-IF(AND($F508,N16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),N16)),FALSE)","v":1230000},{"$f":"-IF(AND($F508,O16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),O16)),FALSE)","v":1150000},{"$f":"-IF(AND($F508,P16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),P16)),FALSE)","v":964000},{"$f":"-IF(AND($F508,Q16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),Q16)),FALSE)","v":834000},{"$f":"-IF(AND($F508,R16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),R16)),FALSE)","v":0},{"$f":"-IF(AND($F508,S16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),S16)),FALSE)","v":0}]
[null,null,"KO",{"$f":"'Menu Sheet'!S19","v":"KO Cash Flow"},"'KO Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F509,L17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),L17)),FALSE)","v":0},{"$f":"-IF(AND($F509,M17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),M17)),FALSE)","v":2550000},{"$f":"-IF(AND($F509,N17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),N17)),FALSE)","v":2410000},{"$f":"-IF(AND($F509,O17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),O17)),FALSE)","v":2550000},{"$f":"-IF(AND($F509,P17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),P17)),FALSE)","v":2260000},{"$f":"-IF(AND($F509,Q17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),Q17)),FALSE)","v":1680000},{"$f":"-IF(AND($F509,R17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),R17)),FALSE)","v":0},{"$f":"-IF(AND($F509,S17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),S17)),FALSE)","v":0}]
[null,null,"DIS",{"$f":"'Menu Sheet'!S20","v":"DIS Cash Flow"},"'DIS Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F510,L18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),L18)),FALSE)","v":0},{"$f":"-IF(AND($F510,M18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),M18)),FALSE)","v":2800000},{"$f":"-IF(AND($F510,N18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),N18)),FALSE)","v":3310000},{"$f":"-IF(AND($F510,O18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),O18)),FALSE)","v":4270000},{"$f":"-IF(AND($F510,P18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),P18)),FALSE)","v":4770000},{"$f":"-IF(AND($F510,Q18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),Q18)),FALSE)","v":3620000},{"$f":"-IF(AND($F510,R18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),R18)),FALSE)","v":0},{"$f":"-IF(AND($F510,S18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),S18)),FALSE)","v":0}]
[null,null,"DWDP",{"$f":"'Menu Sheet'!S21","v":"DWDP Cash Flow"},"'DWDP Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F511,L19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),L19)),FALSE)","v":0},{"$f":"-IF(AND($F511,M19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),M19)),FALSE)","v":2300000},{"$f":"-IF(AND($F511,N19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),N19)),FALSE)","v":3620000},{"$f":"-IF(AND($F511,O19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),O19)),FALSE)","v":3750000},{"$f":"-IF(AND($F511,P19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),P19)),FALSE)","v":3870000},{"$f":"-IF(AND($F511,Q19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),Q19)),FALSE)","v":3760000},{"$f":"-IF(AND($F511,R19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),R19)),FALSE)","v":0},{"$f":"-IF(AND($F511,S19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),S19)),FALSE)","v":0}]
[null,null,"XOM",{"$f":"'Menu Sheet'!S22","v":"XOM Cash Flow"},"'XOM Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F512,L20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),L20)),FALSE)","v":0},{"$f":"-IF(AND($F512,M20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),M20)),FALSE)","v":33670000},{"$f":"-IF(AND($F512,N20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),N20)),FALSE)","v":32950000},{"$f":"-IF(AND($F512,O20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),O20)),FALSE)","v":26490000},{"$f":"-IF(AND($F512,P20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),P20)),FALSE)","v":16160000},{"$f":"-IF(AND($F512,Q20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),Q20)),FALSE)","v":15400000},{"$f":"-IF(AND($F512,R20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),R20)),FALSE)","v":0},{"$f":"-IF(AND($F512,S20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),S20)),FALSE)","v":0}]
[null,null,"GE",{"$f":"'Menu Sheet'!S23","v":"GE Cash Flow"},"'GE Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F513,L21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),L21)),FALSE)","v":0},{"$f":"-IF(AND($F513,M21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),M21)),FALSE)","v":13460000},{"$f":"-IF(AND($F513,N21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),N21)),FALSE)","v":7130000},{"$f":"-IF(AND($F513,O21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),O21)),FALSE)","v":7310000},{"$f":"-IF(AND($F513,P21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),P21)),FALSE)","v":7200000},{"$f":"-IF(AND($F513,Q21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),Q21)),FALSE)","v":7920000},{"$f":"-IF(AND($F513,R21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),R21)),FALSE)","v":0},{"$f":"-IF(AND($F513,S21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),S21)),FALSE)","v":0}]
[null,null,"HD",{"$f":"'Menu Sheet'!S24","v":"HD Cash Flow"},"'HD Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F514,L22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),L22)),FALSE)","v":0},{"$f":"-IF(AND($F514,M22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),M22)),FALSE)","v":1390000},{"$f":"-IF(AND($F514,N22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),N22)),FALSE)","v":1440000},{"$f":"-IF(AND($F514,O22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),O22)),FALSE)","v":1500000},{"$f":"-IF(AND($F514,P22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),P22)),FALSE)","v":1620000},{"$f":"-IF(AND($F514,Q22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),Q22)),FALSE)","v":1900000},{"$f":"-IF(AND($F514,R22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),R22)),FALSE)","v":0},{"$f":"-IF(AND($F514,S22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),S22)),FALSE)","v":0}]
[null,null,"IBM",{"$f":"'Menu Sheet'!S25","v":"IBM Cash Flow"},"'IBM Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F515,L23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),L23)),FALSE)","v":0},{"$f":"-IF(AND($F515,M23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),M23)),FALSE)","v":4139999.75},{"$f":"-IF(AND($F515,N23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),N23)),FALSE)","v":4179999.75},{"$f":"-IF(AND($F515,O23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),O23)),FALSE)","v":4150000},{"$f":"-IF(AND($F515,P23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),P23)),FALSE)","v":4150000},{"$f":"-IF(AND($F515,Q23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),Q23)),FALSE)","v":3770000},{"$f":"-IF(AND($F515,R23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),R23)),FALSE)","v":0},{"$f":"-IF(AND($F515,S23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),S23)),FALSE)","v":0}]
[null,null,"INTC",{"$f":"'Menu Sheet'!S26","v":"INTC Cash Flow"},"'INTC Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F516,L24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),L24)),FALSE)","v":0},{"$f":"-IF(AND($F516,M24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),M24)),FALSE)","v":10750000},{"$f":"-IF(AND($F516,N24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),N24)),FALSE)","v":10200000},{"$f":"-IF(AND($F516,O24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),O24)),FALSE)","v":7330000},{"$f":"-IF(AND($F516,P24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),P24)),FALSE)","v":9630000},{"$f":"-IF(AND($F516,Q24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),Q24)),FALSE)","v":11780000},{"$f":"-IF(AND($F516,R24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),R24)),FALSE)","v":0},{"$f":"-IF(AND($F516,S24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),S24)),FALSE)","v":0}]
[null,null,"JNJ",{"$f":"'Menu Sheet'!S27","v":"JNJ Cash Flow"},"'JNJ Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F517,L25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),L25)),FALSE)","v":0},{"$f":"-IF(AND($F517,M25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),M25)),FALSE)","v":3600000},{"$f":"-IF(AND($F517,N25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),N25)),FALSE)","v":3710000},{"$f":"-IF(AND($F517,O25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),O25)),FALSE)","v":3460000},{"$f":"-IF(AND($F517,P25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),P25)),FALSE)","v":3230000},{"$f":"-IF(AND($F517,Q25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),Q25)),FALSE)","v":3280000},{"$f":"-IF(AND($F517,R25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),R25)),FALSE)","v":0},{"$f":"-IF(AND($F517,S25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),S25)),FALSE)","v":0}]
[null,null,"MCD",{"$f":"'Menu Sheet'!S28","v":"MCD Cash Flow"},"'MCD Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F518,L26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),L26)),FALSE)","v":0},{"$f":"-IF(AND($F518,M26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),M26)),FALSE)","v":2820000},{"$f":"-IF(AND($F518,N26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),N26)),FALSE)","v":2580000},{"$f":"-IF(AND($F518,O26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),O26)),FALSE)","v":1810000},{"$f":"-IF(AND($F518,P26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),P26)),FALSE)","v":1820000},{"$f":"-IF(AND($F518,Q26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),Q26)),FALSE)","v":1850000},{"$f":"-IF(AND($F518,R26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),R26)),FALSE)","v":0},{"$f":"-IF(AND($F518,S26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),S26)),FALSE)","v":0}]
[null,null,"MRK",{"$f":"'Menu Sheet'!S29","v":"MRK Cash Flow"},"'MRK Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F519,L27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),L27)),FALSE)","v":0},{"$f":"-IF(AND($F519,M27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),M27)),FALSE)","v":1550000},{"$f":"-IF(AND($F519,N27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),N27)),FALSE)","v":1320000},{"$f":"-IF(AND($F519,O27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),O27)),FALSE)","v":1280000},{"$f":"-IF(AND($F519,P27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),P27)),FALSE)","v":1610000},{"$f":"-IF(AND($F519,Q27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),Q27)),FALSE)","v":1890000},{"$f":"-IF(AND($F519,R27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),R27)),FALSE)","v":0},{"$f":"-IF(AND($F519,S27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),S27)),FALSE)","v":0}]
[null,null,"MSFT",{"$f":"'Menu Sheet'!S30","v":"MSFT Cash Flow"},"'MSFT Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F520,L28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),L28)),FALSE)","v":0},{"$f":"-IF(AND($F520,M28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),M28)),FALSE)","v":5490000},{"$f":"-IF(AND($F520,N28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),N28)),FALSE)","v":5940000},{"$f":"-IF(AND($F520,O28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),O28)),FALSE)","v":8340000},{"$f":"-IF(AND($F520,P28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),P28)),FALSE)","v":8130000},{"$f":"-IF(AND($F520,Q28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),Q28)),FALSE)","v":11630000},{"$f":"-IF(AND($F520,R28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),R28)),FALSE)","v":0},{"$f":"-IF(AND($F520,S28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),S28)),FALSE)","v":0}]
[null,null,"NKE",{"$f":"'Menu Sheet'!S31","v":"NKE Cash Flow"},"'NKE Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F521,L29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),L29)),FALSE)","v":0},{"$f":"-IF(AND($F521,M29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),M29)),FALSE)","v":880000},{"$f":"-IF(AND($F521,N29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),N29)),FALSE)","v":963000},{"$f":"-IF(AND($F521,O29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),O29)),FALSE)","v":1140000},{"$f":"-IF(AND($F521,P29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),P29)),FALSE)","v":1110000},{"$f":"-IF(AND($F521,Q29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),Q29)),FALSE)","v":1030000},{"$f":"-IF(AND($F521,R29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),R29)),FALSE)","v":0},{"$f":"-IF(AND($F521,S29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),S29)),FALSE)","v":0}]
[null,null,"PFE",{"$f":"'Menu Sheet'!S32","v":"PFE Cash Flow"},"'PFE Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F522,L30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),L30)),FALSE)","v":0},{"$f":"-IF(AND($F522,M30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),M30)),FALSE)","v":1470000},{"$f":"-IF(AND($F522,N30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),N30)),FALSE)","v":1580000},{"$f":"-IF(AND($F522,O30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),O30)),FALSE)","v":1500000},{"$f":"-IF(AND($F522,P30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),P30)),FALSE)","v":2000000},{"$f":"-IF(AND($F522,Q30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),Q30)),FALSE)","v":2220000},{"$f":"-IF(AND($F522,R30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),R30)),FALSE)","v":0},{"$f":"-IF(AND($F522,S30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),S30)),FALSE)","v":0}]
[null,null,"PG",{"$f":"'Menu Sheet'!S33","v":"PG Cash Flow"},"'PG Cash Flow'!",131,null,null,null,null,null,{"$f":"-IF(AND($F523,L31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),L31)),FALSE)","v":0},{"$f":"-IF(AND($F523,M31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),M31)),FALSE)","v":3850000},{"$f":"-IF(AND($F523,N31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),N31)),FALSE)","v":3740000},{"$f":"-IF(AND($F523,O31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),O31)),FALSE)","v":3310000},{"$f":"-IF(AND($F523,P31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),P31)),FALSE)","v":3380000},{"$f":"-IF(AND($F523,Q31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),Q31)),FALSE)","v":3720000},{"$f":"-IF(AND($F523,R31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),R31)),FALSE)","v":0},{"$f":"-IF(AND($F523,S31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),S31)),FALSE)","v":0}]
[null,null,0,{"$f":"'Menu Sheet'!S34","v":{"$error":"#N/A"}},false,false,null,null,null,null,null,{"$f":"-IF(AND($F524,L32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),L32)),FALSE)","v":0},{"$f":"-IF(AND($F524,M32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),M32)),FALSE)","v":0},{"$f":"-IF(AND($F524,N32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),N32)),FALSE)","v":0},{"$f":"-IF(AND($F524,O32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),O32)),FALSE)","v":0},{"$f":"-IF(AND($F524,P32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),P32)),FALSE)","v":0},{"$f":"-IF(AND($F524,Q32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),Q32)),FALSE)","v":0},{"$f":"-IF(AND($F524,R32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),R32)),FALSE)","v":0},{"$f":"-IF(AND($F524,S32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),S32)),FALSE)","v":0}]
[null,null,0,{"$f":"'Menu Sheet'!S35","v":0},false,false,null,null,null,null,null,{"$f":"-IF(AND($F525,L33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),L33)),FALSE)","v":0},{"$f":"-IF(AND($F525,M33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),M33)),FALSE)","v":0},{"$f":"-IF(AND($F525,N33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),N33)),FALSE)","v":0},{"$f":"-IF(AND($F525,O33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),O33)),FALSE)","v":0},{"$f":"-IF(AND($F525,P33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),P33)),FALSE)","v":0},{"$f":"-IF(AND($F525,Q33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),Q33)),FALSE)","v":0},{"$f":"-IF(AND($F525,R33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),R33)),FALSE)","v":0},{"$f":"-IF(AND($F525,S33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),S33)),FALSE)","v":0}]
[]
[]
["Cash Dividends Paid - Total",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K501","v":2011},{"$f":"L501","v":2013},{"$f":"M501","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C503","v":"MMM"},{"$f":"D503","v":"MMM Cash Flow"},{"$f":"E503","v":"'MMM Cash Flow'!"},{"$f":"IFERROR(MATCH($A$528,INDIRECT(E530&\"A:A\"),0),FALSE)","v":150},null,null,null,null,null,{"$f":"-IF(AND($F530,L11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),L11)),FALSE)","v":0},{"$f":"-IF(AND($F530,M11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),M11)),FALSE)","v":1730000},{"$f":"-IF(AND($F530,N11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),N11)),FALSE)","v":2220000},{"$f":"-IF(AND($F530,O11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),O11)),FALSE)","v":2560000},{"$f":"-IF(AND($F530,P11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),P11)),FALSE)","v":2680000},{"$f":"-IF(AND($F530,Q11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),Q11)),FALSE)","v":2800000},{"$f":"-IF(AND($F530,R11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),R11)),FALSE)","v":0},{"$f":"-IF(AND($F530,S11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),S11)),FALSE)","v":0}]
[null,null,{"$f":"C504","v":"AAPL"},"AAPL Cash Flow","'AAPL Cash Flow'!",{"$f":"IFERROR(MATCH($A$528,INDIRECT(E531&\"A:A\"),0),FALSE)","v":150},null,null,null,null,null,{"$f":"-IF(AND($F531,L12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),L12)),FALSE)","v":0},{"$f":"-IF(AND($F531,M12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),M12)),FALSE)","v":10560000},{"$f":"-IF(AND($F531,N12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),N12)),FALSE)","v":11130000},{"$f":"-IF(AND($F531,O12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),O12)),FALSE)","v":11560000},{"$f":"-IF(AND($F531,P12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),P12)),FALSE)","v":12150000},{"$f":"-IF(AND($F531,Q12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),Q12)),FALSE)","v":12770000},{"$f":"-IF(AND($F531,R12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),R12)),FALSE)","v":0},{"$f":"-IF(AND($F531,S12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),S12)),FALSE)","v":0}]
[null,null,"BA","BA Cash Flow","'BA Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F532,L13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),L13)),FALSE)","v":0},{"$f":"-IF(AND($F532,M13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),M13)),FALSE)","v":1470000},{"$f":"-IF(AND($F532,N13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),N13)),FALSE)","v":2120000},{"$f":"-IF(AND($F532,O13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),O13)),FALSE)","v":2490000},{"$f":"-IF(AND($F532,P13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),P13)),FALSE)","v":2760000},{"$f":"-IF(AND($F532,Q13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),Q13)),FALSE)","v":3420000},{"$f":"-IF(AND($F532,R13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),R13)),FALSE)","v":0},{"$f":"-IF(AND($F532,S13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),S13)),FALSE)","v":0}]
[null,null,"CAT","CAT Cash Flow","'CAT Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F533,L14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),L14)),FALSE)","v":0},{"$f":"-IF(AND($F533,M14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),M14)),FALSE)","v":1110000},{"$f":"-IF(AND($F533,N14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),N14)),FALSE)","v":1620000},{"$f":"-IF(AND($F533,O14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),O14)),FALSE)","v":1760000},{"$f":"-IF(AND($F533,P14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),P14)),FALSE)","v":1800000},{"$f":"-IF(AND($F533,Q14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),Q14)),FALSE)","v":1830000},{"$f":"-IF(AND($F533,R14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),R14)),FALSE)","v":0},{"$f":"-IF(AND($F533,S14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),S14)),FALSE)","v":0}]
[null,null,"CVX","CVX Cash Flow","'CVX Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F534,L15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),L15)),FALSE)","v":0},{"$f":"-IF(AND($F534,M15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),M15)),FALSE)","v":7470000},{"$f":"-IF(AND($F534,N15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),N15)),FALSE)","v":7930000},{"$f":"-IF(AND($F534,O15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),O15)),FALSE)","v":7990000},{"$f":"-IF(AND($F534,P15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),P15)),FALSE)","v":8029999.5},{"$f":"-IF(AND($F534,Q15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),Q15)),FALSE)","v":8130000},{"$f":"-IF(AND($F534,R15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),R15)),FALSE)","v":0},{"$f":"-IF(AND($F534,S15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),S15)),FALSE)","v":0}]
[null,null,"CSCO","CSCO Cash Flow","'CSCO Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F535,L16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),L16)),FALSE)","v":0},{"$f":"-IF(AND($F535,M16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),M16)),FALSE)","v":3760000},{"$f":"-IF(AND($F535,N16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),N16)),FALSE)","v":4090000.25},{"$f":"-IF(AND($F535,O16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),O16)),FALSE)","v":4750000},{"$f":"-IF(AND($F535,P16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),P16)),FALSE)","v":5510000},{"$f":"-IF(AND($F535,Q16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),Q16)),FALSE)","v":5970000},{"$f":"-IF(AND($F535,R16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),R16)),FALSE)","v":0},{"$f":"-IF(AND($F535,S16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),S16)),FALSE)","v":0}]
[null,null,"KO","KO Cash Flow","'KO Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F536,L17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),L17)),FALSE)","v":0},{"$f":"-IF(AND($F536,M17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),M17)),FALSE)","v":4970000},{"$f":"-IF(AND($F536,N17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),N17)),FALSE)","v":5350000},{"$f":"-IF(AND($F536,O17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),O17)),FALSE)","v":5740000},{"$f":"-IF(AND($F536,P17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),P17)),FALSE)","v":6040000},{"$f":"-IF(AND($F536,Q17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),Q17)),FALSE)","v":6320000},{"$f":"-IF(AND($F536,R17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),R17)),FALSE)","v":0},{"$f":"-IF(AND($F536,S17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),S17)),FALSE)","v":0}]
[null,null,"DIS","DIS Cash Flow","'DIS Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F537,L18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),L18)),FALSE)","v":0},{"$f":"-IF(AND($F537,M18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),M18)),FALSE)","v":1320000},{"$f":"-IF(AND($F537,N18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),N18)),FALSE)","v":1510000},{"$f":"-IF(AND($F537,O18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),O18)),FALSE)","v":3060000},{"$f":"-IF(AND($F537,P18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),P18)),FALSE)","v":2310000},{"$f":"-IF(AND($F537,Q18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),Q18)),FALSE)","v":2450000},{"$f":"-IF(AND($F537,R18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),R18)),FALSE)","v":0},{"$f":"-IF(AND($F537,S18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),S18)),FALSE)","v":0}]
[null,null,"DWDP","DWDP Cash Flow","'DWDP Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F538,L19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),L19)),FALSE)","v":0},{"$f":"-IF(AND($F538,M19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),M19)),FALSE)","v":1480000},{"$f":"-IF(AND($F538,N19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),N19)),FALSE)","v":2020000},{"$f":"-IF(AND($F538,O19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),O19)),FALSE)","v":2250000},{"$f":"-IF(AND($F538,P19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),P19)),FALSE)","v":2460000},{"$f":"-IF(AND($F538,Q19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),Q19)),FALSE)","v":3390000},{"$f":"-IF(AND($F538,R19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),R19)),FALSE)","v":0},{"$f":"-IF(AND($F538,S19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),S19)),FALSE)","v":0}]
[null,null,"XOM","XOM Cash Flow","'XOM Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F539,L20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),L20)),FALSE)","v":0},{"$f":"-IF(AND($F539,M20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),M20)),FALSE)","v":10880000},{"$f":"-IF(AND($F539,N20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),N20)),FALSE)","v":11570000},{"$f":"-IF(AND($F539,O20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),O20)),FALSE)","v":12090000},{"$f":"-IF(AND($F539,P20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),P20)),FALSE)","v":12450000},{"$f":"-IF(AND($F539,Q20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),Q20)),FALSE)","v":13000000},{"$f":"-IF(AND($F539,R20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),R20)),FALSE)","v":0},{"$f":"-IF(AND($F539,S20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),S20)),FALSE)","v":0}]
[null,null,"GE","GE Cash Flow","'GE Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F540,L21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),L21)),FALSE)","v":0},{"$f":"-IF(AND($F540,M21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),M21)),FALSE)","v":7820000},{"$f":"-IF(AND($F540,N21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),N21)),FALSE)","v":8850000},{"$f":"-IF(AND($F540,O21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),O21)),FALSE)","v":9300000},{"$f":"-IF(AND($F540,P21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),P21)),FALSE)","v":8810000},{"$f":"-IF(AND($F540,Q21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),Q21)),FALSE)","v":8650000},{"$f":"-IF(AND($F540,R21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),R21)),FALSE)","v":0},{"$f":"-IF(AND($F540,S21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),S21)),FALSE)","v":0}]
[null,null,"HD","HD Cash Flow","'HD Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F541,L22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),L22)),FALSE)","v":0},{"$f":"-IF(AND($F541,M22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),M22)),FALSE)","v":2240000},{"$f":"-IF(AND($F541,N22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),N22)),FALSE)","v":2530000},{"$f":"-IF(AND($F541,O22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),O22)),FALSE)","v":3030000},{"$f":"-IF(AND($F541,P22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),P22)),FALSE)","v":3400000},{"$f":"-IF(AND($F541,Q22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),Q22)),FALSE)","v":4210000},{"$f":"-IF(AND($F541,R22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),R22)),FALSE)","v":0},{"$f":"-IF(AND($F541,S22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),S22)),FALSE)","v":0}]
[null,null,"IBM","IBM Cash Flow","'IBM Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F542,L23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),L23)),FALSE)","v":0},{"$f":"-IF(AND($F542,M23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),M23)),FALSE)","v":4060000},{"$f":"-IF(AND($F542,N23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),N23)),FALSE)","v":4270000},{"$f":"-IF(AND($F542,O23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),O23)),FALSE)","v":4900000},{"$f":"-IF(AND($F542,P23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),P23)),FALSE)","v":5260000},{"$f":"-IF(AND($F542,Q23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),Q23)),FALSE)","v":5510000},{"$f":"-IF(AND($F542,R23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),R23)),FALSE)","v":0},{"$f":"-IF(AND($F542,S23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),S23)),FALSE)","v":0}]
[null,null,"INTC","INTC Cash Flow","'INTC Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F543,L24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),L24)),FALSE)","v":0},{"$f":"-IF(AND($F543,M24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),M24)),FALSE)","v":4480000},{"$f":"-IF(AND($F543,N24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),N24)),FALSE)","v":4410000},{"$f":"-IF(AND($F543,O24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),O24)),FALSE)","v":4560000},{"$f":"-IF(AND($F543,P24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),P24)),FALSE)","v":4930000},{"$f":"-IF(AND($F543,Q24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),Q24)),FALSE)","v":5070000},{"$f":"-IF(AND($F543,R24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),R24)),FALSE)","v":0},{"$f":"-IF(AND($F543,S24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),S24)),FALSE)","v":0}]
[null,null,"JNJ","JNJ Cash Flow","'JNJ Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F544,L25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),L25)),FALSE)","v":0},{"$f":"-IF(AND($F544,M25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),M25)),FALSE)","v":7290000},{"$f":"-IF(AND($F544,N25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),N25)),FALSE)","v":7770000},{"$f":"-IF(AND($F544,O25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),O25)),FALSE)","v":8170000},{"$f":"-IF(AND($F544,P25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),P25)),FALSE)","v":8620000},{"$f":"-IF(AND($F544,Q25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),Q25)),FALSE)","v":8940000},{"$f":"-IF(AND($F544,R25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),R25)),FALSE)","v":0},{"$f":"-IF(AND($F544,S25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),S25)),FALSE)","v":0}]
[null,null,"MCD","MCD Cash Flow","'MCD Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F545,L26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),L26)),FALSE)","v":0},{"$f":"-IF(AND($F545,M26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),M26)),FALSE)","v":3110000},{"$f":"-IF(AND($F545,N26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),N26)),FALSE)","v":3220000},{"$f":"-IF(AND($F545,O26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),O26)),FALSE)","v":3230000},{"$f":"-IF(AND($F545,P26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),P26)),FALSE)","v":3060000},{"$f":"-IF(AND($F545,Q26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),Q26)),FALSE)","v":3090000},{"$f":"-IF(AND($F545,R26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),R26)),FALSE)","v":0},{"$f":"-IF(AND($F545,S26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),S26)),FALSE)","v":0}]
[null,null,"MRK","MRK Cash Flow","'MRK Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F546,L27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),L27)),FALSE)","v":0},{"$f":"-IF(AND($F546,M27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),M27)),FALSE)","v":5160000},{"$f":"-IF(AND($F546,N27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),N27)),FALSE)","v":5170000},{"$f":"-IF(AND($F546,O27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),O27)),FALSE)","v":5120000},{"$f":"-IF(AND($F546,P27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),P27)),FALSE)","v":5120000},{"$f":"-IF(AND($F546,Q27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),Q27)),FALSE)","v":5170000},{"$f":"-IF(AND($F546,R27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),R27)),FALSE)","v":0},{"$f":"-IF(AND($F546,S27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),S27)),FALSE)","v":0}]
[null,null,"MSFT","MSFT Cash Flow","'MSFT Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F547,L28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),L28)),FALSE)","v":0},{"$f":"-IF(AND($F547,M28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),M28)),FALSE)","v":8880000},{"$f":"-IF(AND($F547,N28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),N28)),FALSE)","v":9880000},{"$f":"-IF(AND($F547,O28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),O28)),FALSE)","v":11010000},{"$f":"-IF(AND($F547,P28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),P28)),FALSE)","v":11850000},{"$f":"-IF(AND($F547,Q28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),Q28)),FALSE)","v":12700000},{"$f":"-IF(AND($F547,R28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),R28)),FALSE)","v":0},{"$f":"-IF(AND($F547,S28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),S28)),FALSE)","v":0}]
[null,null,"NKE","NKE Cash Flow","'NKE Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F548,L29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),L29)),FALSE)","v":0},{"$f":"-IF(AND($F548,M29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),M29)),FALSE)","v":799000},{"$f":"-IF(AND($F548,N29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),N29)),FALSE)","v":899000},{"$f":"-IF(AND($F548,O29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),O29)),FALSE)","v":1020000},{"$f":"-IF(AND($F548,P29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),P29)),FALSE)","v":1130000},{"$f":"-IF(AND($F548,Q29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),Q29)),FALSE)","v":1240000},{"$f":"-IF(AND($F548,R29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),R29)),FALSE)","v":0},{"$f":"-IF(AND($F548,S29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),S29)),FALSE)","v":0}]
[null,null,"PFE","PFE Cash Flow","'PFE Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F549,L30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),L30)),FALSE)","v":0},{"$f":"-IF(AND($F549,M30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),M30)),FALSE)","v":6580000},{"$f":"-IF(AND($F549,N30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),N30)),FALSE)","v":6610000},{"$f":"-IF(AND($F549,O30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),O30)),FALSE)","v":6940000},{"$f":"-IF(AND($F549,P30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),P30)),FALSE)","v":7320000},{"$f":"-IF(AND($F549,Q30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),Q30)),FALSE)","v":7660000},{"$f":"-IF(AND($F549,R30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),R30)),FALSE)","v":0},{"$f":"-IF(AND($F549,S30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),S30)),FALSE)","v":0}]
[null,null,"PG","PG Cash Flow","'PG Cash Flow'!",150,null,null,null,null,null,{"$f":"-IF(AND($F550,L31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),L31)),FALSE)","v":0},{"$f":"-IF(AND($F550,M31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),M31)),FALSE)","v":6910000},{"$f":"-IF(AND($F550,N31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),N31)),FALSE)","v":7290000},{"$f":"-IF(AND($F550,O31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),O31)),FALSE)","v":7440000},{"$f":"-IF(AND($F550,P31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),P31)),FALSE)","v":7240000},{"$f":"-IF(AND($F550,Q31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),Q31)),FALSE)","v":7310000},{"$f":"-IF(AND($F550,R31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),R31)),FALSE)","v":0},{"$f":"-IF(AND($F550,S31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),S31)),FALSE)","v":0}]
[null,null,0,{"$error":"#N/A"},false,false,null,null,null,null,null,{"$f":"-IF(AND($F551,L32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),L32)),FALSE)","v":0},{"$f":"-IF(AND($F551,M32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),M32)),FALSE)","v":0},{"$f":"-IF(AND($F551,N32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),N32)),FALSE)","v":0},{"$f":"-IF(AND($F551,O32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),O32)),FALSE)","v":0},{"$f":"-IF(AND($F551,P32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),P32)),FALSE)","v":0},{"$f":"-IF(AND($F551,Q32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),Q32)),FALSE)","v":0},{"$f":"-IF(AND($F551,R32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),R32)),FALSE)","v":0},{"$f":"-IF(AND($F551,S32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),S32)),FALSE)","v":0}]
[null,null,0,0,false,false,null,null,null,null,null,{"$f":"-IF(AND($F552,L33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),L33)),FALSE)","v":0},{"$f":"-IF(AND($F552,M33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),M33)),FALSE)","v":0},{"$f":"-IF(AND($F552,N33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),N33)),FALSE)","v":0},{"$f":"-IF(AND($F552,O33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),O33)),FALSE)","v":0},{"$f":"-IF(AND($F552,P33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),P33)),FALSE)","v":0},{"$f":"-IF(AND($F552,Q33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),Q33)),FALSE)","v":0},{"$f":"-IF(AND($F552,R33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),R33)),FALSE)","v":0},{"$f":"-IF(AND($F552,S33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),S33)),FALSE)","v":0}]
[]
[]
["View Ratios"]
[null,null,{"$f":"C530","v":"MMM"},{"$f":"D476","v":"MMM Income St"},"'MMM Income St'!",{"$f":"IFERROR(MATCH($A$555,INDIRECT(E556&\"A:A\"),0),FALSE)+1","v":107},null,{"$f":"IFERROR(INDIRECT($E556&\"A\"&$F556),FALSE)","v":"Fiscal year is January-December. All values USD millions."}]
[null,null,{"$f":"C531","v":"AAPL"},"AAPL Income St","'AAPL Income St'!",{"$f":"IFERROR(MATCH($A$555,INDIRECT(E557&\"A:A\"),0),FALSE)+1","v":107},null,{"$f":"IFERROR(INDIRECT($E557&\"A\"&$F557),FALSE)","v":"Fiscal year is October-September. All values USD millions."}]
[null,null,"BA","BA Income St","'BA Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"CAT","CAT Income St","'CAT Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"CVX","CVX Income St","'CVX Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"CSCO","CSCO Income St","'CSCO Income St'!",107,null,"Fiscal year is August-July. All values USD millions."]
[null,null,"KO","KO Income St","'KO Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"DIS","DIS Income St","'DIS Income St'!",107,null,"Fiscal year is October-September. All values USD millions."]
[null,null,"DWDP","DWDP Income St","'DWDP Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"XOM","XOM Income St","'XOM Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"GE","GE Income St","'GE Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"HD","HD Income St","'HD Income St'!",107,null,"Fiscal year is February-January. All values USD millions."]
[null,null,"IBM","IBM Income St","'IBM Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"INTC","INTC Income St","'INTC Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"JNJ","JNJ Income St","'JNJ Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"MCD","MCD Income St","'MCD Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"MRK","MRK Income St","'MRK Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"MSFT","MSFT Income St","'MSFT Income St'!",107,null,"Fiscal year is July-June. All values USD millions."]
[null,null,"NKE","NKE Income St","'NKE Income St'!",107,null,"Fiscal year is June-May. All values USD millions."]
[null,null,"PFE","PFE Income St","'PFE Income St'!",107,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"PG","PG Income St","'PG Income St'!",107,null,"Fiscal year is July-June. All values USD millions."]
[null,null,0,false,false,1,null,false]
[null,null,0,false,false,1,null,false]

{"sheet":"Data Extract Balance Sheet","index":17,"n_rows":365,"n_cols":112,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Match Function with Partial Read",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper Start",{"$f":"ROW(V11)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper Start",{"$f":"ROW(DH11)","v":11}]
[null,null,null,"Start Year",{"$f":"H11","v":2013},null,"Clean up Function: clean_alt",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper End",{"$f":"V1+total_ticker","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper End",{"$f":"ROW(#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":112}]
[null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name col",{"$f":"COLUMN(E11)","v":5}]
[null,null,null,null,null,null,null,null,null,null,"First Year for Presentation",null,{"$f":"'Data Extract Income Stmt'!F6","v":2011},null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":22},null,null,null,null,null,null,null,null,null,null,null,"Sales/Revenue",null,null,null,null,null,null,null,"EBITDA",null,null,null,null,null,null,null,null,"Unusual Expense",null,null,null,null,null,null,null,null,"Adjusted EBITDA",null,null,null,null,null,null,null,"Pretax Income",null,null,null,null,null,null,null,"Income Tax",null,null,null,null,null,null,null,null,"Tax Rate",null,null,null,null,null,null,null,"Depreciation & Amortization Expense",null,null,null,null,null,null,null,null,"NOPLAT"]
[{"$f":"'Menu Sheet'!E46","v":"Balance Sheet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name col",{"$f":"COLUMN(E11)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,"Fiscal year",null,null,null,null,null,null,null,null,"Column Number for Year"]
[]
[null,null,"Row Number of Year",null,null,null,null,null,null,"Match Part"]
[null,null,null,null,null,"Row Num","Max","Min",null,"Row Num",{"$f":"M5","v":2011},{"$f":"K10+1","v":2012},{"$f":"L10+1","v":2013},2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,null,2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014]
[null,1,{"$f":"'Data Extract Income Stmt'!C39","v":"MMM"},{"$f":"IF(C11<>0,C11&\" \"&$A$6)","v":"MMM Balance Sheet"},{"$f":"IF(C11<>0,\"'\"&D11&\"'!\")","v":"'MMM Balance Sheet'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D11,200),FALSE)","v":108},{"$f":"IFERROR(MAX(OFFSET(INDIRECT($E11&\"A\"&$F11),0,0,1,15)),FALSE)","v":2017},{"$f":"IFERROR(MIN(OFFSET(INDIRECT($E11&\"A\"&$F11),0,0,1,15)),FALSE)","v":2013},null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D11,200),FALSE)","v":108},{"$f":"IFERROR(MATCH(K$10,INDIRECT($E11&$F11&\":\"&$F11),0),FALSE)","v":false},false,2,3,4,5,6,false,false,null,null,"AMZN Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(AH$5,INDIRECT($E11&\"A:A\"),0),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),L11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),M11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),N11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),O11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),P11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),Q11)),FALSE)","v":false},null,{"$f":"MATCH(AP$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$Q11))","v":{"$error":"#VALUE!"}},null,null,{"$f":"MATCH(AY$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),Q11))","v":{"$error":"#VALUE!"}},null,null,{"$f":"C11","v":"MMM"},{"$f":"AQ11+AZ11","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"MATCH(BP$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),Q11))","v":{"$error":"#VALUE!"}},null,{"$f":"MATCH(BX$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),Q11))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY11/BQ11","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"MATCH(CO$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),Q11))","v":{"$error":"#VALUE!"}},null,null,{"$f":"MATCH(CX$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"(BI11-CP11)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ11-CQ11","v":{"$error":"#VALUE!"}},{"$f":"BK11-CR11","v":{"$error":"#VALUE!"}},{"$f":"BL11-CS11","v":{"$error":"#VALUE!"}},{"$f":"BM11-CT11","v":{"$error":"#VALUE!"}},{"$f":"BN11-CU11","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B11+1","v":2},{"$f":"'Data Extract Income Stmt'!C40","v":"AAPL"},"AAPL Balance Sheet",{"$f":"IF(C12<>0,\"'\"&D12&\"'!\")","v":"'AAPL Balance Sheet'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D12,200),FALSE)","v":108},{"$f":"IFERROR(MAX(OFFSET(INDIRECT($E12&\"A\"&$F12),0,0,1,15)),FALSE)","v":2017},{"$f":"IFERROR(MIN(OFFSET(INDIRECT($E12&\"A\"&$F12),0,0,1,15)),FALSE)","v":2013},null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D12,200),FALSE)","v":108},{"$f":"IF($L$4,K11,IFERROR(MATCH(K$10,INDIRECT($E12&$J12&\":\"&$J12),0),FALSE))","v":false},{"$f":"IF($L$4,L11,IFERROR(MATCH(L$10,INDIRECT($E12&$J12&\":\"&$J12),0),FALSE))","v":false},2,3,4,5,6,false,false,null,null,"FSLR Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(AH$5,INDIRECT($E12&\"A:A\"),0),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),L12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),M12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),N12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),O12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),P12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),Q12)),FALSE)","v":false},null,{"$f":"MATCH(AP$5,INDIRECT($E12&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),Q12))","v":{"$error":"#VALUE!"}},null,null,{"$f":"MATCH(AY$5,INDIRECT($E12&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),Q12))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),Q12))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),Q12))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),Q12))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI12-CP12)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ12-CQ12","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B12+1","v":3},{"$f":"'Data Extract Income Stmt'!C41","v":"BA"},"BA Balance Sheet","'BA Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D13,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D13,200),FALSE)","v":108},{"$f":"IF($L$4,K12,IFERROR(MATCH(K$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($L$4,L12,IFERROR(MATCH(L$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($L$4,M12,IFERROR(MATCH(M$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":2},{"$f":"IF($L$4,N12,IFERROR(MATCH(N$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":3},{"$f":"IF($L$4,O12,IFERROR(MATCH(O$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":4},{"$f":"IF($L$4,P12,IFERROR(MATCH(P$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":5},{"$f":"IF($L$4,Q12,IFERROR(MATCH(Q$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":6},{"$f":"IF($L$4,R12,IFERROR(MATCH(R$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($L$4,S12,IFERROR(MATCH(S$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},null,null,"GE Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),L13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),M13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),N13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),O13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),P13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),Q13)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),Q13))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),Q13))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),Q13))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),Q13))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),Q13))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,4,{"$f":"'Data Extract Income Stmt'!C42","v":"CAT"},"CAT Balance Sheet","'CAT Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D14,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D14,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"CAT Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),L14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),M14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),N14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),O14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),P14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),Q14)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),Q14))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),Q14))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),Q14))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),Q14))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),Q14))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,5,{"$f":"'Data Extract Income Stmt'!C43","v":"CVX"},"CVX Balance Sheet","'CVX Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D15,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D15,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"CVX Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),L15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),M15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),N15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),O15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),P15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),Q15)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),Q15))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),Q15))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),Q15))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),Q15))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),Q15))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,6,{"$f":"'Data Extract Income Stmt'!C44","v":"CSCO"},"CSCO Balance Sheet","'CSCO Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D16,200),FALSE)","v":108},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D16,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"CSCO Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),L16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),M16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),N16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),O16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),P16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),Q16)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),Q16))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),Q16))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),Q16))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),Q16))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),Q16))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,7,{"$f":"'Data Extract Income Stmt'!C45","v":"KO"},"KO Balance Sheet","'KO Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D17,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D17,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"KO Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),L17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),M17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),N17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),O17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),P17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),Q17)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),Q17))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),Q17))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),Q17))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),Q17))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),Q17))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,8,{"$f":"'Data Extract Income Stmt'!C46","v":"DIS"},"DIS Balance Sheet","'DIS Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D18,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D18,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"DIS Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),L18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),M18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),N18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),O18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),P18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),Q18)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),Q18))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),Q18))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),Q18))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),Q18))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),Q18))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,9,{"$f":"'Data Extract Income Stmt'!C47","v":"DWDP"},"DWDP Balance Sheet","'DWDP Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D19,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D19,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"DD Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),L19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),M19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),N19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),O19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),P19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),Q19)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),Q19))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),Q19))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),Q19))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),Q19))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),Q19))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,10,{"$f":"'Data Extract Income Stmt'!C48","v":"XOM"},"XOM Balance Sheet","'XOM Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D20,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D20,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"XOM Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),L20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),M20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),N20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),O20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),P20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),Q20)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),Q20))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),Q20))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),Q20))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),Q20))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),Q20))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,11,{"$f":"'Data Extract Income Stmt'!C49","v":"GE"},"GE Balance Sheet","'GE Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D21,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D21,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"GE Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),L21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),M21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),N21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),O21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),P21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),Q21)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),Q21))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),Q21))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),Q21))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),Q21))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),Q21))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,12,{"$f":"'Data Extract Income Stmt'!C50","v":"HD"},"HD Balance Sheet","'HD Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D22,200),FALSE)","v":108},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D22,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"HD Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),L22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),M22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),N22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),O22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),P22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),Q22)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),Q22))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),Q22))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),Q22))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),Q22))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),Q22))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,13,{"$f":"'Data Extract Income Stmt'!C51","v":"IBM"},"IBM Balance Sheet","'IBM Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D23,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D23,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"IBM Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),L23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),M23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),N23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),O23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),P23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),Q23)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),Q23))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),Q23))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),Q23))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),Q23))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),Q23))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,14,{"$f":"'Data Extract Income Stmt'!C52","v":"INTC"},"INTC Balance Sheet","'INTC Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D24,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D24,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"INTC Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),L24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),M24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),N24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),O24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),P24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),Q24)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),Q24))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),Q24))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"AQ24+AZ24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),Q24))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),Q24))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY24/BQ24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),Q24))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,15,{"$f":"'Data Extract Income Stmt'!C53","v":"JNJ"},"JNJ Balance Sheet","'JNJ Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D25,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D25,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"JNJ Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),L25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),M25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),N25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),O25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),P25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),Q25)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),Q25))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),Q25))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),Q25))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),Q25))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),Q25))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"BJ25-CQ25","v":{"$error":"#VALUE!"}},{"$f":"BK25-CR25","v":{"$error":"#VALUE!"}},{"$f":"BL25-CS25","v":{"$error":"#VALUE!"}},{"$f":"BM25-CT25","v":{"$error":"#VALUE!"}},{"$f":"BN25-CU25","v":{"$error":"#VALUE!"}}]
[null,16,{"$f":"'Data Extract Income Stmt'!C54","v":"MCD"},{"$f":"IF(C26<>0,C26&\" \"&$A$6)","v":"MCD Balance Sheet"},{"$f":"IF(C26<>0,\"'\"&D26&\"'!\")","v":"'MCD Balance Sheet'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D26,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D26,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"MCD Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),L26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),M26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),N26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),O26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),P26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),Q26)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),Q26))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),Q26))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"AQ26+AZ26","v":{"$error":"#VALUE!"}},{"$f":"AR26+BA26","v":{"$error":"#VALUE!"}},{"$f":"AS26+BB26","v":{"$error":"#VALUE!"}},{"$f":"AT26+BC26","v":{"$error":"#VALUE!"}},{"$f":"AU26+BD26","v":{"$error":"#VALUE!"}},{"$f":"AV26+BE26","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),Q26))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),Q26))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY26/BQ26","v":{"$error":"#VALUE!"}},{"$f":"BZ26/BR26","v":{"$error":"#VALUE!"}},{"$f":"CA26/BS26","v":{"$error":"#VALUE!"}},{"$f":"CB26/BT26","v":{"$error":"#VALUE!"}},{"$f":"CC26/BU26","v":{"$error":"#VALUE!"}},{"$f":"CD26/BV26","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),Q26))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI26-CP26)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ26-CQ26","v":{"$error":"#VALUE!"}},{"$f":"BK26-CR26","v":{"$error":"#VALUE!"}},{"$f":"BL26-CS26","v":{"$error":"#VALUE!"}},{"$f":"BM26-CT26","v":{"$error":"#VALUE!"}},{"$f":"BN26-CU26","v":{"$error":"#VALUE!"}}]
[null,17,{"$f":"'Data Extract Income Stmt'!C55","v":"MRK"},"MRK Balance Sheet","'MRK Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D27,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D27,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"MRK Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),L27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),M27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),N27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),O27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),P27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),Q27)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),Q27))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),Q27))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),Q27))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),Q27))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),Q27))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,18,{"$f":"'Data Extract Income Stmt'!C56","v":"MSFT"},"MSFT Balance Sheet","'MSFT Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D28,200),FALSE)","v":108},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D28,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"MSFT Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),L28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),M28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),N28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),O28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),P28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),Q28)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),Q28))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),Q28))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),Q28))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),Q28))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),Q28))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,19,{"$f":"'Data Extract Income Stmt'!C57","v":"NKE"},"NKE Balance Sheet","'NKE Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D29,200),FALSE)","v":108},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D29,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"NKE Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),L29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),M29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),N29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),O29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),P29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),Q29)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),Q29))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),Q29))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),Q29))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),Q29))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),Q29))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,20,{"$f":"'Data Extract Income Stmt'!C58","v":"PFE"},"PFE Balance Sheet","'PFE Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D30,200),FALSE)","v":108},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D30,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"PFE Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),L30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),M30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),N30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),O30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),P30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),Q30)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),Q30))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),Q30))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),Q30))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),Q30))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),Q30))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,21,{"$f":"'Data Extract Income Stmt'!C59","v":"PG"},"PG Balance Sheet","'PG Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D31,200),FALSE)","v":108},2018,2014,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D31,200),FALSE)","v":108},false,false,2,3,4,5,6,false,false,null,null,"PG Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),L31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),M31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),N31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),O31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),P31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),Q31)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),Q31))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),Q31))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),Q31))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),Q31))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),Q31))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,22,{"$f":"'Data Extract Income Stmt'!C60","v":0},false,false,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D32,200),FALSE)","v":false},false,false,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D32,200),FALSE)","v":false},false,false,2,3,4,5,6,false,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),L32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),M32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),N32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),O32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),P32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),Q32)),FALSE)","v":false},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),Q32))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),Q32))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),Q32))","v":{"$error":"#VALUE!"}},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),Q32))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),Q32))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,23,{"$f":"'Data Extract Income Stmt'!C61","v":0},false,false,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D33,200),FALSE)","v":false},false,false,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D33,200),FALSE)","v":false},false,false,2,3,4,5,6,false,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),L33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),M33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),N33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),O33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),P33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),Q33)),FALSE)","v":false},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),Q33))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),Q33))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),Q33))","v":{"$error":"#VALUE!"}},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),Q33))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),Q33))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Cash & Short Term Investments"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L10","v":2012},{"$f":"M10","v":2013},2014,2015,2016,2017,2018,{"$f":"S10","v":2019}]
[null,null,{"$f":"C11","v":"MMM"},"MMM Balance Sheet","'MMM Balance Sheet'!",{"$f":"IFERROR(MATCH($A$36,INDIRECT($E38&\"A:A\"),0),FALSE)","v":109},null,null,null,null,null,{"$f":"IF(AND($F38,L11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),L11)),FALSE)","v":false},{"$f":"IF(AND($F38,M11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),M11)),FALSE)","v":3410000},{"$f":"IF(AND($F38,N11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),N11)),FALSE)","v":2710000},{"$f":"IF(AND($F38,O11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),O11)),FALSE)","v":2130000},{"$f":"IF(AND($F38,P11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),P11)),FALSE)","v":2830000},{"$f":"IF(AND($F38,Q11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),Q11)),FALSE)","v":4170000},{"$f":"IF(AND($F38,R11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),R11)),FALSE)","v":false},{"$f":"IF(AND($F38,S11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),S11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Balance Sheet","'AAPL Balance Sheet'!",{"$f":"IFERROR(MATCH($A$36,INDIRECT($E39&\"A:A\"),0),FALSE)","v":109},null,null,null,null,null,{"$f":"IF(AND($F39,L12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),L12)),FALSE)","v":false},{"$f":"IF(AND($F39,M12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),M12)),FALSE)","v":40550000},{"$f":"IF(AND($F39,N12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),N12)),FALSE)","v":25080000},{"$f":"IF(AND($F39,O12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),O12)),FALSE)","v":41600000},{"$f":"IF(AND($F39,P12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),P12)),FALSE)","v":67160000},{"$f":"IF(AND($F39,Q12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),Q12)),FALSE)","v":74180000},{"$f":"IF(AND($F39,R12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),R12)),FALSE)","v":false},{"$f":"IF(AND($F39,S12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),S12)),FALSE)","v":false}]
[null,null,"BA","BA Balance Sheet","'BA Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F40,L13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),L13)),FALSE)","v":false},{"$f":"IF(AND($F40,M13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),M13)),FALSE)","v":15260000},{"$f":"IF(AND($F40,N13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),N13)),FALSE)","v":13090000},{"$f":"IF(AND($F40,O13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),O13)),FALSE)","v":12050000},{"$f":"IF(AND($F40,P13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),P13)),FALSE)","v":10030000},{"$f":"IF(AND($F40,Q13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),Q13)),FALSE)","v":9990000},{"$f":"IF(AND($F40,R13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),R13)),FALSE)","v":false},{"$f":"IF(AND($F40,S13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),S13)),FALSE)","v":false}]
[null,null,"CAT","CAT Balance Sheet","'CAT Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F41,L14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),L14)),FALSE)","v":false},{"$f":"IF(AND($F41,M14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),M14)),FALSE)","v":6130000},{"$f":"IF(AND($F41,N14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),N14)),FALSE)","v":7400000},{"$f":"IF(AND($F41,O14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),O14)),FALSE)","v":6510000},{"$f":"IF(AND($F41,P14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),P14)),FALSE)","v":7200000},{"$f":"IF(AND($F41,Q14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),Q14)),FALSE)","v":8460000},{"$f":"IF(AND($F41,R14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),R14)),FALSE)","v":false},{"$f":"IF(AND($F41,S14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),S14)),FALSE)","v":false}]
[null,null,"CVX","CVX Balance Sheet","'CVX Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F42,L15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),L15)),FALSE)","v":false},{"$f":"IF(AND($F42,M15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),M15)),FALSE)","v":16520000},{"$f":"IF(AND($F42,N15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),N15)),FALSE)","v":13220000},{"$f":"IF(AND($F42,O15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),O15)),FALSE)","v":11330000},{"$f":"IF(AND($F42,P15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),P15)),FALSE)","v":7000000},{"$f":"IF(AND($F42,Q15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),Q15)),FALSE)","v":4820000},{"$f":"IF(AND($F42,R15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),R15)),FALSE)","v":false},{"$f":"IF(AND($F42,S15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),S15)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Balance Sheet","'CSCO Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F43,L16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),L16)),FALSE)","v":false},{"$f":"IF(AND($F43,M16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),M16)),FALSE)","v":52070000},{"$f":"IF(AND($F43,N16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),N16)),FALSE)","v":60420000},{"$f":"IF(AND($F43,O16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),O16)),FALSE)","v":65760004},{"$f":"IF(AND($F43,P16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),P16)),FALSE)","v":70490000},{"$f":"IF(AND($F43,Q16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),Q16)),FALSE)","v":46550000},{"$f":"IF(AND($F43,R16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),R16)),FALSE)","v":false},{"$f":"IF(AND($F43,S16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),S16)),FALSE)","v":false}]
[null,null,"KO","KO Balance Sheet","'KO Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F44,L17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),L17)),FALSE)","v":false},{"$f":"IF(AND($F44,M17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),M17)),FALSE)","v":20270000},{"$f":"IF(AND($F44,N17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),N17)),FALSE)","v":21680000},{"$f":"IF(AND($F44,O17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),O17)),FALSE)","v":19900000},{"$f":"IF(AND($F44,P17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),P17)),FALSE)","v":22200000},{"$f":"IF(AND($F44,Q17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),Q17)),FALSE)","v":20680000},{"$f":"IF(AND($F44,R17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),R17)),FALSE)","v":false},{"$f":"IF(AND($F44,S17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),S17)),FALSE)","v":false}]
[null,null,"DIS","DIS Balance Sheet","'DIS Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F45,L18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),L18)),FALSE)","v":false},{"$f":"IF(AND($F45,M18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),M18)),FALSE)","v":3930000},{"$f":"IF(AND($F45,N18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),N18)),FALSE)","v":3420000},{"$f":"IF(AND($F45,O18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),O18)),FALSE)","v":4270000},{"$f":"IF(AND($F45,P18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),P18)),FALSE)","v":4610000},{"$f":"IF(AND($F45,Q18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),Q18)),FALSE)","v":4020000},{"$f":"IF(AND($F45,R18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),R18)),FALSE)","v":false},{"$f":"IF(AND($F45,S18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),S18)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Balance Sheet","'DWDP Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F46,L19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),L19)),FALSE)","v":false},{"$f":"IF(AND($F46,M19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),M19)),FALSE)","v":5940000},{"$f":"IF(AND($F46,N19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),N19)),FALSE)","v":5650000},{"$f":"IF(AND($F46,O19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),O19)),FALSE)","v":8580000},{"$f":"IF(AND($F46,P19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),P19)),FALSE)","v":6610000},{"$f":"IF(AND($F46,Q19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),Q19)),FALSE)","v":14390000},{"$f":"IF(AND($F46,R19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),R19)),FALSE)","v":false},{"$f":"IF(AND($F46,S19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),S19)),FALSE)","v":false}]
[null,null,"XOM","XOM Balance Sheet","'XOM Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F47,L20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),L20)),FALSE)","v":false},{"$f":"IF(AND($F47,M20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),M20)),FALSE)","v":4910000},{"$f":"IF(AND($F47,N20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),N20)),FALSE)","v":4660000},{"$f":"IF(AND($F47,O20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),O20)),FALSE)","v":3710000},{"$f":"IF(AND($F47,P20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),P20)),FALSE)","v":3660000},{"$f":"IF(AND($F47,Q20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),Q20)),FALSE)","v":3180000},{"$f":"IF(AND($F47,R20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),R20)),FALSE)","v":false},{"$f":"IF(AND($F47,S20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),S20)),FALSE)","v":false}]
[null,null,"GE","GE Balance Sheet","'GE Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F48,L21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),L21)),FALSE)","v":false},{"$f":"IF(AND($F48,M21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),M21)),FALSE)","v":88640000},{"$f":"IF(AND($F48,N21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),N21)),FALSE)","v":70030000},{"$f":"IF(AND($F48,O21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),O21)),FALSE)","v":70480000},{"$f":"IF(AND($F48,P21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),P21)),FALSE)","v":48130000},{"$f":"IF(AND($F48,Q21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),Q21)),FALSE)","v":43300000},{"$f":"IF(AND($F48,R21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),R21)),FALSE)","v":false},{"$f":"IF(AND($F48,S21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),S21)),FALSE)","v":false}]
[null,null,"HD","HD Balance Sheet","'HD Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F49,L22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),L22)),FALSE)","v":false},{"$f":"IF(AND($F49,M22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),M22)),FALSE)","v":1930000},{"$f":"IF(AND($F49,N22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),N22)),FALSE)","v":1720000},{"$f":"IF(AND($F49,O22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),O22)),FALSE)","v":2220000},{"$f":"IF(AND($F49,P22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),P22)),FALSE)","v":2540000},{"$f":"IF(AND($F49,Q22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),Q22)),FALSE)","v":3600000},{"$f":"IF(AND($F49,R22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),R22)),FALSE)","v":false},{"$f":"IF(AND($F49,S22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),S22)),FALSE)","v":false}]
[null,null,"IBM","IBM Balance Sheet","'IBM Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F50,L23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),L23)),FALSE)","v":false},{"$f":"IF(AND($F50,M23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),M23)),FALSE)","v":11070000},{"$f":"IF(AND($F50,N23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),N23)),FALSE)","v":8480000},{"$f":"IF(AND($F50,O23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),O23)),FALSE)","v":8189999.5},{"$f":"IF(AND($F50,P23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),P23)),FALSE)","v":8530000},{"$f":"IF(AND($F50,Q23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),Q23)),FALSE)","v":12580000},{"$f":"IF(AND($F50,R23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),R23)),FALSE)","v":false},{"$f":"IF(AND($F50,S23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),S23)),FALSE)","v":false}]
[null,null,"INTC","INTC Balance Sheet","'INTC Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F51,L24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),L24)),FALSE)","v":false},{"$f":"IF(AND($F51,M24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),M24)),FALSE)","v":20090000},{"$f":"IF(AND($F51,N24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),N24)),FALSE)","v":14050000},{"$f":"IF(AND($F51,O24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),O24)),FALSE)","v":25310000},{"$f":"IF(AND($F51,P24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),P24)),FALSE)","v":17100000},{"$f":"IF(AND($F51,Q24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),Q24)),FALSE)","v":14000000},{"$f":"IF(AND($F51,R24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),R24)),FALSE)","v":false},{"$f":"IF(AND($F51,S24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),S24)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Balance Sheet","'JNJ Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F52,L25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),L25)),FALSE)","v":false},{"$f":"IF(AND($F52,M25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),M25)),FALSE)","v":29210000},{"$f":"IF(AND($F52,N25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),N25)),FALSE)","v":33090000},{"$f":"IF(AND($F52,O25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),O25)),FALSE)","v":38380000},{"$f":"IF(AND($F52,P25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),P25)),FALSE)","v":41910000},{"$f":"IF(AND($F52,Q25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),Q25)),FALSE)","v":18300000},{"$f":"IF(AND($F52,R25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),R25)),FALSE)","v":false},{"$f":"IF(AND($F52,S25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),S25)),FALSE)","v":false}]
[null,null,"MCD","MCD Balance Sheet","'MCD Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F53,L26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),L26)),FALSE)","v":false},{"$f":"IF(AND($F53,M26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),M26)),FALSE)","v":2800000},{"$f":"IF(AND($F53,N26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),N26)),FALSE)","v":2079999.875},{"$f":"IF(AND($F53,O26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),O26)),FALSE)","v":7690000},{"$f":"IF(AND($F53,P26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),P26)),FALSE)","v":1220000},{"$f":"IF(AND($F53,Q26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),Q26)),FALSE)","v":2460000},{"$f":"IF(AND($F53,R26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),R26)),FALSE)","v":false},{"$f":"IF(AND($F53,S26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),S26)),FALSE)","v":false}]
[null,null,"MRK","MRK Balance Sheet","'MRK Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F54,L27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),L27)),FALSE)","v":false},{"$f":"IF(AND($F54,M27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),M27)),FALSE)","v":17490000},{"$f":"IF(AND($F54,N27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),N27)),FALSE)","v":15720000},{"$f":"IF(AND($F54,O27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),O27)),FALSE)","v":13430000},{"$f":"IF(AND($F54,P27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),P27)),FALSE)","v":14340000},{"$f":"IF(AND($F54,Q27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),Q27)),FALSE)","v":8500000},{"$f":"IF(AND($F54,R27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),R27)),FALSE)","v":false},{"$f":"IF(AND($F54,S27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),S27)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Balance Sheet","'MSFT Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F55,L28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),L28)),FALSE)","v":false},{"$f":"IF(AND($F55,M28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),M28)),FALSE)","v":85710000},{"$f":"IF(AND($F55,N28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),N28)),FALSE)","v":96530000},{"$f":"IF(AND($F55,O28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),O28)),FALSE)","v":113240000},{"$f":"IF(AND($F55,P28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),P28)),FALSE)","v":132979992},{"$f":"IF(AND($F55,Q28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),Q28)),FALSE)","v":133770008},{"$f":"IF(AND($F55,R28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),R28)),FALSE)","v":false},{"$f":"IF(AND($F55,S28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),S28)),FALSE)","v":false}]
[null,null,"NKE","NKE Balance Sheet","'NKE Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F56,L29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),L29)),FALSE)","v":false},{"$f":"IF(AND($F56,M29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),M29)),FALSE)","v":5140000},{"$f":"IF(AND($F56,N29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),N29)),FALSE)","v":5920000},{"$f":"IF(AND($F56,O29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),O29)),FALSE)","v":5460000},{"$f":"IF(AND($F56,P29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),P29)),FALSE)","v":6180000},{"$f":"IF(AND($F56,Q29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),Q29)),FALSE)","v":5250000},{"$f":"IF(AND($F56,R29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),R29)),FALSE)","v":false},{"$f":"IF(AND($F56,S29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),S29)),FALSE)","v":false}]
[null,null,"PFE","PFE Balance Sheet","'PFE Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F57,L30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),L30)),FALSE)","v":false},{"$f":"IF(AND($F57,M30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),M30)),FALSE)","v":32410000},{"$f":"IF(AND($F57,N30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),N30)),FALSE)","v":36120000},{"$f":"IF(AND($F57,O30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),O30)),FALSE)","v":23290000},{"$f":"IF(AND($F57,P30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),P30)),FALSE)","v":17850000},{"$f":"IF(AND($F57,Q30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),Q30)),FALSE)","v":19990000},{"$f":"IF(AND($F57,R30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),R30)),FALSE)","v":false},{"$f":"IF(AND($F57,S30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),S30)),FALSE)","v":false}]
[null,null,"PG","PG Balance Sheet","'PG Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F58,L31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),L31)),FALSE)","v":false},{"$f":"IF(AND($F58,M31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),M31)),FALSE)","v":10690000},{"$f":"IF(AND($F58,N31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),N31)),FALSE)","v":11600000},{"$f":"IF(AND($F58,O31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),O31)),FALSE)","v":13350000},{"$f":"IF(AND($F58,P31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),P31)),FALSE)","v":15140000},{"$f":"IF(AND($F58,Q31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),Q31)),FALSE)","v":11850000},{"$f":"IF(AND($F58,R31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),R31)),FALSE)","v":false},{"$f":"IF(AND($F58,S31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),S31)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F59,L32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),L32)),FALSE)","v":false},{"$f":"IF(AND($F59,M32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),M32)),FALSE)","v":false},{"$f":"IF(AND($F59,N32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),N32)),FALSE)","v":false},{"$f":"IF(AND($F59,O32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),O32)),FALSE)","v":false},{"$f":"IF(AND($F59,P32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),P32)),FALSE)","v":false},{"$f":"IF(AND($F59,Q32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),Q32)),FALSE)","v":false},{"$f":"IF(AND($F59,R32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),R32)),FALSE)","v":false},{"$f":"IF(AND($F59,S32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F60,L33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),L33)),FALSE)","v":false},{"$f":"IF(AND($F60,M33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),M33)),FALSE)","v":false},{"$f":"IF(AND($F60,N33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),N33)),FALSE)","v":false},{"$f":"IF(AND($F60,O33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),O33)),FALSE)","v":false},{"$f":"IF(AND($F60,P33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),P33)),FALSE)","v":false},{"$f":"IF(AND($F60,Q33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),Q33)),FALSE)","v":false},{"$f":"IF(AND($F60,R33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),R33)),FALSE)","v":false},{"$f":"IF(AND($F60,S33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),S33)),FALSE)","v":false}]
[]
[]
[]
["ST Debt & Current Portion LT Debt"]
[]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L37","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C38","v":"MMM"},"MMM Balance Sheet","'MMM Balance Sheet'!",{"$f":"IFERROR(MATCH(A$64,INDIRECT(E67&\"A:A\"),0),FALSE)","v":151},null,null,null,null,null,{"$f":"IF(AND($F67,L11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),L$11)),FALSE)","v":false},{"$f":"IF(AND($F67,M11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),M$11)),FALSE)","v":1680000},{"$f":"IF(AND($F67,N11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),N$11)),FALSE)","v":106000},{"$f":"IF(AND($F67,O11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),O$11)),FALSE)","v":2040000},{"$f":"IF(AND($F67,P11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),P$11)),FALSE)","v":972000},{"$f":"IF(AND($F67,Q11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),Q$11)),FALSE)","v":1850000},{"$f":"IF(AND($F67,R11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),R$11)),FALSE)","v":false},{"$f":"IF(AND($F67,S11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),S$11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Balance Sheet","'AAPL Balance Sheet'!",{"$f":"IFERROR(MATCH(A$64,INDIRECT(E68&\"A:A\"),0),FALSE)","v":151},null,null,null,null,null,{"$f":"IF(AND($F68,L12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),L$11)),FALSE)","v":false},{"$f":"IF(AND($F68,M12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),M$11)),FALSE)","v":0},{"$f":"IF(AND($F68,N12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),N$11)),FALSE)","v":6310000},{"$f":"IF(AND($F68,O12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),O$11)),FALSE)","v":11000000},{"$f":"IF(AND($F68,P12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),P$11)),FALSE)","v":11610000},{"$f":"IF(AND($F68,Q12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),Q$11)),FALSE)","v":18470000},{"$f":"IF(AND($F68,R12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),R$11)),FALSE)","v":false},{"$f":"IF(AND($F68,S12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),S$11)),FALSE)","v":false}]
[null,null,"BA","BA Balance Sheet","'BA Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F69,L13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),L$11)),FALSE)","v":false},{"$f":"IF(AND($F69,M13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),M$11)),FALSE)","v":1560000},{"$f":"IF(AND($F69,N13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),N$11)),FALSE)","v":929000},{"$f":"IF(AND($F69,O13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),O$11)),FALSE)","v":1230000},{"$f":"IF(AND($F69,P13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),P$11)),FALSE)","v":384000},{"$f":"IF(AND($F69,Q13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),Q$11)),FALSE)","v":1340000},{"$f":"IF(AND($F69,R13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),R$11)),FALSE)","v":false},{"$f":"IF(AND($F69,S13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),S$11)),FALSE)","v":false}]
[null,null,"CAT","CAT Balance Sheet","'CAT Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F70,L14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),L$11)),FALSE)","v":false},{"$f":"IF(AND($F70,M14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),M$11)),FALSE)","v":11030000},{"$f":"IF(AND($F70,N14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),N$11)),FALSE)","v":11500000},{"$f":"IF(AND($F70,O14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),O$11)),FALSE)","v":12840000},{"$f":"IF(AND($F70,P14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),P$11)),FALSE)","v":13970000},{"$f":"IF(AND($F70,Q14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),Q$11)),FALSE)","v":11030000},{"$f":"IF(AND($F70,R14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),R$11)),FALSE)","v":false},{"$f":"IF(AND($F70,S14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),S$11)),FALSE)","v":false}]
[null,null,"CVX","CVX Balance Sheet","'CVX Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F71,L15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),L$11)),FALSE)","v":false},{"$f":"IF(AND($F71,M15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),M$11)),FALSE)","v":374000},{"$f":"IF(AND($F71,N15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),N$11)),FALSE)","v":3790000},{"$f":"IF(AND($F71,O15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),O$11)),FALSE)","v":4930000},{"$f":"IF(AND($F71,P15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),P$11)),FALSE)","v":10840000},{"$f":"IF(AND($F71,Q15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),Q$11)),FALSE)","v":5190000},{"$f":"IF(AND($F71,R15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),R$11)),FALSE)","v":false},{"$f":"IF(AND($F71,S15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),S$11)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Balance Sheet","'CSCO Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F72,L16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),L$11)),FALSE)","v":false},{"$f":"IF(AND($F72,M16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),M$11)),FALSE)","v":508000},{"$f":"IF(AND($F72,N16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),N$11)),FALSE)","v":3900000},{"$f":"IF(AND($F72,O16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),O$11)),FALSE)","v":4159999.75},{"$f":"IF(AND($F72,P16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),P$11)),FALSE)","v":7990000},{"$f":"IF(AND($F72,Q16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),Q$11)),FALSE)","v":5240000},{"$f":"IF(AND($F72,R16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),R$11)),FALSE)","v":false},{"$f":"IF(AND($F72,S16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),S$11)),FALSE)","v":false}]
[null,null,"KO","KO Balance Sheet","'KO Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F73,L17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),L$11)),FALSE)","v":false},{"$f":"IF(AND($F73,M17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),M$11)),FALSE)","v":17930000},{"$f":"IF(AND($F73,N17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),N$11)),FALSE)","v":22680000},{"$f":"IF(AND($F73,O17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),O$11)),FALSE)","v":15810000},{"$f":"IF(AND($F73,P17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),P$11)),FALSE)","v":16030001},{"$f":"IF(AND($F73,Q17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),Q$11)),FALSE)","v":16500000},{"$f":"IF(AND($F73,R17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),R$11)),FALSE)","v":false},{"$f":"IF(AND($F73,S17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),S$11)),FALSE)","v":false}]
[null,null,"DIS","DIS Balance Sheet","'DIS Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F74,L18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),L$11)),FALSE)","v":false},{"$f":"IF(AND($F74,M18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),M$11)),FALSE)","v":1510000},{"$f":"IF(AND($F74,N18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),N$11)),FALSE)","v":2160000},{"$f":"IF(AND($F74,O18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),O$11)),FALSE)","v":4560000},{"$f":"IF(AND($F74,P18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),P$11)),FALSE)","v":3690000},{"$f":"IF(AND($F74,Q18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),Q$11)),FALSE)","v":6170000},{"$f":"IF(AND($F74,R18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),R$11)),FALSE)","v":false},{"$f":"IF(AND($F74,S18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),S$11)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Balance Sheet","'DWDP Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F75,L19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),L$11)),FALSE)","v":false},{"$f":"IF(AND($F75,M19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),M$11)),FALSE)","v":1140000},{"$f":"IF(AND($F75,N19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),N$11)),FALSE)","v":945000},{"$f":"IF(AND($F75,O19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),O$11)),FALSE)","v":995000},{"$f":"IF(AND($F75,P19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),P$11)),FALSE)","v":907000},{"$f":"IF(AND($F75,Q19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),Q$11)),FALSE)","v":4020000},{"$f":"IF(AND($F75,R19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),R$11)),FALSE)","v":false},{"$f":"IF(AND($F75,S19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),S$11)),FALSE)","v":false}]
[null,null,"XOM","XOM Balance Sheet","'XOM Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F76,L20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),L$11)),FALSE)","v":false},{"$f":"IF(AND($F76,M20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),M$11)),FALSE)","v":15810000},{"$f":"IF(AND($F76,N20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),N$11)),FALSE)","v":17470000},{"$f":"IF(AND($F76,O20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),O$11)),FALSE)","v":18760000},{"$f":"IF(AND($F76,P20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),P$11)),FALSE)","v":13830000},{"$f":"IF(AND($F76,Q20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),Q$11)),FALSE)","v":17930000},{"$f":"IF(AND($F76,R20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),R$11)),FALSE)","v":false},{"$f":"IF(AND($F76,S20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),S$11)),FALSE)","v":false}]
[null,null,"GE","GE Balance Sheet","'GE Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F77,L21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),L$11)),FALSE)","v":false},{"$f":"IF(AND($F77,M21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),M$11)),FALSE)","v":86940000},{"$f":"IF(AND($F77,N21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),N$11)),FALSE)","v":70430000},{"$f":"IF(AND($F77,O21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),O$11)),FALSE)","v":49860000},{"$f":"IF(AND($F77,P21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),P$11)),FALSE)","v":30710000},{"$f":"IF(AND($F77,Q21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),Q$11)),FALSE)","v":24040000},{"$f":"IF(AND($F77,R21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),R$11)),FALSE)","v":false},{"$f":"IF(AND($F77,S21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),S$11)),FALSE)","v":false}]
[null,null,"HD","HD Balance Sheet","'HD Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F78,L22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),L$11)),FALSE)","v":false},{"$f":"IF(AND($F78,M22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),M$11)),FALSE)","v":33000},{"$f":"IF(AND($F78,N22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),N$11)),FALSE)","v":328000},{"$f":"IF(AND($F78,O22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),O$11)),FALSE)","v":427000},{"$f":"IF(AND($F78,P22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),P$11)),FALSE)","v":1250000},{"$f":"IF(AND($F78,Q22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),Q$11)),FALSE)","v":2760000},{"$f":"IF(AND($F78,R22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),R$11)),FALSE)","v":false},{"$f":"IF(AND($F78,S22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),S$11)),FALSE)","v":false}]
[null,null,"IBM","IBM Balance Sheet","'IBM Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F79,L23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),L$11)),FALSE)","v":false},{"$f":"IF(AND($F79,M23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),M$11)),FALSE)","v":6860000},{"$f":"IF(AND($F79,N23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),N$11)),FALSE)","v":5730000},{"$f":"IF(AND($F79,O23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),O$11)),FALSE)","v":6460000},{"$f":"IF(AND($F79,P23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),P$11)),FALSE)","v":7510000},{"$f":"IF(AND($F79,Q23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),Q$11)),FALSE)","v":6990000},{"$f":"IF(AND($F79,R23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),R$11)),FALSE)","v":false},{"$f":"IF(AND($F79,S23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),S$11)),FALSE)","v":false}]
[null,null,"INTC","INTC Balance Sheet","'INTC Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F80,L24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),L$11)),FALSE)","v":false},{"$f":"IF(AND($F80,M24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),M$11)),FALSE)","v":281000},{"$f":"IF(AND($F80,N24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),N$11)),FALSE)","v":1600000},{"$f":"IF(AND($F80,O24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),O$11)),FALSE)","v":2630000},{"$f":"IF(AND($F80,P24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),P$11)),FALSE)","v":4630000},{"$f":"IF(AND($F80,Q24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),Q$11)),FALSE)","v":1780000},{"$f":"IF(AND($F80,R24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),R$11)),FALSE)","v":false},{"$f":"IF(AND($F80,S24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),S$11)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Balance Sheet","'JNJ Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F81,L25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),L$11)),FALSE)","v":false},{"$f":"IF(AND($F81,M25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),M$11)),FALSE)","v":4850000},{"$f":"IF(AND($F81,N25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),N$11)),FALSE)","v":3640000},{"$f":"IF(AND($F81,O25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),O$11)),FALSE)","v":7000000},{"$f":"IF(AND($F81,P25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),P$11)),FALSE)","v":4680000},{"$f":"IF(AND($F81,Q25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),Q$11)),FALSE)","v":3910000},{"$f":"IF(AND($F81,R25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),R$11)),FALSE)","v":false},{"$f":"IF(AND($F81,S25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),S$11)),FALSE)","v":false}]
[null,null,"MCD","MCD Balance Sheet","'MCD Balance Sheet'!",{"$f":"IFERROR(MATCH(A$64,INDIRECT(E82&\"A:A\"),0),FALSE)","v":151},null,null,null,null,null,{"$f":"IF(AND($F82,L26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),L$11)),FALSE)","v":false},{"$f":"IF(AND($F82,M26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),M$11)),FALSE)","v":0},{"$f":"IF(AND($F82,N26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),N$11)),FALSE)","v":0},{"$f":"IF(AND($F82,O26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),O$11)),FALSE)","v":0},{"$f":"IF(AND($F82,P26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),P$11)),FALSE)","v":77200},{"$f":"IF(AND($F82,Q26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F82,R26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),R$11)),FALSE)","v":false},{"$f":"IF(AND($F82,S26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),S$11)),FALSE)","v":false}]
[null,null,"MRK","MRK Balance Sheet","'MRK Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F83,L27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),L$11)),FALSE)","v":false},{"$f":"IF(AND($F83,M27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),M$11)),FALSE)","v":4520000},{"$f":"IF(AND($F83,N27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),N$11)),FALSE)","v":2700000},{"$f":"IF(AND($F83,O27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),O$11)),FALSE)","v":2580000},{"$f":"IF(AND($F83,P27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),P$11)),FALSE)","v":568000},{"$f":"IF(AND($F83,Q27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),Q$11)),FALSE)","v":3060000},{"$f":"IF(AND($F83,R27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),R$11)),FALSE)","v":false},{"$f":"IF(AND($F83,S27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),S$11)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Balance Sheet","'MSFT Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F84,L28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),L$11)),FALSE)","v":false},{"$f":"IF(AND($F84,M28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),M$11)),FALSE)","v":2000000},{"$f":"IF(AND($F84,N28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),N$11)),FALSE)","v":7480000},{"$f":"IF(AND($F84,O28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),O$11)),FALSE)","v":12930000},{"$f":"IF(AND($F84,P28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),P$11)),FALSE)","v":10230000},{"$f":"IF(AND($F84,Q28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),Q$11)),FALSE)","v":4170000},{"$f":"IF(AND($F84,R28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),R$11)),FALSE)","v":false},{"$f":"IF(AND($F84,S28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),S$11)),FALSE)","v":false}]
[null,null,"NKE","NKE Balance Sheet","'NKE Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F85,L29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),L$11)),FALSE)","v":false},{"$f":"IF(AND($F85,M29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),M$11)),FALSE)","v":174000},{"$f":"IF(AND($F85,N29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),N$11)),FALSE)","v":181000},{"$f":"IF(AND($F85,O29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),O$11)),FALSE)","v":45000},{"$f":"IF(AND($F85,P29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),P$11)),FALSE)","v":331000},{"$f":"IF(AND($F85,Q29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),Q$11)),FALSE)","v":342000},{"$f":"IF(AND($F85,R29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),R$11)),FALSE)","v":false},{"$f":"IF(AND($F85,S29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),S$11)),FALSE)","v":false}]
[null,null,"PFE","PFE Balance Sheet","'PFE Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F86,L30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),L$11)),FALSE)","v":false},{"$f":"IF(AND($F86,M30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),M$11)),FALSE)","v":6030000},{"$f":"IF(AND($F86,N30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),N$11)),FALSE)","v":5140000},{"$f":"IF(AND($F86,O30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),O$11)),FALSE)","v":10160000},{"$f":"IF(AND($F86,P30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),P$11)),FALSE)","v":10690000},{"$f":"IF(AND($F86,Q30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),Q$11)),FALSE)","v":9950000},{"$f":"IF(AND($F86,R30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),R$11)),FALSE)","v":false},{"$f":"IF(AND($F86,S30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),S$11)),FALSE)","v":false}]
[null,null,"PG","PG Balance Sheet","'PG Balance Sheet'!",151,null,null,null,null,null,{"$f":"IF(AND($F87,L31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),L$11)),FALSE)","v":false},{"$f":"IF(AND($F87,M31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),M$11)),FALSE)","v":15610000},{"$f":"IF(AND($F87,N31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),N$11)),FALSE)","v":12020000},{"$f":"IF(AND($F87,O31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),O$11)),FALSE)","v":11650000},{"$f":"IF(AND($F87,P31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),P$11)),FALSE)","v":13550000},{"$f":"IF(AND($F87,Q31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),Q$11)),FALSE)","v":10420000},{"$f":"IF(AND($F87,R31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),R$11)),FALSE)","v":false},{"$f":"IF(AND($F87,S31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F88,L32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),L$11)),FALSE)","v":false},{"$f":"IF(AND($F88,M32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),M$11)),FALSE)","v":false},{"$f":"IF(AND($F88,N32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),N$11)),FALSE)","v":false},{"$f":"IF(AND($F88,O32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),O$11)),FALSE)","v":false},{"$f":"IF(AND($F88,P32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),P$11)),FALSE)","v":false},{"$f":"IF(AND($F88,Q32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F88,R32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),R$11)),FALSE)","v":false},{"$f":"IF(AND($F88,S32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F89,L33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),L$11)),FALSE)","v":false},{"$f":"IF(AND($F89,M33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),M$11)),FALSE)","v":false},{"$f":"IF(AND($F89,N33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),N$11)),FALSE)","v":false},{"$f":"IF(AND($F89,O33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),O$11)),FALSE)","v":false},{"$f":"IF(AND($F89,P33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),P$11)),FALSE)","v":false},{"$f":"IF(AND($F89,Q33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F89,R33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),R$11)),FALSE)","v":false},{"$f":"IF(AND($F89,S33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),S$11)),FALSE)","v":false}]
[]
[]
[]
[]
["Long-Term Debt"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L37","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C67","v":"MMM"},"MMM Balance Sheet","'MMM Balance Sheet'!",{"$f":"IFERROR(MATCH($A$94,INDIRECT(E96&\"A:A\"),0),FALSE)","v":162},null,null,null,null,null,{"$f":"IF(AND($F96,L11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),L$11)),FALSE)","v":false},{"$f":"IF(AND($F96,M11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),M$11)),FALSE)","v":4380000},{"$f":"IF(AND($F96,N11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),N$11)),FALSE)","v":6790000},{"$f":"IF(AND($F96,O11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),O$11)),FALSE)","v":8800000},{"$f":"IF(AND($F96,P11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),P$11)),FALSE)","v":10720000},{"$f":"IF(AND($F96,Q11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),Q$11)),FALSE)","v":12160000},{"$f":"IF(AND($F96,R11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),R$11)),FALSE)","v":false},{"$f":"IF(AND($F96,S11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),S$11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Balance Sheet","'AAPL Balance Sheet'!",{"$f":"IFERROR(MATCH($A$94,INDIRECT(E97&\"A:A\"),0),FALSE)","v":162},null,null,null,null,null,{"$f":"IF(AND($F97,L12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),L$11)),FALSE)","v":false},{"$f":"IF(AND($F97,M12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),M$11)),FALSE)","v":16960000},{"$f":"IF(AND($F97,N12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),N$11)),FALSE)","v":28990000},{"$f":"IF(AND($F97,O12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),O$11)),FALSE)","v":53460000},{"$f":"IF(AND($F97,P12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),P$11)),FALSE)","v":75430000},{"$f":"IF(AND($F97,Q12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),Q$11)),FALSE)","v":97210000},{"$f":"IF(AND($F97,R12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),R$11)),FALSE)","v":false},{"$f":"IF(AND($F97,S12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),S$11)),FALSE)","v":false}]
[null,null,"BA","BA Balance Sheet","'BA Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F98,L13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),L$11)),FALSE)","v":false},{"$f":"IF(AND($F98,M13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),M$11)),FALSE)","v":8069999.5},{"$f":"IF(AND($F98,N13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),N$11)),FALSE)","v":8140000.5},{"$f":"IF(AND($F98,O13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),O$11)),FALSE)","v":8730000},{"$f":"IF(AND($F98,P13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),P$11)),FALSE)","v":9570000},{"$f":"IF(AND($F98,Q13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),Q$11)),FALSE)","v":9780000},{"$f":"IF(AND($F98,R13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),R$11)),FALSE)","v":false},{"$f":"IF(AND($F98,S13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),S$11)),FALSE)","v":false}]
[null,null,"CAT","CAT Balance Sheet","'CAT Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F99,L14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),L$11)),FALSE)","v":false},{"$f":"IF(AND($F99,M14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),M$11)),FALSE)","v":26720000},{"$f":"IF(AND($F99,N14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),N$11)),FALSE)","v":27780000},{"$f":"IF(AND($F99,O14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),O$11)),FALSE)","v":25170000},{"$f":"IF(AND($F99,P14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),P$11)),FALSE)","v":22820000},{"$f":"IF(AND($F99,Q14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),Q$11)),FALSE)","v":23850000},{"$f":"IF(AND($F99,R14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),R$11)),FALSE)","v":false},{"$f":"IF(AND($F99,S14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),S$11)),FALSE)","v":false}]
[null,null,"CVX","CVX Balance Sheet","'CVX Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F100,L15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),L$11)),FALSE)","v":false},{"$f":"IF(AND($F100,M15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),M$11)),FALSE)","v":20060000},{"$f":"IF(AND($F100,N15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),N$11)),FALSE)","v":24030000},{"$f":"IF(AND($F100,O15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),O$11)),FALSE)","v":33620000},{"$f":"IF(AND($F100,P15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),P$11)),FALSE)","v":35290000},{"$f":"IF(AND($F100,Q15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),Q$11)),FALSE)","v":33570000},{"$f":"IF(AND($F100,R15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),R$11)),FALSE)","v":false},{"$f":"IF(AND($F100,S15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),S$11)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Balance Sheet","'CSCO Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F101,L16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),L$11)),FALSE)","v":false},{"$f":"IF(AND($F101,M16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),M$11)),FALSE)","v":20400000},{"$f":"IF(AND($F101,N16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),N$11)),FALSE)","v":21460000},{"$f":"IF(AND($F101,O16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),O$11)),FALSE)","v":24480000},{"$f":"IF(AND($F101,P16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),P$11)),FALSE)","v":25730000},{"$f":"IF(AND($F101,Q16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),Q$11)),FALSE)","v":20330000},{"$f":"IF(AND($F101,R16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),R$11)),FALSE)","v":false},{"$f":"IF(AND($F101,S16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),S$11)),FALSE)","v":false}]
[null,null,"KO","KO Balance Sheet","'KO Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F102,L17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),L$11)),FALSE)","v":false},{"$f":"IF(AND($F102,M17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),M$11)),FALSE)","v":19150000},{"$f":"IF(AND($F102,N17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),N$11)),FALSE)","v":19060000},{"$f":"IF(AND($F102,O17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),O$11)),FALSE)","v":28310000},{"$f":"IF(AND($F102,P17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),P$11)),FALSE)","v":29680000},{"$f":"IF(AND($F102,Q17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),Q$11)),FALSE)","v":31180000},{"$f":"IF(AND($F102,R17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),R$11)),FALSE)","v":false},{"$f":"IF(AND($F102,S17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),S$11)),FALSE)","v":false}]
[null,null,"DIS","DIS Balance Sheet","'DIS Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F103,L18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),L$11)),FALSE)","v":false},{"$f":"IF(AND($F103,M18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),M$11)),FALSE)","v":12780000},{"$f":"IF(AND($F103,N18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),N$11)),FALSE)","v":12680000},{"$f":"IF(AND($F103,O18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),O$11)),FALSE)","v":12770000},{"$f":"IF(AND($F103,P18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),P$11)),FALSE)","v":16480000},{"$f":"IF(AND($F103,Q18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),Q$11)),FALSE)","v":19120000},{"$f":"IF(AND($F103,R18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),R$11)),FALSE)","v":false},{"$f":"IF(AND($F103,S18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),S$11)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Balance Sheet","'DWDP Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F104,L19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),L$11)),FALSE)","v":false},{"$f":"IF(AND($F104,M19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),M$11)),FALSE)","v":16820000},{"$f":"IF(AND($F104,N19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),N$11)),FALSE)","v":18840000},{"$f":"IF(AND($F104,O19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),O$11)),FALSE)","v":16219999},{"$f":"IF(AND($F104,P19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),P$11)),FALSE)","v":20460000},{"$f":"IF(AND($F104,Q19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),Q$11)),FALSE)","v":30060000},{"$f":"IF(AND($F104,R19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),R$11)),FALSE)","v":false},{"$f":"IF(AND($F104,S19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),S$11)),FALSE)","v":false}]
[null,null,"XOM","XOM Balance Sheet","'XOM Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F105,L20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),L$11)),FALSE)","v":false},{"$f":"IF(AND($F105,M20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),M$11)),FALSE)","v":6890000},{"$f":"IF(AND($F105,N20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),N$11)),FALSE)","v":11650000},{"$f":"IF(AND($F105,O20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),O$11)),FALSE)","v":19930000},{"$f":"IF(AND($F105,P20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),P$11)),FALSE)","v":28930000},{"$f":"IF(AND($F105,Q20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),Q$11)),FALSE)","v":24410000},{"$f":"IF(AND($F105,R20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),R$11)),FALSE)","v":false},{"$f":"IF(AND($F105,S20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),S$11)),FALSE)","v":false}]
[null,null,"GE","GE Balance Sheet","'GE Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F106,L21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),L$11)),FALSE)","v":false},{"$f":"IF(AND($F106,M21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),M$11)),FALSE)","v":296100000},{"$f":"IF(AND($F106,N21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),N$11)),FALSE)","v":191000000},{"$f":"IF(AND($F106,O21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),O$11)),FALSE)","v":147740000},{"$f":"IF(AND($F106,P21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),P$11)),FALSE)","v":105500000},{"$f":"IF(AND($F106,Q21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),Q$11)),FALSE)","v":110560000},{"$f":"IF(AND($F106,R21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),R$11)),FALSE)","v":false},{"$f":"IF(AND($F106,S21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),S$11)),FALSE)","v":false}]
[null,null,"HD","HD Balance Sheet","'HD Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F107,L22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),L$11)),FALSE)","v":false},{"$f":"IF(AND($F107,M22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),M$11)),FALSE)","v":14690000},{"$f":"IF(AND($F107,N22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),N$11)),FALSE)","v":16870000},{"$f":"IF(AND($F107,O22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),O$11)),FALSE)","v":20790000},{"$f":"IF(AND($F107,P22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),P$11)),FALSE)","v":22350000},{"$f":"IF(AND($F107,Q22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),Q$11)),FALSE)","v":24270000},{"$f":"IF(AND($F107,R22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),R$11)),FALSE)","v":false},{"$f":"IF(AND($F107,S22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),S$11)),FALSE)","v":false}]
[null,null,"IBM","IBM Balance Sheet","'IBM Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F108,L23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),L$11)),FALSE)","v":false},{"$f":"IF(AND($F108,M23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),M$11)),FALSE)","v":32860000},{"$f":"IF(AND($F108,N23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),N$11)),FALSE)","v":34990000},{"$f":"IF(AND($F108,O23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),O$11)),FALSE)","v":33430000},{"$f":"IF(AND($F108,P23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),P$11)),FALSE)","v":34660000},{"$f":"IF(AND($F108,Q23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),Q$11)),FALSE)","v":39840000},{"$f":"IF(AND($F108,R23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),R$11)),FALSE)","v":false},{"$f":"IF(AND($F108,S23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),S$11)),FALSE)","v":false}]
[null,null,"INTC","INTC Balance Sheet","'INTC Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F109,L24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),L$11)),FALSE)","v":false},{"$f":"IF(AND($F109,M24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),M$11)),FALSE)","v":13170000},{"$f":"IF(AND($F109,N24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),N$11)),FALSE)","v":13020000},{"$f":"IF(AND($F109,O24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),O$11)),FALSE)","v":20930000},{"$f":"IF(AND($F109,P24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),P$11)),FALSE)","v":21530000},{"$f":"IF(AND($F109,Q24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),Q$11)),FALSE)","v":25900000},{"$f":"IF(AND($F109,R24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),R$11)),FALSE)","v":false},{"$f":"IF(AND($F109,S24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),S$11)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Balance Sheet","'JNJ Balance Sheet'!",{"$f":"IFERROR(MATCH($A$94,INDIRECT(E110&\"A:A\"),0),FALSE)","v":162},null,null,null,null,null,{"$f":"IF(AND($F110,L25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),L$11)),FALSE)","v":false},{"$f":"IF(AND($F110,M25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),M$11)),FALSE)","v":13330000},{"$f":"IF(AND($F110,N25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),N$11)),FALSE)","v":15120000},{"$f":"IF(AND($F110,O25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),O$11)),FALSE)","v":12860000},{"$f":"IF(AND($F110,P25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),P$11)),FALSE)","v":22440000},{"$f":"IF(AND($F110,Q25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),Q$11)),FALSE)","v":30680000},{"$f":"IF(AND($F110,R25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),R$11)),FALSE)","v":false},{"$f":"IF(AND($F110,S25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),S$11)),FALSE)","v":false}]
[null,null,"MCD","MCD Balance Sheet","'MCD Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F111,L26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),L$11)),FALSE)","v":false},{"$f":"IF(AND($F111,M26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),M$11)),FALSE)","v":14130000},{"$f":"IF(AND($F111,N26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),N$11)),FALSE)","v":14990000},{"$f":"IF(AND($F111,O26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),O$11)),FALSE)","v":24120000},{"$f":"IF(AND($F111,P26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),P$11)),FALSE)","v":25880000},{"$f":"IF(AND($F111,Q26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),Q$11)),FALSE)","v":29540000},{"$f":"IF(AND($F111,R26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),R$11)),FALSE)","v":false},{"$f":"IF(AND($F111,S26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),S$11)),FALSE)","v":false}]
[null,null,"MRK","MRK Balance Sheet","'MRK Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F112,L27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),L$11)),FALSE)","v":false},{"$f":"IF(AND($F112,M27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),M$11)),FALSE)","v":20540000},{"$f":"IF(AND($F112,N27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),N$11)),FALSE)","v":18700000},{"$f":"IF(AND($F112,O27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),O$11)),FALSE)","v":23830000},{"$f":"IF(AND($F112,P27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),P$11)),FALSE)","v":24270000},{"$f":"IF(AND($F112,Q27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),Q$11)),FALSE)","v":21350000},{"$f":"IF(AND($F112,R27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),R$11)),FALSE)","v":false},{"$f":"IF(AND($F112,S27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),S$11)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Balance Sheet","'MSFT Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F113,L28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),L$11)),FALSE)","v":false},{"$f":"IF(AND($F113,M28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),M$11)),FALSE)","v":20650000},{"$f":"IF(AND($F113,N28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),N$11)),FALSE)","v":27810000},{"$f":"IF(AND($F113,O28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),O$11)),FALSE)","v":41320000},{"$f":"IF(AND($F113,P28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),P$11)),FALSE)","v":78500000},{"$f":"IF(AND($F113,Q28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),Q$11)),FALSE)","v":76370000},{"$f":"IF(AND($F113,R28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),R$11)),FALSE)","v":false},{"$f":"IF(AND($F113,S28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),S$11)),FALSE)","v":false}]
[null,null,"NKE","NKE Balance Sheet","'NKE Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F114,L29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),L$11)),FALSE)","v":false},{"$f":"IF(AND($F114,M29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),M$11)),FALSE)","v":1200000},{"$f":"IF(AND($F114,N29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),N$11)),FALSE)","v":1080000},{"$f":"IF(AND($F114,O29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),O$11)),FALSE)","v":1990000},{"$f":"IF(AND($F114,P29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),P$11)),FALSE)","v":3470000},{"$f":"IF(AND($F114,Q29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),Q$11)),FALSE)","v":3470000},{"$f":"IF(AND($F114,R29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),R$11)),FALSE)","v":false},{"$f":"IF(AND($F114,S29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),S$11)),FALSE)","v":false}]
[null,null,"PFE","PFE Balance Sheet","'PFE Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F115,L30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),L$11)),FALSE)","v":false},{"$f":"IF(AND($F115,M30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),M$11)),FALSE)","v":30460000},{"$f":"IF(AND($F115,N30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),N$11)),FALSE)","v":31540000},{"$f":"IF(AND($F115,O30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),O$11)),FALSE)","v":28740000},{"$f":"IF(AND($F115,P30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),P$11)),FALSE)","v":31400000},{"$f":"IF(AND($F115,Q30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),Q$11)),FALSE)","v":33540000},{"$f":"IF(AND($F115,R30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),R$11)),FALSE)","v":false},{"$f":"IF(AND($F115,S30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),S$11)),FALSE)","v":false}]
[null,null,"PG","PG Balance Sheet","'PG Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F116,L31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),L$11)),FALSE)","v":false},{"$f":"IF(AND($F116,M31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),M$11)),FALSE)","v":19810000},{"$f":"IF(AND($F116,N31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),N$11)),FALSE)","v":18330000},{"$f":"IF(AND($F116,O31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),O$11)),FALSE)","v":18950000},{"$f":"IF(AND($F116,P31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),P$11)),FALSE)","v":18040000},{"$f":"IF(AND($F116,Q31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),Q$11)),FALSE)","v":20860000},{"$f":"IF(AND($F116,R31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),R$11)),FALSE)","v":false},{"$f":"IF(AND($F116,S31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F117,L32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),L$11)),FALSE)","v":false},{"$f":"IF(AND($F117,M32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),M$11)),FALSE)","v":false},{"$f":"IF(AND($F117,N32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),N$11)),FALSE)","v":false},{"$f":"IF(AND($F117,O32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),O$11)),FALSE)","v":false},{"$f":"IF(AND($F117,P32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),P$11)),FALSE)","v":false},{"$f":"IF(AND($F117,Q32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F117,R32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),R$11)),FALSE)","v":false},{"$f":"IF(AND($F117,S32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F118,L33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),L$11)),FALSE)","v":false},{"$f":"IF(AND($F118,M33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),M$11)),FALSE)","v":false},{"$f":"IF(AND($F118,N33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),N$11)),FALSE)","v":false},{"$f":"IF(AND($F118,O33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),O$11)),FALSE)","v":false},{"$f":"IF(AND($F118,P33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),P$11)),FALSE)","v":false},{"$f":"IF(AND($F118,Q33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F118,R33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),R$11)),FALSE)","v":false},{"$f":"IF(AND($F118,S33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),S$11)),FALSE)","v":false}]
[]
[]
[]
[]
["Common Equity (Total)"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L37","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C96","v":"MMM"},"MMM Balance Sheet","'MMM Balance Sheet'!",{"$f":"IFERROR(MATCH($A$123,INDIRECT(E125&\"A:A\"),0),FALSE)","v":180},null,null,null,null,null,{"$f":"IF(AND($F125,L11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),L$11)),FALSE)","v":false},{"$f":"IF(AND($F125,M11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),M$11)),FALSE)","v":17500000},{"$f":"IF(AND($F125,N11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),N$11)),FALSE)","v":13110000},{"$f":"IF(AND($F125,O11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),O$11)),FALSE)","v":11430000},{"$f":"IF(AND($F125,P11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),P$11)),FALSE)","v":10300000},{"$f":"IF(AND($F125,Q11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),Q$11)),FALSE)","v":11560000},{"$f":"IF(AND($F125,R11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),R$11)),FALSE)","v":false},{"$f":"IF(AND($F125,S11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),S$11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Balance Sheet","'AAPL Balance Sheet'!",{"$f":"IFERROR(MATCH($A$123,INDIRECT(E126&\"A:A\"),0),FALSE)","v":180},null,null,null,null,null,{"$f":"IF(AND($F126,L12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),L$11)),FALSE)","v":false},{"$f":"IF(AND($F126,M12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),M$11)),FALSE)","v":123550000},{"$f":"IF(AND($F126,N12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),N$11)),FALSE)","v":111550000},{"$f":"IF(AND($F126,O12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),O$11)),FALSE)","v":119360000},{"$f":"IF(AND($F126,P12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),P$11)),FALSE)","v":128250000},{"$f":"IF(AND($F126,Q12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),Q$11)),FALSE)","v":134050000},{"$f":"IF(AND($F126,R12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),R$11)),FALSE)","v":false},{"$f":"IF(AND($F126,S12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),S$11)),FALSE)","v":false}]
[null,null,"BA","BA Balance Sheet","'BA Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F127,L13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),L$11)),FALSE)","v":false},{"$f":"IF(AND($F127,M13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),M$11)),FALSE)","v":14880000},{"$f":"IF(AND($F127,N13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),N$11)),FALSE)","v":8670000},{"$f":"IF(AND($F127,O13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),O$11)),FALSE)","v":6340000},{"$f":"IF(AND($F127,P13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),P$11)),FALSE)","v":817000},{"$f":"IF(AND($F127,Q13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),Q$11)),FALSE)","v":355000},{"$f":"IF(AND($F127,R13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),R$11)),FALSE)","v":false},{"$f":"IF(AND($F127,S13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),S$11)),FALSE)","v":false}]
[null,null,"CAT","CAT Balance Sheet","'CAT Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F128,L14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),L$11)),FALSE)","v":false},{"$f":"IF(AND($F128,M14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),M$11)),FALSE)","v":20810000},{"$f":"IF(AND($F128,N14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),N$11)),FALSE)","v":16750000},{"$f":"IF(AND($F128,O14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),O$11)),FALSE)","v":14810000},{"$f":"IF(AND($F128,P14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),P$11)),FALSE)","v":13140000},{"$f":"IF(AND($F128,Q14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),Q$11)),FALSE)","v":13700000},{"$f":"IF(AND($F128,R14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),R$11)),FALSE)","v":false},{"$f":"IF(AND($F128,S14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),S$11)),FALSE)","v":false}]
[null,null,"CVX","CVX Balance Sheet","'CVX Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F129,L15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),L$11)),FALSE)","v":false},{"$f":"IF(AND($F129,M15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),M$11)),FALSE)","v":149110000},{"$f":"IF(AND($F129,N15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),N$11)),FALSE)","v":155030000},{"$f":"IF(AND($F129,O15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),O$11)),FALSE)","v":152720000},{"$f":"IF(AND($F129,P15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),P$11)),FALSE)","v":145560000},{"$f":"IF(AND($F129,Q15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),Q$11)),FALSE)","v":148120000},{"$f":"IF(AND($F129,R15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),R$11)),FALSE)","v":false},{"$f":"IF(AND($F129,S15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),S$11)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Balance Sheet","'CSCO Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F130,L16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),L$11)),FALSE)","v":false},{"$f":"IF(AND($F130,M16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),M$11)),FALSE)","v":56650000},{"$f":"IF(AND($F130,N16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),N$11)),FALSE)","v":59700000},{"$f":"IF(AND($F130,O16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),O$11)),FALSE)","v":63590000},{"$f":"IF(AND($F130,P16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),P$11)),FALSE)","v":66140000},{"$f":"IF(AND($F130,Q16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),Q$11)),FALSE)","v":43200000},{"$f":"IF(AND($F130,R16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),R$11)),FALSE)","v":false},{"$f":"IF(AND($F130,S16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),S$11)),FALSE)","v":false}]
[null,null,"KO","KO Balance Sheet","'KO Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F131,L17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),L$11)),FALSE)","v":false},{"$f":"IF(AND($F131,M17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),M$11)),FALSE)","v":33169998},{"$f":"IF(AND($F131,N17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),N$11)),FALSE)","v":30320000},{"$f":"IF(AND($F131,O17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),O$11)),FALSE)","v":25550000},{"$f":"IF(AND($F131,P17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),P$11)),FALSE)","v":23060000},{"$f":"IF(AND($F131,Q17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),Q$11)),FALSE)","v":17070000},{"$f":"IF(AND($F131,R17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),R$11)),FALSE)","v":false},{"$f":"IF(AND($F131,S17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),S$11)),FALSE)","v":false}]
[null,null,"DIS","DIS Balance Sheet","'DIS Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F132,L18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),L$11)),FALSE)","v":false},{"$f":"IF(AND($F132,M18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),M$11)),FALSE)","v":45430000},{"$f":"IF(AND($F132,N18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),N$11)),FALSE)","v":44960000},{"$f":"IF(AND($F132,O18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),O$11)),FALSE)","v":44530000},{"$f":"IF(AND($F132,P18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),P$11)),FALSE)","v":43270000},{"$f":"IF(AND($F132,Q18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),Q$11)),FALSE)","v":41320000},{"$f":"IF(AND($F132,R18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),R$11)),FALSE)","v":false},{"$f":"IF(AND($F132,S18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),S$11)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Balance Sheet","'DWDP Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F133,L19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),L$11)),FALSE)","v":false},{"$f":"IF(AND($F133,M19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),M$11)),FALSE)","v":22900000},{"$f":"IF(AND($F133,N19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),N$11)),FALSE)","v":18420000},{"$f":"IF(AND($F133,O19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),O$11)),FALSE)","v":21370000},{"$f":"IF(AND($F133,P19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),P$11)),FALSE)","v":25990000},{"$f":"IF(AND($F133,Q19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),Q$11)),FALSE)","v":100330000},{"$f":"IF(AND($F133,R19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),R$11)),FALSE)","v":false},{"$f":"IF(AND($F133,S19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),S$11)),FALSE)","v":false}]
[null,null,"XOM","XOM Balance Sheet","'XOM Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F134,L20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),L$11)),FALSE)","v":false},{"$f":"IF(AND($F134,M20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),M$11)),FALSE)","v":174000000},{"$f":"IF(AND($F134,N20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),N$11)),FALSE)","v":174400000},{"$f":"IF(AND($F134,O20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),O$11)),FALSE)","v":170810000},{"$f":"IF(AND($F134,P20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),P$11)),FALSE)","v":167330000},{"$f":"IF(AND($F134,Q20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),Q$11)),FALSE)","v":187690000},{"$f":"IF(AND($F134,R20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),R$11)),FALSE)","v":false},{"$f":"IF(AND($F134,S20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),S$11)),FALSE)","v":false}]
[null,null,"GE","GE Balance Sheet","'GE Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F135,L21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),L$11)),FALSE)","v":false},{"$f":"IF(AND($F135,M21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),M$11)),FALSE)","v":130570008},{"$f":"IF(AND($F135,N21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),N$11)),FALSE)","v":128160000},{"$f":"IF(AND($F135,O21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),O$11)),FALSE)","v":98270000},{"$f":"IF(AND($F135,P21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),P$11)),FALSE)","v":75820000},{"$f":"IF(AND($F135,Q21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),Q$11)),FALSE)","v":64260004},{"$f":"IF(AND($F135,R21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),R$11)),FALSE)","v":false},{"$f":"IF(AND($F135,S21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),S$11)),FALSE)","v":false}]
[null,null,"HD","HD Balance Sheet","'HD Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F136,L22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),L$11)),FALSE)","v":false},{"$f":"IF(AND($F136,M22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),M$11)),FALSE)","v":12520000},{"$f":"IF(AND($F136,N22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),N$11)),FALSE)","v":9320000},{"$f":"IF(AND($F136,O22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),O$11)),FALSE)","v":6320000},{"$f":"IF(AND($F136,P22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),P$11)),FALSE)","v":4330000},{"$f":"IF(AND($F136,Q22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),Q$11)),FALSE)","v":1450000},{"$f":"IF(AND($F136,R22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),R$11)),FALSE)","v":false},{"$f":"IF(AND($F136,S22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),S$11)),FALSE)","v":false}]
[null,null,"IBM","IBM Balance Sheet","'IBM Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F137,L23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),L$11)),FALSE)","v":false},{"$f":"IF(AND($F137,M23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),M$11)),FALSE)","v":22790000},{"$f":"IF(AND($F137,N23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),N$11)),FALSE)","v":11870000},{"$f":"IF(AND($F137,O23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),O$11)),FALSE)","v":14260000},{"$f":"IF(AND($F137,P23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),P$11)),FALSE)","v":18250000},{"$f":"IF(AND($F137,Q23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),Q$11)),FALSE)","v":17590000},{"$f":"IF(AND($F137,R23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),R$11)),FALSE)","v":false},{"$f":"IF(AND($F137,S23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),S$11)),FALSE)","v":false}]
[null,null,{"$f":"C109","v":"INTC"},"INTC Balance Sheet","'INTC Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F138,L24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),L$11)),FALSE)","v":false},{"$f":"IF(AND($F138,M24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),M$11)),FALSE)","v":58260000},{"$f":"IF(AND($F138,N24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),N$11)),FALSE)","v":55870000},{"$f":"IF(AND($F138,O24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),O$11)),FALSE)","v":61090000},{"$f":"IF(AND($F138,P24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),P$11)),FALSE)","v":66230004},{"$f":"IF(AND($F138,Q24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),Q$11)),FALSE)","v":69020000},{"$f":"IF(AND($F138,R24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),R$11)),FALSE)","v":false},{"$f":"IF(AND($F138,S24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),S$11)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Balance Sheet","'JNJ Balance Sheet'!",{"$f":"IFERROR(MATCH($A$123,INDIRECT(E139&\"A:A\"),0),FALSE)","v":180},null,null,null,null,null,{"$f":"IF(AND($F139,L25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),L$11)),FALSE)","v":false},{"$f":"IF(AND($F139,M25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),M$11)),FALSE)","v":74050000},{"$f":"IF(AND($F139,N25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),N$11)),FALSE)","v":69750000},{"$f":"IF(AND($F139,O25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),O$11)),FALSE)","v":71150000},{"$f":"IF(AND($F139,P25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),P$11)),FALSE)","v":70420000},{"$f":"IF(AND($F139,Q25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),Q$11)),FALSE)","v":60160000},{"$f":"IF(AND($F139,R25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),R$11)),FALSE)","v":false},{"$f":"IF(AND($F139,S25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),S$11)),FALSE)","v":false}]
[null,null,"MCD","MCD Balance Sheet","'MCD Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F140,L26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),L$11)),FALSE)","v":false},{"$f":"IF(AND($F140,M26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),M$11)),FALSE)","v":16010000},{"$f":"IF(AND($F140,N26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),N$11)),FALSE)","v":12850000},{"$f":"IF(AND($F140,O26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),O$11)),FALSE)","v":7090000},{"$f":"IF(AND($F140,P26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),P$11)),FALSE)","v":-2200000},{"$f":"IF(AND($F140,Q26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),Q$11)),FALSE)","v":-3270000},{"$f":"IF(AND($F140,R26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),R$11)),FALSE)","v":false},{"$f":"IF(AND($F140,S26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),S$11)),FALSE)","v":false}]
[null,null,"MRK","MRK Balance Sheet","'MRK Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F141,L27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),L$11)),FALSE)","v":false},{"$f":"IF(AND($F141,M27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),M$11)),FALSE)","v":49770000},{"$f":"IF(AND($F141,N27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),N$11)),FALSE)","v":48650000},{"$f":"IF(AND($F141,O27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),O$11)),FALSE)","v":44680000},{"$f":"IF(AND($F141,P27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),P$11)),FALSE)","v":40090000},{"$f":"IF(AND($F141,Q27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),Q$11)),FALSE)","v":34340000},{"$f":"IF(AND($F141,R27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),R$11)),FALSE)","v":false},{"$f":"IF(AND($F141,S27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),S$11)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Balance Sheet","'MSFT Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F142,L28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),L$11)),FALSE)","v":false},{"$f":"IF(AND($F142,M28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),M$11)),FALSE)","v":89780000},{"$f":"IF(AND($F142,N28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),N$11)),FALSE)","v":80080000},{"$f":"IF(AND($F142,O28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),O$11)),FALSE)","v":72000000},{"$f":"IF(AND($F142,P28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),P$11)),FALSE)","v":87710000},{"$f":"IF(AND($F142,Q28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),Q$11)),FALSE)","v":82720000},{"$f":"IF(AND($F142,R28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),R$11)),FALSE)","v":false},{"$f":"IF(AND($F142,S28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),S$11)),FALSE)","v":false}]
[null,null,"NKE","NKE Balance Sheet","'NKE Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F143,L29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),L$11)),FALSE)","v":false},{"$f":"IF(AND($F143,M29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),M$11)),FALSE)","v":10820000},{"$f":"IF(AND($F143,N29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),N$11)),FALSE)","v":12710000},{"$f":"IF(AND($F143,O29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),O$11)),FALSE)","v":12260000},{"$f":"IF(AND($F143,P29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),P$11)),FALSE)","v":12410000},{"$f":"IF(AND($F143,Q29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),Q$11)),FALSE)","v":9810000},{"$f":"IF(AND($F143,R29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),R$11)),FALSE)","v":false},{"$f":"IF(AND($F143,S29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),S$11)),FALSE)","v":false}]
[null,null,"PFE","PFE Balance Sheet","'PFE Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F144,L30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),L$11)),FALSE)","v":false},{"$f":"IF(AND($F144,M30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),M$11)),FALSE)","v":76270000},{"$f":"IF(AND($F144,N30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),N$11)),FALSE)","v":71270000},{"$f":"IF(AND($F144,O30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),O$11)),FALSE)","v":64690004},{"$f":"IF(AND($F144,P30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),P$11)),FALSE)","v":59520000},{"$f":"IF(AND($F144,Q30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),Q$11)),FALSE)","v":71290000},{"$f":"IF(AND($F144,R30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),R$11)),FALSE)","v":false},{"$f":"IF(AND($F144,S30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),S$11)),FALSE)","v":false}]
[null,null,"PG","PG Balance Sheet","'PG Balance Sheet'!",180,null,null,null,null,null,{"$f":"IF(AND($F145,L31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),L$11)),FALSE)","v":false},{"$f":"IF(AND($F145,M31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),M$11)),FALSE)","v":68100000},{"$f":"IF(AND($F145,N31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),N$11)),FALSE)","v":61340000},{"$f":"IF(AND($F145,O31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),O$11)),FALSE)","v":56300000},{"$f":"IF(AND($F145,P31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),P$11)),FALSE)","v":54180000},{"$f":"IF(AND($F145,Q31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),Q$11)),FALSE)","v":51330000},{"$f":"IF(AND($F145,R31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),R$11)),FALSE)","v":false},{"$f":"IF(AND($F145,S31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),S$11)),FALSE)","v":false}]
[null,null,0,false,false,{"$f":"IFERROR(MATCH($A$123,INDIRECT(E146&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(AND($F146,L32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),L$11)),FALSE)","v":false},{"$f":"IF(AND($F146,M32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),M$11)),FALSE)","v":false},{"$f":"IF(AND($F146,N32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),N$11)),FALSE)","v":false},{"$f":"IF(AND($F146,O32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),O$11)),FALSE)","v":false},{"$f":"IF(AND($F146,P32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),P$11)),FALSE)","v":false},{"$f":"IF(AND($F146,Q32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F146,R32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),R$11)),FALSE)","v":false},{"$f":"IF(AND($F146,S32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),S$11)),FALSE)","v":false}]
[null,null,0,false,false,{"$f":"IFERROR(MATCH($A$123,INDIRECT(E147&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(AND($F147,L33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),L$11)),FALSE)","v":false},{"$f":"IF(AND($F147,M33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),M$11)),FALSE)","v":false},{"$f":"IF(AND($F147,N33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),N$11)),FALSE)","v":false},{"$f":"IF(AND($F147,O33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),O$11)),FALSE)","v":false},{"$f":"IF(AND($F147,P33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),P$11)),FALSE)","v":false},{"$f":"IF(AND($F147,Q33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F147,R33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),R$11)),FALSE)","v":false},{"$f":"IF(AND($F147,S33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),S$11)),FALSE)","v":false}]
[]
[]
["Long-Term Note Receivable"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L124","v":2012},{"$f":"M124","v":2013},2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C125","v":"MMM"},"MMM Balance Sheet","'MMM Balance Sheet'!",{"$f":"IFERROR(MATCH($A$150,INDIRECT(E152&\"A:A\"),0),FALSE)","v":139},null,null,null,null,null,{"$f":"IF(AND($F152,L11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),L$11)),FALSE)","v":false},{"$f":"IF(AND($F152,M11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),M$11)),FALSE)","v":96000},{"$f":"IF(AND($F152,N11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),N$11)),FALSE)","v":0},{"$f":"IF(AND($F152,O11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),O$11)),FALSE)","v":0},{"$f":"IF(AND($F152,P11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),P$11)),FALSE)","v":0},{"$f":"IF(AND($F152,Q11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F152,R11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),R$11)),FALSE)","v":false},{"$f":"IF(AND($F152,S11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),S$11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Balance Sheet","'AAPL Balance Sheet'!",{"$f":"IFERROR(MATCH($A$150,INDIRECT(E153&\"A:A\"),0),FALSE)","v":139},null,null,null,null,null,{"$f":"IF(AND($F153,L12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),L$11)),FALSE)","v":false},{"$f":"IF(AND($F153,M12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),M$11)),FALSE)","v":0},{"$f":"IF(AND($F153,N12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),N$11)),FALSE)","v":0},{"$f":"IF(AND($F153,O12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),O$11)),FALSE)","v":0},{"$f":"IF(AND($F153,P12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),P$11)),FALSE)","v":0},{"$f":"IF(AND($F153,Q12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F153,R12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),R$11)),FALSE)","v":false},{"$f":"IF(AND($F153,S12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),S$11)),FALSE)","v":false}]
[null,null,"BA","BA Balance Sheet","'BA Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F154,L13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),L$11)),FALSE)","v":false},{"$f":"IF(AND($F154,M13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),M$11)),FALSE)","v":3980000},{"$f":"IF(AND($F154,N13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),N$11)),FALSE)","v":3730000},{"$f":"IF(AND($F154,O13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),O$11)),FALSE)","v":3850000},{"$f":"IF(AND($F154,P13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),P$11)),FALSE)","v":4270000},{"$f":"IF(AND($F154,Q13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),Q$11)),FALSE)","v":3230000},{"$f":"IF(AND($F154,R13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),R$11)),FALSE)","v":false},{"$f":"IF(AND($F154,S13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),S$11)),FALSE)","v":false}]
[null,null,"CAT","CAT Balance Sheet","'CAT Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F155,L14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),L$11)),FALSE)","v":false},{"$f":"IF(AND($F155,M14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),M$11)),FALSE)","v":16320000},{"$f":"IF(AND($F155,N14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),N$11)),FALSE)","v":16150000},{"$f":"IF(AND($F155,O14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),O$11)),FALSE)","v":14820000},{"$f":"IF(AND($F155,P14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),P$11)),FALSE)","v":14590000},{"$f":"IF(AND($F155,Q14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),Q$11)),FALSE)","v":14530000},{"$f":"IF(AND($F155,R14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),R$11)),FALSE)","v":false},{"$f":"IF(AND($F155,S14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),S$11)),FALSE)","v":false}]
[null,null,{"$f":"C129","v":"CVX"},"CVX Balance Sheet","'CVX Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F156,L15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),L$11)),FALSE)","v":false},{"$f":"IF(AND($F156,M15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),M$11)),FALSE)","v":2830000},{"$f":"IF(AND($F156,N15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),N$11)),FALSE)","v":2820000},{"$f":"IF(AND($F156,O15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),O$11)),FALSE)","v":2410000},{"$f":"IF(AND($F156,P15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),P$11)),FALSE)","v":2490000},{"$f":"IF(AND($F156,Q15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),Q$11)),FALSE)","v":2850000},{"$f":"IF(AND($F156,R15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),R$11)),FALSE)","v":false},{"$f":"IF(AND($F156,S15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),S$11)),FALSE)","v":false}]
[null,null,{"$f":"C130","v":"CSCO"},"CSCO Balance Sheet","'CSCO Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F157,L16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),L$11)),FALSE)","v":false},{"$f":"IF(AND($F157,M16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),M$11)),FALSE)","v":3920000},{"$f":"IF(AND($F157,N16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),N$11)),FALSE)","v":3860000},{"$f":"IF(AND($F157,O16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),O$11)),FALSE)","v":4159999.75},{"$f":"IF(AND($F157,P16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),P$11)),FALSE)","v":4740000},{"$f":"IF(AND($F157,Q16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),Q$11)),FALSE)","v":4880000},{"$f":"IF(AND($F157,R16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),R$11)),FALSE)","v":false},{"$f":"IF(AND($F157,S16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),S$11)),FALSE)","v":false}]
[null,null,"KO","KO Balance Sheet","'KO Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F158,L17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),L$11)),FALSE)","v":false},{"$f":"IF(AND($F158,M17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),M$11)),FALSE)","v":0},{"$f":"IF(AND($F158,N17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),N$11)),FALSE)","v":0},{"$f":"IF(AND($F158,O17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),O$11)),FALSE)","v":0},{"$f":"IF(AND($F158,P17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),P$11)),FALSE)","v":0},{"$f":"IF(AND($F158,Q17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F158,R17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),R$11)),FALSE)","v":false},{"$f":"IF(AND($F158,S17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),S$11)),FALSE)","v":false}]
[null,null,"DIS","DIS Balance Sheet","'DIS Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F159,L18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),L$11)),FALSE)","v":false},{"$f":"IF(AND($F159,M18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),M$11)),FALSE)","v":1550000},{"$f":"IF(AND($F159,N18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),N$11)),FALSE)","v":1490000},{"$f":"IF(AND($F159,O18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),O$11)),FALSE)","v":1590000},{"$f":"IF(AND($F159,P18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),P$11)),FALSE)","v":1650000},{"$f":"IF(AND($F159,Q18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),Q$11)),FALSE)","v":1690000},{"$f":"IF(AND($F159,R18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),R$11)),FALSE)","v":false},{"$f":"IF(AND($F159,S18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),S$11)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Balance Sheet","'DWDP Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F160,L19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),L$11)),FALSE)","v":false},{"$f":"IF(AND($F160,M19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),M$11)),FALSE)","v":451000},{"$f":"IF(AND($F160,N19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),N$11)),FALSE)","v":682000},{"$f":"IF(AND($F160,O19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),O$11)),FALSE)","v":816000},{"$f":"IF(AND($F160,P19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),P$11)),FALSE)","v":708000},{"$f":"IF(AND($F160,Q19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),Q$11)),FALSE)","v":680000},{"$f":"IF(AND($F160,R19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),R$11)),FALSE)","v":false},{"$f":"IF(AND($F160,S19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),S$11)),FALSE)","v":false}]
[null,null,"XOM","XOM Balance Sheet","'XOM Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F161,L20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),L$11)),FALSE)","v":false},{"$f":"IF(AND($F161,M20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),M$11)),FALSE)","v":0},{"$f":"IF(AND($F161,N20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),N$11)),FALSE)","v":0},{"$f":"IF(AND($F161,O20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),O$11)),FALSE)","v":0},{"$f":"IF(AND($F161,P20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),P$11)),FALSE)","v":0},{"$f":"IF(AND($F161,Q20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F161,R20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),R$11)),FALSE)","v":false},{"$f":"IF(AND($F161,S20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),S$11)),FALSE)","v":false}]
[null,null,"GE","GE Balance Sheet","'GE Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F162,L21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),L$11)),FALSE)","v":false},{"$f":"IF(AND($F162,M21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),M$11)),FALSE)","v":993000},{"$f":"IF(AND($F162,N21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),N$11)),FALSE)","v":17730000},{"$f":"IF(AND($F162,O21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),O$11)),FALSE)","v":23470000},{"$f":"IF(AND($F162,P21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),P$11)),FALSE)","v":27600000},{"$f":"IF(AND($F162,Q21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),Q$11)),FALSE)","v":28860000},{"$f":"IF(AND($F162,R21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),R$11)),FALSE)","v":false},{"$f":"IF(AND($F162,S21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),S$11)),FALSE)","v":false}]
[null,null,"HD","HD Balance Sheet","'HD Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F163,L22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),L$11)),FALSE)","v":false},{"$f":"IF(AND($F163,M22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),M$11)),FALSE)","v":0},{"$f":"IF(AND($F163,N22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),N$11)),FALSE)","v":0},{"$f":"IF(AND($F163,O22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),O$11)),FALSE)","v":0},{"$f":"IF(AND($F163,P22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),P$11)),FALSE)","v":0},{"$f":"IF(AND($F163,Q22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F163,R22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),R$11)),FALSE)","v":false},{"$f":"IF(AND($F163,S22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),S$11)),FALSE)","v":false}]
[null,null,"IBM","IBM Balance Sheet","'IBM Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F164,L23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),L$11)),FALSE)","v":false},{"$f":"IF(AND($F164,M23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),M$11)),FALSE)","v":12930000},{"$f":"IF(AND($F164,N23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),N$11)),FALSE)","v":11620000},{"$f":"IF(AND($F164,O23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),O$11)),FALSE)","v":10530000},{"$f":"IF(AND($F164,P23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),P$11)),FALSE)","v":9440000},{"$f":"IF(AND($F164,Q23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),Q$11)),FALSE)","v":10010000},{"$f":"IF(AND($F164,R23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),R$11)),FALSE)","v":false},{"$f":"IF(AND($F164,S23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),S$11)),FALSE)","v":false}]
[null,null,"INTC","INTC Balance Sheet","'INTC Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F165,L24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),L$11)),FALSE)","v":false},{"$f":"IF(AND($F165,M24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),M$11)),FALSE)","v":952000},{"$f":"IF(AND($F165,N24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),N$11)),FALSE)","v":416000},{"$f":"IF(AND($F165,O24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),O$11)),FALSE)","v":960000},{"$f":"IF(AND($F165,P24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),P$11)),FALSE)","v":299000},{"$f":"IF(AND($F165,Q24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),Q$11)),FALSE)","v":860000},{"$f":"IF(AND($F165,R24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),R$11)),FALSE)","v":false},{"$f":"IF(AND($F165,S24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),S$11)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Balance Sheet","'JNJ Balance Sheet'!",{"$f":"IFERROR(MATCH($A$150,INDIRECT(E166&\"A:A\"),0),FALSE)","v":139},null,null,null,null,null,{"$f":"IF(AND($F166,L25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),L$11)),FALSE)","v":false},{"$f":"IF(AND($F166,M25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),M$11)),FALSE)","v":0},{"$f":"IF(AND($F166,N25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),N$11)),FALSE)","v":0},{"$f":"IF(AND($F166,O25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),O$11)),FALSE)","v":0},{"$f":"IF(AND($F166,P25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),P$11)),FALSE)","v":0},{"$f":"IF(AND($F166,Q25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F166,R25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),R$11)),FALSE)","v":false},{"$f":"IF(AND($F166,S25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),S$11)),FALSE)","v":false}]
[null,null,"MCD","MCD Balance Sheet","'MCD Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F167,L26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),L$11)),FALSE)","v":false},{"$f":"IF(AND($F167,M26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),M$11)),FALSE)","v":0},{"$f":"IF(AND($F167,N26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),N$11)),FALSE)","v":0},{"$f":"IF(AND($F167,O26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),O$11)),FALSE)","v":0},{"$f":"IF(AND($F167,P26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),P$11)),FALSE)","v":0},{"$f":"IF(AND($F167,Q26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F167,R26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),R$11)),FALSE)","v":false},{"$f":"IF(AND($F167,S26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),S$11)),FALSE)","v":false}]
[null,null,"MRK","MRK Balance Sheet","'MRK Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F168,L27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),L$11)),FALSE)","v":false},{"$f":"IF(AND($F168,M27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),M$11)),FALSE)","v":275000},{"$f":"IF(AND($F168,N27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),N$11)),FALSE)","v":80000},{"$f":"IF(AND($F168,O27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),O$11)),FALSE)","v":10000},{"$f":"IF(AND($F168,P27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),P$11)),FALSE)","v":10000},{"$f":"IF(AND($F168,Q27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F168,R27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),R$11)),FALSE)","v":false},{"$f":"IF(AND($F168,S27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),S$11)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Balance Sheet","'MSFT Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F169,L28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),L$11)),FALSE)","v":false},{"$f":"IF(AND($F169,M28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),M$11)),FALSE)","v":0},{"$f":"IF(AND($F169,N28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),N$11)),FALSE)","v":0},{"$f":"IF(AND($F169,O28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),O$11)),FALSE)","v":0},{"$f":"IF(AND($F169,P28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),P$11)),FALSE)","v":1700000},{"$f":"IF(AND($F169,Q28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),Q$11)),FALSE)","v":1800000},{"$f":"IF(AND($F169,R28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),R$11)),FALSE)","v":false},{"$f":"IF(AND($F169,S28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),S$11)),FALSE)","v":false}]
[null,null,"NKE","NKE Balance Sheet","'NKE Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F170,L29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),L$11)),FALSE)","v":false},{"$f":"IF(AND($F170,M29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),M$11)),FALSE)","v":0},{"$f":"IF(AND($F170,N29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),N$11)),FALSE)","v":0},{"$f":"IF(AND($F170,O29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),O$11)),FALSE)","v":0},{"$f":"IF(AND($F170,P29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),P$11)),FALSE)","v":0},{"$f":"IF(AND($F170,Q29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F170,R29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),R$11)),FALSE)","v":false},{"$f":"IF(AND($F170,S29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),S$11)),FALSE)","v":false}]
[null,null,"PFE","PFE Balance Sheet","'PFE Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F171,L30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),L$11)),FALSE)","v":false},{"$f":"IF(AND($F171,M30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),M$11)),FALSE)","v":0},{"$f":"IF(AND($F171,N30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),N$11)),FALSE)","v":0},{"$f":"IF(AND($F171,O30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),O$11)),FALSE)","v":0},{"$f":"IF(AND($F171,P30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),P$11)),FALSE)","v":0},{"$f":"IF(AND($F171,Q30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F171,R30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),R$11)),FALSE)","v":false},{"$f":"IF(AND($F171,S30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),S$11)),FALSE)","v":false}]
[null,null,"PG","PG Balance Sheet","'PG Balance Sheet'!",139,null,null,null,null,null,{"$f":"IF(AND($F172,L31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),L$11)),FALSE)","v":false},{"$f":"IF(AND($F172,M31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),M$11)),FALSE)","v":0},{"$f":"IF(AND($F172,N31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),N$11)),FALSE)","v":0},{"$f":"IF(AND($F172,O31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),O$11)),FALSE)","v":0},{"$f":"IF(AND($F172,P31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),P$11)),FALSE)","v":0},{"$f":"IF(AND($F172,Q31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F172,R31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),R$11)),FALSE)","v":false},{"$f":"IF(AND($F172,S31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F173,L32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),L$11)),FALSE)","v":false},{"$f":"IF(AND($F173,M32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),M$11)),FALSE)","v":false},{"$f":"IF(AND($F173,N32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),N$11)),FALSE)","v":false},{"$f":"IF(AND($F173,O32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),O$11)),FALSE)","v":false},{"$f":"IF(AND($F173,P32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),P$11)),FALSE)","v":false},{"$f":"IF(AND($F173,Q32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F173,R32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),R$11)),FALSE)","v":false},{"$f":"IF(AND($F173,S32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),S$11)),FALSE)","v":false}]
[null,null,0,false,false,{"$f":"IFERROR(MATCH($A$150,INDIRECT(E174&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(AND($F174,L33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),L$11)),FALSE)","v":false},{"$f":"IF(AND($F174,M33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),M$11)),FALSE)","v":false},{"$f":"IF(AND($F174,N33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),N$11)),FALSE)","v":false},{"$f":"IF(AND($F174,O33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),O$11)),FALSE)","v":false},{"$f":"IF(AND($F174,P33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),P$11)),FALSE)","v":false},{"$f":"IF(AND($F174,Q33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F174,R33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),R$11)),FALSE)","v":false},{"$f":"IF(AND($F174,S33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),S$11)),FALSE)","v":false}]
[]
["Other Long-Term Investments"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L151","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C152","v":"MMM"},"MMM Balance Sheet","'MMM Balance Sheet'!",{"$f":"IFERROR(MATCH($A$176,INDIRECT(E178&\"A:A\"),0),FALSE)","v":138},null,null,null,null,null,{"$f":"IF(AND($F178,L11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),L$11)),FALSE)","v":false},{"$f":"IF(AND($F178,M11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),M$11)),FALSE)","v":1510000},{"$f":"IF(AND($F178,N11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),N$11)),FALSE)","v":872000},{"$f":"IF(AND($F178,O11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),O$11)),FALSE)","v":70000},{"$f":"IF(AND($F178,P11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),P$11)),FALSE)","v":85000},{"$f":"IF(AND($F178,Q11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),Q$11)),FALSE)","v":80000},{"$f":"IF(AND($F178,R11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),R$11)),FALSE)","v":false},{"$f":"IF(AND($F178,S11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),S$11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Balance Sheet","'AAPL Balance Sheet'!",{"$f":"IFERROR(MATCH($A$176,INDIRECT(E179&\"A:A\"),0),FALSE)","v":138},null,null,null,null,null,{"$f":"IF(AND($F179,L12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),L$11)),FALSE)","v":false},{"$f":"IF(AND($F179,M12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),M$11)),FALSE)","v":106220000},{"$f":"IF(AND($F179,N12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),N$11)),FALSE)","v":130160000},{"$f":"IF(AND($F179,O12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),O$11)),FALSE)","v":164070000},{"$f":"IF(AND($F179,P12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),P$11)),FALSE)","v":170430000},{"$f":"IF(AND($F179,Q12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),Q$11)),FALSE)","v":194710000},{"$f":"IF(AND($F179,R12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),R$11)),FALSE)","v":false},{"$f":"IF(AND($F179,S12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),S$11)),FALSE)","v":false}]
[null,null,"BA","BA Balance Sheet","'BA Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F180,L13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),L$11)),FALSE)","v":false},{"$f":"IF(AND($F180,M13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),M$11)),FALSE)","v":40000},{"$f":"IF(AND($F180,N13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),N$11)),FALSE)","v":40000},{"$f":"IF(AND($F180,O13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),O$11)),FALSE)","v":54000},{"$f":"IF(AND($F180,P13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),P$11)),FALSE)","v":75000},{"$f":"IF(AND($F180,Q13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),Q$11)),FALSE)","v":46000},{"$f":"IF(AND($F180,R13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),R$11)),FALSE)","v":false},{"$f":"IF(AND($F180,S13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),S$11)),FALSE)","v":false}]
[null,null,"CAT","CAT Balance Sheet","'CAT Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F181,L14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),L$11)),FALSE)","v":false},{"$f":"IF(AND($F181,M14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),M$11)),FALSE)","v":1570000},{"$f":"IF(AND($F181,N14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),N$11)),FALSE)","v":1550000},{"$f":"IF(AND($F181,O14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),O$11)),FALSE)","v":1640000},{"$f":"IF(AND($F181,P14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),P$11)),FALSE)","v":1370000},{"$f":"IF(AND($F181,Q14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),Q$11)),FALSE)","v":1440000},{"$f":"IF(AND($F181,R14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),R$11)),FALSE)","v":false},{"$f":"IF(AND($F181,S14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),S$11)),FALSE)","v":false}]
[null,null,"CVX","CVX Balance Sheet","'CVX Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F182,L15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),L$11)),FALSE)","v":false},{"$f":"IF(AND($F182,M15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),M$11)),FALSE)","v":1200000},{"$f":"IF(AND($F182,N15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),N$11)),FALSE)","v":1500000},{"$f":"IF(AND($F182,O15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),O$11)),FALSE)","v":1100000},{"$f":"IF(AND($F182,P15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),P$11)),FALSE)","v":1400000},{"$f":"IF(AND($F182,Q15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),Q$11)),FALSE)","v":1130000},{"$f":"IF(AND($F182,R15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),R$11)),FALSE)","v":false},{"$f":"IF(AND($F182,S15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),S$11)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Balance Sheet","'CSCO Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F183,L16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),L$11)),FALSE)","v":false},{"$f":"IF(AND($F183,M16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),M$11)),FALSE)","v":0},{"$f":"IF(AND($F183,N16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),N$11)),FALSE)","v":0},{"$f":"IF(AND($F183,O16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),O$11)),FALSE)","v":0},{"$f":"IF(AND($F183,P16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),P$11)),FALSE)","v":0},{"$f":"IF(AND($F183,Q16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F183,R16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),R$11)),FALSE)","v":false},{"$f":"IF(AND($F183,S16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),S$11)),FALSE)","v":false}]
[null,null,"KO","KO Balance Sheet","'KO Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F184,L17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),L$11)),FALSE)","v":false},{"$f":"IF(AND($F184,M17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),M$11)),FALSE)","v":1980000},{"$f":"IF(AND($F184,N17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),N$11)),FALSE)","v":4750000},{"$f":"IF(AND($F184,O17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),O$11)),FALSE)","v":4490000},{"$f":"IF(AND($F184,P17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),P$11)),FALSE)","v":2200000},{"$f":"IF(AND($F184,Q17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),Q$11)),FALSE)","v":2370000},{"$f":"IF(AND($F184,R17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),R$11)),FALSE)","v":false},{"$f":"IF(AND($F184,S17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),S$11)),FALSE)","v":false}]
[null,null,"DIS","DIS Balance Sheet","'DIS Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F185,L18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),L$11)),FALSE)","v":false},{"$f":"IF(AND($F185,M18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),M$11)),FALSE)","v":442000},{"$f":"IF(AND($F185,N18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),N$11)),FALSE)","v":220000},{"$f":"IF(AND($F185,O18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),O$11)),FALSE)","v":160000},{"$f":"IF(AND($F185,P18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),P$11)),FALSE)","v":198000},{"$f":"IF(AND($F185,Q18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),Q$11)),FALSE)","v":115000},{"$f":"IF(AND($F185,R18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),R$11)),FALSE)","v":false},{"$f":"IF(AND($F185,S18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),S$11)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Balance Sheet","'DWDP Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F186,L19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),L$11)),FALSE)","v":false},{"$f":"IF(AND($F186,M19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),M$11)),FALSE)","v":2540000},{"$f":"IF(AND($F186,N19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),N$11)),FALSE)","v":2440000},{"$f":"IF(AND($F186,O19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),O$11)),FALSE)","v":2920000},{"$f":"IF(AND($F186,P19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),P$11)),FALSE)","v":2970000},{"$f":"IF(AND($F186,Q19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),Q$11)),FALSE)","v":2560000},{"$f":"IF(AND($F186,R19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),R$11)),FALSE)","v":false},{"$f":"IF(AND($F186,S19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),S$11)),FALSE)","v":false}]
[null,null,"XOM","XOM Balance Sheet","'XOM Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F187,L20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),L$11)),FALSE)","v":false},{"$f":"IF(AND($F187,M20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),M$11)),FALSE)","v":115000},{"$f":"IF(AND($F187,N20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),N$11)),FALSE)","v":526000},{"$f":"IF(AND($F187,O20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),O$11)),FALSE)","v":274000},{"$f":"IF(AND($F187,P20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),P$11)),FALSE)","v":154000},{"$f":"IF(AND($F187,Q20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),Q$11)),FALSE)","v":174000},{"$f":"IF(AND($F187,R20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),R$11)),FALSE)","v":false},{"$f":"IF(AND($F187,S20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),S$11)),FALSE)","v":false}]
[null,null,"GE","GE Balance Sheet","'GE Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F188,L21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),L$11)),FALSE)","v":false},{"$f":"IF(AND($F188,M21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),M$11)),FALSE)","v":67390000},{"$f":"IF(AND($F188,N21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),N$11)),FALSE)","v":38470000},{"$f":"IF(AND($F188,O21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),O$11)),FALSE)","v":44380000},{"$f":"IF(AND($F188,P21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),P$11)),FALSE)","v":45410000},{"$f":"IF(AND($F188,Q21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),Q$11)),FALSE)","v":38700000},{"$f":"IF(AND($F188,R21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),R$11)),FALSE)","v":false},{"$f":"IF(AND($F188,S21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),S$11)),FALSE)","v":false}]
[null,null,"HD","HD Balance Sheet","'HD Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F189,L22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),L$11)),FALSE)","v":false},{"$f":"IF(AND($F189,M22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),M$11)),FALSE)","v":0},{"$f":"IF(AND($F189,N22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),N$11)),FALSE)","v":0},{"$f":"IF(AND($F189,O22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),O$11)),FALSE)","v":0},{"$f":"IF(AND($F189,P22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),P$11)),FALSE)","v":0},{"$f":"IF(AND($F189,Q22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F189,R22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),R$11)),FALSE)","v":false},{"$f":"IF(AND($F189,S22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),S$11)),FALSE)","v":false}]
[null,null,"IBM","IBM Balance Sheet","'IBM Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F190,L23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),L$11)),FALSE)","v":false},{"$f":"IF(AND($F190,M23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),M$11)),FALSE)","v":601000},{"$f":"IF(AND($F190,N23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),N$11)),FALSE)","v":1180000},{"$f":"IF(AND($F190,O23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),O$11)),FALSE)","v":1100000},{"$f":"IF(AND($F190,P23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),P$11)),FALSE)","v":613000},{"$f":"IF(AND($F190,Q23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),Q$11)),FALSE)","v":789000},{"$f":"IF(AND($F190,R23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),R$11)),FALSE)","v":false},{"$f":"IF(AND($F190,S23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),S$11)),FALSE)","v":false}]
[null,null,"INTC","INTC Balance Sheet","'INTC Balance Sheet'!",{"$f":"IFERROR(MATCH($A$176,INDIRECT(E191&\"A:A\"),0),FALSE)","v":138},null,null,null,null,null,{"$f":"IF(AND($F191,L24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),L$11)),FALSE)","v":false},{"$f":"IF(AND($F191,M24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),M$11)),FALSE)","v":7690000},{"$f":"IF(AND($F191,N24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),N$11)),FALSE)","v":9120000},{"$f":"IF(AND($F191,O24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),O$11)),FALSE)","v":7850000},{"$f":"IF(AND($F191,P24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),P$11)),FALSE)","v":10900000},{"$f":"IF(AND($F191,Q24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),Q$11)),FALSE)","v":7900000},{"$f":"IF(AND($F191,R24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),R$11)),FALSE)","v":false},{"$f":"IF(AND($F191,S24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),S$11)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Balance Sheet","'JNJ Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F192,L25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),L$11)),FALSE)","v":false},{"$f":"IF(AND($F192,M25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),M$11)),FALSE)","v":333000},{"$f":"IF(AND($F192,N25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),N$11)),FALSE)","v":679000},{"$f":"IF(AND($F192,O25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),O$11)),FALSE)","v":1490000},{"$f":"IF(AND($F192,P25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),P$11)),FALSE)","v":1210000},{"$f":"IF(AND($F192,Q25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),Q$11)),FALSE)","v":751000},{"$f":"IF(AND($F192,R25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),R$11)),FALSE)","v":false},{"$f":"IF(AND($F192,S25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),S$11)),FALSE)","v":false}]
[null,null,"MCD","MCD Balance Sheet","'MCD Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F193,L26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),L$11)),FALSE)","v":false},{"$f":"IF(AND($F193,M26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),M$11)),FALSE)","v":0},{"$f":"IF(AND($F193,N26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),N$11)),FALSE)","v":0},{"$f":"IF(AND($F193,O26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),O$11)),FALSE)","v":0},{"$f":"IF(AND($F193,P26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),P$11)),FALSE)","v":0},{"$f":"IF(AND($F193,Q26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F193,R26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),R$11)),FALSE)","v":false},{"$f":"IF(AND($F193,S26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),S$11)),FALSE)","v":false}]
[null,null,"MRK","MRK Balance Sheet","'MRK Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F194,L27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),L$11)),FALSE)","v":false},{"$f":"IF(AND($F194,M27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),M$11)),FALSE)","v":9770000},{"$f":"IF(AND($F194,N27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),N$11)),FALSE)","v":13520000},{"$f":"IF(AND($F194,O27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),O$11)),FALSE)","v":13040000},{"$f":"IF(AND($F194,P27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),P$11)),FALSE)","v":11420000},{"$f":"IF(AND($F194,Q27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),Q$11)),FALSE)","v":12130000},{"$f":"IF(AND($F194,R27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),R$11)),FALSE)","v":false},{"$f":"IF(AND($F194,S27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),S$11)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Balance Sheet","'MSFT Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F195,L28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),L$11)),FALSE)","v":false},{"$f":"IF(AND($F195,M28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),M$11)),FALSE)","v":14600000},{"$f":"IF(AND($F195,N28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),N$11)),FALSE)","v":12050000},{"$f":"IF(AND($F195,O28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),O$11)),FALSE)","v":10430000},{"$f":"IF(AND($F195,P28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),P$11)),FALSE)","v":6020000},{"$f":"IF(AND($F195,Q28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),Q$11)),FALSE)","v":1860000},{"$f":"IF(AND($F195,R28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),R$11)),FALSE)","v":false},{"$f":"IF(AND($F195,S28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),S$11)),FALSE)","v":false}]
[null,null,"NKE","NKE Balance Sheet","'NKE Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F196,L29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),L$11)),FALSE)","v":false},{"$f":"IF(AND($F196,M29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),M$11)),FALSE)","v":5000},{"$f":"IF(AND($F196,N29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),N$11)),FALSE)","v":8000},{"$f":"IF(AND($F196,O29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),O$11)),FALSE)","v":10000},{"$f":"IF(AND($F196,P29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),P$11)),FALSE)","v":10000},{"$f":"IF(AND($F196,Q29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),Q$11)),FALSE)","v":11000},{"$f":"IF(AND($F196,R29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),R$11)),FALSE)","v":false},{"$f":"IF(AND($F196,S29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),S$11)),FALSE)","v":false}]
[null,null,"PFE","PFE Balance Sheet","'PFE Balance Sheet'!",138,null,null,null,null,null,{"$f":"IF(AND($F197,L30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),L$11)),FALSE)","v":false},{"$f":"IF(AND($F197,M30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),M$11)),FALSE)","v":15010000},{"$f":"IF(AND($F197,N30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),N$11)),FALSE)","v":16120001},{"$f":"IF(AND($F197,O30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),O$11)),FALSE)","v":15220000},{"$f":"IF(AND($F197,P30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),P$11)),FALSE)","v":6850000},{"$f":"IF(AND($F197,Q30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),Q$11)),FALSE)","v":7020000},{"$f":"IF(AND($F197,R30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),R$11)),FALSE)","v":false},{"$f":"IF(AND($F197,S30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),S$11)),FALSE)","v":false}]
[null,null,"PG","PG Balance Sheet","'PG Balance Sheet'!",{"$f":"IFERROR(MATCH($A$176,INDIRECT(E198&\"A:A\"),0),FALSE)","v":138},null,null,null,null,null,{"$f":"IF(AND($F198,L31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),L$11)),FALSE)","v":false},{"$f":"IF(AND($F198,M31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),M$11)),FALSE)","v":30000},{"$f":"IF(AND($F198,N31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),N$11)),FALSE)","v":30000},{"$f":"IF(AND($F198,O31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),O$11)),FALSE)","v":28000},{"$f":"IF(AND($F198,P31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),P$11)),FALSE)","v":132000},{"$f":"IF(AND($F198,Q31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),Q$11)),FALSE)","v":141000},{"$f":"IF(AND($F198,R31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),R$11)),FALSE)","v":false},{"$f":"IF(AND($F198,S31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),S$11)),FALSE)","v":false}]
[null,null,0,false,false,{"$f":"IFERROR(MATCH($A$176,INDIRECT(E199&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(AND($F199,L32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),L$11)),FALSE)","v":false},{"$f":"IF(AND($F199,M32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),M$11)),FALSE)","v":false},{"$f":"IF(AND($F199,N32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),N$11)),FALSE)","v":false},{"$f":"IF(AND($F199,O32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),O$11)),FALSE)","v":false},{"$f":"IF(AND($F199,P32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),P$11)),FALSE)","v":false},{"$f":"IF(AND($F199,Q32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F199,R32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),R$11)),FALSE)","v":false},{"$f":"IF(AND($F199,S32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),S$11)),FALSE)","v":false}]
[null,null,0,false,false,{"$f":"IFERROR(MATCH($A$176,INDIRECT(E200&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(AND($F200,L33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),L$11)),FALSE)","v":false},{"$f":"IF(AND($F200,M33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),M$11)),FALSE)","v":false},{"$f":"IF(AND($F200,N33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),N$11)),FALSE)","v":false},{"$f":"IF(AND($F200,O33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),O$11)),FALSE)","v":false},{"$f":"IF(AND($F200,P33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),P$11)),FALSE)","v":false},{"$f":"IF(AND($F200,Q33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F200,R33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),R$11)),FALSE)","v":false},{"$f":"IF(AND($F200,S33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),S$11)),FALSE)","v":false}]
[]
["Invested Capital  - Debt + Equity - Cash - Other Investments"]
[null,null,null,null,null,null,null,null,null,null,2011,{"$f":"L177","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C178","v":"MMM"},null,null,null,null,null,null,null,null,{"$f":"(L67+L96+L125-L38-L152-L178)","v":0},{"$f":"(M67+M96+M125-M38-M152-M178)","v":18544000},16424000,20070000,19077000,21320000,0,0]
[null,null,"AAPL",null,null,null,null,null,null,null,null,0,-6260000,-8390000,-21850000,-22300000,-19160000,0,0]
[null,null,"BA",null,null,null,null,null,null,null,null,0,5229999.5,879000.5,346000,-3604000,-1791000,0,0]
[null,null,"CAT",null,null,null,null,null,null,null,null,0,34540000,30930000,29850000,26770000,24150000,0,0]
[null,null,"CVX",null,null,null,null,null,null,null,null,0,148994000,165310000,176430000,180800000,178080000,0,0]
[null,null,"CSCO",null,null,null,null,null,null,null,null,0,21568000,20780000,22309996,24630000,17340000,0,0]
[null,null,"KO",null,null,null,null,null,null,null,null,0,47999998,45630000,45280000,44370001,41700000,0,0]
[null,null,"DIS",null,null,null,null,null,null,null,null,0,53798000,54670000,55840000,56982000,60785000,0,0]
[null,null,"DWDP",null,null,null,null,null,null,null,null,0,31929000,29433000,26268999,37069000,116780000,0,0]
[null,null,"XOM",null,null,null,null,null,null,null,null,0,191675000,198334000,205516000,206276000,226676000,0,0]
[null,null,"GE",null,null,null,null,null,null,null,null,0,{"$f":"(M77+M106+M135-M48-M162-M188)","v":356587008},263360000,157540000,90890000,88000004,0,0]
[null,null,"HD",null,null,null,null,null,null,null,null,0,25313000,24798000,25317000,25390000,24880000,0,0]
[null,null,"IBM",null,null,null,null,null,null,null,null,0,37909000,31310000,34330000.5,41837000,41041000,0,0]
[null,null,"INTC",null,null,null,null,null,null,null,null,0,42979000,46904000,50530000,64091004,73940000,0,0]
[null,null,"JNJ",null,null,null,null,null,null,null,null,0,62687000,54741000,51140000,54420000,75699000,0,0]
[null,null,"MCD",null,null,null,null,null,null,null,null,0,27340000,25760000.125,23520000,22537200,23810000,0,0]
[null,null,"MRK",null,null,null,null,null,null,null,null,0,47295000,40730000,44610000,39158000,38120000,0,0]
[null,null,"MSFT",null,null,null,null,null,null,null,null,0,12120000,6790000,2580000,35740008,25829992,0,0]
[null,null,"NKE",null,null,null,null,null,null,null,null,0,7049000,8043000,8825000,10021000,8361000,0,0]
[null,null,"PFE",null,null,null,null,null,null,null,null,0,65340000,55709999,65080004,76910000,87770000,0,0]
[null,null,"PG",null,null,null,null,null,null,null,null,0,{"$f":"(M87+M116+M145-M58-M172-M198)","v":92800000},80060000,73522000,70498000,70619000,0,0]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"(L88+L117+L146-L59-L173-L201)","v":0},{"$f":"(M88+M117+M146-M59-M173-M201)","v":0},0,0,0,0,0,0]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"(L89+L118+L147-L60-L174-L202)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017}]
[]
["Book Value per Share",null,null,null,null,null,null,null,null,null,{"$f":"K231=$L$228+1","v":false},{"$f":"L231=$L$228+1","v":false},false,false,false,false,false,true,false]
[null,null,null,null,null,null,null,null,null,null,2011,{"$f":"L203","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C204","v":"MMM"},null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O11,IF('Data Extract Income Stmt'!L66,'Data Extract Balance Sheet'!L125/'Data Extract Income Stmt'!L66))","v":false},{"$f":"IF(M$230,'Data Current'!$O11,IF('Data Extract Income Stmt'!M66,'Data Extract Balance Sheet'!M125/'Data Extract Income Stmt'!M66))","v":25.663587036222321},{"$f":"IF(N$230,'Data Current'!$O11,IF('Data Extract Income Stmt'!N66,'Data Extract Balance Sheet'!N125/'Data Extract Income Stmt'!N66))","v":20.194085027726434},{"$f":"IF(O$230,'Data Current'!$O11,IF('Data Extract Income Stmt'!O66,'Data Extract Balance Sheet'!O125/'Data Extract Income Stmt'!O66))","v":18.270460358056265},{"$f":"IF(P$230,'Data Current'!$O11,IF('Data Extract Income Stmt'!P66,'Data Extract Balance Sheet'!P125/'Data Extract Income Stmt'!P66))","v":17.033239622953531},{"$f":"IF(Q$230,'Data Current'!$O11,IF('Data Extract Income Stmt'!Q66,'Data Extract Balance Sheet'!Q125/'Data Extract Income Stmt'!Q66))","v":19.347280334728033},{"$f":"IF(R$230,'Data Current'!$O11,IF('Data Extract Income Stmt'!R66,'Data Extract Balance Sheet'!R125/'Data Extract Income Stmt'!R66))","v":17.670000000000002},{"$f":"IF(S$230,'Data Current'!$O11,IF('Data Extract Income Stmt'!S66,'Data Extract Balance Sheet'!S125/'Data Extract Income Stmt'!S66))","v":false}]
[null,null,"AAPL",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O12,IF('Data Extract Income Stmt'!L67,'Data Extract Balance Sheet'!L126/'Data Extract Income Stmt'!L67))","v":false},{"$f":"IF(M$230,'Data Current'!$O12,IF('Data Extract Income Stmt'!M67,'Data Extract Balance Sheet'!M126/'Data Extract Income Stmt'!M67))","v":19.066358024691358},{"$f":"IF(N$230,'Data Current'!$O12,IF('Data Extract Income Stmt'!N67,'Data Extract Balance Sheet'!N126/'Data Extract Income Stmt'!N67))","v":18.316912972085387},{"$f":"IF(O$230,'Data Current'!$O12,IF('Data Extract Income Stmt'!O67,'Data Extract Balance Sheet'!O126/'Data Extract Income Stmt'!O67))","v":20.758260869565216},{"$f":"IF(P$230,'Data Current'!$O12,IF('Data Extract Income Stmt'!P67,'Data Extract Balance Sheet'!P126/'Data Extract Income Stmt'!P67))","v":23.446069469835468},{"$f":"IF(Q$230,'Data Current'!$O12,IF('Data Extract Income Stmt'!Q67,'Data Extract Balance Sheet'!Q126/'Data Extract Income Stmt'!Q67))","v":25.680076628352491},{"$f":"IF(R$230,'Data Current'!$O12,IF('Data Extract Income Stmt'!R67,'Data Extract Balance Sheet'!R126/'Data Extract Income Stmt'!R67))","v":23.74},{"$f":"IF(S$230,'Data Current'!$O12,IF('Data Extract Income Stmt'!S67,'Data Extract Balance Sheet'!S126/'Data Extract Income Stmt'!S67))","v":false}]
[null,null,"BA",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O13,IF('Data Extract Income Stmt'!L68,'Data Extract Balance Sheet'!L127/'Data Extract Income Stmt'!L68))","v":false},{"$f":"IF(M$230,'Data Current'!$O13,IF('Data Extract Income Stmt'!M68,'Data Extract Balance Sheet'!M127/'Data Extract Income Stmt'!M68))","v":19.607326393464223},{"$f":"IF(N$230,'Data Current'!$O13,IF('Data Extract Income Stmt'!N68,'Data Extract Balance Sheet'!N127/'Data Extract Income Stmt'!N68))","v":11.915887850467289},{"$f":"IF(O$230,'Data Current'!$O13,IF('Data Extract Income Stmt'!O68,'Data Extract Balance Sheet'!O127/'Data Extract Income Stmt'!O68))","v":9.2298733440093166},{"$f":"IF(P$230,'Data Current'!$O13,IF('Data Extract Income Stmt'!P68,'Data Extract Balance Sheet'!P127/'Data Extract Income Stmt'!P68))","v":1.2856018882769473},{"$f":"IF(Q$230,'Data Current'!$O13,IF('Data Extract Income Stmt'!Q68,'Data Extract Balance Sheet'!Q127/'Data Extract Income Stmt'!Q68))","v":0.58921161825726143},{"$f":"IF(R$230,'Data Current'!$O13,IF('Data Extract Income Stmt'!R68,'Data Extract Balance Sheet'!R127/'Data Extract Income Stmt'!R68))","v":-2.5},{"$f":"IF(S$230,'Data Current'!$O13,IF('Data Extract Income Stmt'!S68,'Data Extract Balance Sheet'!S127/'Data Extract Income Stmt'!S68))","v":false}]
[null,null,"CAT",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O14,IF('Data Extract Income Stmt'!L69,'Data Extract Balance Sheet'!L128/'Data Extract Income Stmt'!L69))","v":false},{"$f":"IF(M$230,'Data Current'!$O14,IF('Data Extract Income Stmt'!M69,'Data Extract Balance Sheet'!M128/'Data Extract Income Stmt'!M69))","v":32.253564786112833},{"$f":"IF(N$230,'Data Current'!$O14,IF('Data Extract Income Stmt'!N69,'Data Extract Balance Sheet'!N128/'Data Extract Income Stmt'!N69))","v":27.138690861957226},{"$f":"IF(O$230,'Data Current'!$O14,IF('Data Extract Income Stmt'!O69,'Data Extract Balance Sheet'!O128/'Data Extract Income Stmt'!O69))","v":24.920074036681811},{"$f":"IF(P$230,'Data Current'!$O14,IF('Data Extract Income Stmt'!P69,'Data Extract Balance Sheet'!P128/'Data Extract Income Stmt'!P69))","v":22.488447715214786},{"$f":"IF(Q$230,'Data Current'!$O14,IF('Data Extract Income Stmt'!Q69,'Data Extract Balance Sheet'!Q128/'Data Extract Income Stmt'!Q69))","v":23.149712740790807},{"$f":"IF(R$230,'Data Current'!$O14,IF('Data Extract Income Stmt'!R69,'Data Extract Balance Sheet'!R128/'Data Extract Income Stmt'!R69))","v":25.03},{"$f":"IF(S$230,'Data Current'!$O14,IF('Data Extract Income Stmt'!S69,'Data Extract Balance Sheet'!S128/'Data Extract Income Stmt'!S69))","v":false}]
[null,null,"CVX",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O15,IF('Data Extract Income Stmt'!L70,'Data Extract Balance Sheet'!L129/'Data Extract Income Stmt'!L70))","v":false},{"$f":"IF(M$230,'Data Current'!$O15,IF('Data Extract Income Stmt'!M70,'Data Extract Balance Sheet'!M129/'Data Extract Income Stmt'!M70))","v":77.661458333333329},{"$f":"IF(N$230,'Data Current'!$O15,IF('Data Extract Income Stmt'!N70,'Data Extract Balance Sheet'!N129/'Data Extract Income Stmt'!N70))","v":82.462765957446805},{"$f":"IF(O$230,'Data Current'!$O15,IF('Data Extract Income Stmt'!O70,'Data Extract Balance Sheet'!O129/'Data Extract Income Stmt'!O70))","v":81.668449197860966},{"$f":"IF(P$230,'Data Current'!$O15,IF('Data Extract Income Stmt'!P70,'Data Extract Balance Sheet'!P129/'Data Extract Income Stmt'!P70))","v":77.839572192513373},{"$f":"IF(Q$230,'Data Current'!$O15,IF('Data Extract Income Stmt'!Q70,'Data Extract Balance Sheet'!Q129/'Data Extract Income Stmt'!Q70))","v":78.787234042553195},{"$f":"IF(R$230,'Data Current'!$O15,IF('Data Extract Income Stmt'!R70,'Data Extract Balance Sheet'!R129/'Data Extract Income Stmt'!R70))","v":79.430000000000007},{"$f":"IF(S$230,'Data Current'!$O15,IF('Data Extract Income Stmt'!S70,'Data Extract Balance Sheet'!S129/'Data Extract Income Stmt'!S70))","v":false}]
[null,null,"CSCO",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O16,IF('Data Extract Income Stmt'!L71,'Data Extract Balance Sheet'!L130/'Data Extract Income Stmt'!L71))","v":false},{"$f":"IF(M$230,'Data Current'!$O16,IF('Data Extract Income Stmt'!M71,'Data Extract Balance Sheet'!M130/'Data Extract Income Stmt'!M71))","v":10.831739961759082},{"$f":"IF(N$230,'Data Current'!$O16,IF('Data Extract Income Stmt'!N71,'Data Extract Balance Sheet'!N130/'Data Extract Income Stmt'!N71))","v":11.705882352941176},{"$f":"IF(O$230,'Data Current'!$O16,IF('Data Extract Income Stmt'!O71,'Data Extract Balance Sheet'!O130/'Data Extract Income Stmt'!O71))","v":12.592079207920792},{"$f":"IF(P$230,'Data Current'!$O16,IF('Data Extract Income Stmt'!P71,'Data Extract Balance Sheet'!P130/'Data Extract Income Stmt'!P71))","v":13.201596806387226},{"$f":"IF(Q$230,'Data Current'!$O16,IF('Data Extract Income Stmt'!Q71,'Data Extract Balance Sheet'!Q130/'Data Extract Income Stmt'!Q71))","v":8.9256198347107443},{"$f":"IF(R$230,'Data Current'!$O16,IF('Data Extract Income Stmt'!R71,'Data Extract Balance Sheet'!R130/'Data Extract Income Stmt'!R71))","v":9.25},{"$f":"IF(S$230,'Data Current'!$O16,IF('Data Extract Income Stmt'!S71,'Data Extract Balance Sheet'!S130/'Data Extract Income Stmt'!S71))","v":false}]
[null,null,"KO",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O17,IF('Data Extract Income Stmt'!L72,'Data Extract Balance Sheet'!L131/'Data Extract Income Stmt'!L72))","v":false},{"$f":"IF(M$230,'Data Current'!$O17,IF('Data Extract Income Stmt'!M72,'Data Extract Balance Sheet'!M131/'Data Extract Income Stmt'!M72))","v":7.4875841986455978},{"$f":"IF(N$230,'Data Current'!$O17,IF('Data Extract Income Stmt'!N72,'Data Extract Balance Sheet'!N131/'Data Extract Income Stmt'!N72))","v":6.9066059225512531},{"$f":"IF(O$230,'Data Current'!$O17,IF('Data Extract Income Stmt'!O72,'Data Extract Balance Sheet'!O131/'Data Extract Income Stmt'!O72))","v":5.8735632183908049},{"$f":"IF(P$230,'Data Current'!$O17,IF('Data Extract Income Stmt'!P72,'Data Extract Balance Sheet'!P131/'Data Extract Income Stmt'!P72))","v":5.3379629629629628},{"$f":"IF(Q$230,'Data Current'!$O17,IF('Data Extract Income Stmt'!Q72,'Data Extract Balance Sheet'!Q131/'Data Extract Income Stmt'!Q72))","v":3.997658079625293},{"$f":"IF(R$230,'Data Current'!$O17,IF('Data Extract Income Stmt'!R72,'Data Extract Balance Sheet'!R131/'Data Extract Income Stmt'!R72))","v":4.3099999999999996},{"$f":"IF(S$230,'Data Current'!$O17,IF('Data Extract Income Stmt'!S72,'Data Extract Balance Sheet'!S131/'Data Extract Income Stmt'!S72))","v":false}]
[null,null,"DIS",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O18,IF('Data Extract Income Stmt'!L73,'Data Extract Balance Sheet'!L132/'Data Extract Income Stmt'!L73))","v":false},{"$f":"IF(M$230,'Data Current'!$O18,IF('Data Extract Income Stmt'!M73,'Data Extract Balance Sheet'!M132/'Data Extract Income Stmt'!M73))","v":25.379888268156424},{"$f":"IF(N$230,'Data Current'!$O18,IF('Data Extract Income Stmt'!N73,'Data Extract Balance Sheet'!N132/'Data Extract Income Stmt'!N73))","v":25.839080459770116},{"$f":"IF(O$230,'Data Current'!$O18,IF('Data Extract Income Stmt'!O73,'Data Extract Balance Sheet'!O132/'Data Extract Income Stmt'!O73))","v":26.349112426035504},{"$f":"IF(P$230,'Data Current'!$O18,IF('Data Extract Income Stmt'!P73,'Data Extract Balance Sheet'!P132/'Data Extract Income Stmt'!P73))","v":26.54601226993865},{"$f":"IF(Q$230,'Data Current'!$O18,IF('Data Extract Income Stmt'!Q73,'Data Extract Balance Sheet'!Q132/'Data Extract Income Stmt'!Q73))","v":26.318471337579616},{"$f":"IF(R$230,'Data Current'!$O18,IF('Data Extract Income Stmt'!R73,'Data Extract Balance Sheet'!R132/'Data Extract Income Stmt'!R73))","v":30.73},{"$f":"IF(S$230,'Data Current'!$O18,IF('Data Extract Income Stmt'!S73,'Data Extract Balance Sheet'!S132/'Data Extract Income Stmt'!S73))","v":false}]
[null,null,"DWDP",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O19,IF('Data Extract Income Stmt'!L74,'Data Extract Balance Sheet'!L133/'Data Extract Income Stmt'!L74))","v":false},{"$f":"IF(M$230,'Data Current'!$O19,IF('Data Extract Income Stmt'!M74,'Data Extract Balance Sheet'!M133/'Data Extract Income Stmt'!M74))","v":19.243697478991596},{"$f":"IF(N$230,'Data Current'!$O19,IF('Data Extract Income Stmt'!N74,'Data Extract Balance Sheet'!N133/'Data Extract Income Stmt'!N74))","v":15.743589743589743},{"$f":"IF(O$230,'Data Current'!$O19,IF('Data Extract Income Stmt'!O74,'Data Extract Balance Sheet'!O133/'Data Extract Income Stmt'!O74))","v":18.911504424778762},{"$f":"IF(P$230,'Data Current'!$O19,IF('Data Extract Income Stmt'!P74,'Data Extract Balance Sheet'!P133/'Data Extract Income Stmt'!P74))","v":23.414414414414413},{"$f":"IF(Q$230,'Data Current'!$O19,IF('Data Extract Income Stmt'!Q74,'Data Extract Balance Sheet'!Q133/'Data Extract Income Stmt'!Q74))","v":63.5},{"$f":"IF(R$230,'Data Current'!$O19,IF('Data Extract Income Stmt'!R74,'Data Extract Balance Sheet'!R133/'Data Extract Income Stmt'!R74))","v":42.59},{"$f":"IF(S$230,'Data Current'!$O19,IF('Data Extract Income Stmt'!S74,'Data Extract Balance Sheet'!S133/'Data Extract Income Stmt'!S74))","v":false}]
[null,null,"XOM",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O20,IF('Data Extract Income Stmt'!L75,'Data Extract Balance Sheet'!L134/'Data Extract Income Stmt'!L75))","v":false},{"$f":"IF(M$230,'Data Current'!$O20,IF('Data Extract Income Stmt'!M75,'Data Extract Balance Sheet'!M134/'Data Extract Income Stmt'!M75))","v":39.366515837104075},{"$f":"IF(N$230,'Data Current'!$O20,IF('Data Extract Income Stmt'!N75,'Data Extract Balance Sheet'!N134/'Data Extract Income Stmt'!N75))","v":40.747663551401871},{"$f":"IF(O$230,'Data Current'!$O20,IF('Data Extract Income Stmt'!O75,'Data Extract Balance Sheet'!O134/'Data Extract Income Stmt'!O75))","v":40.669047619047618},{"$f":"IF(P$230,'Data Current'!$O20,IF('Data Extract Income Stmt'!P75,'Data Extract Balance Sheet'!P134/'Data Extract Income Stmt'!P75))","v":40.031102872673614},{"$f":"IF(Q$230,'Data Current'!$O20,IF('Data Extract Income Stmt'!Q75,'Data Extract Balance Sheet'!Q134/'Data Extract Income Stmt'!Q75))","v":44.058685446009392},{"$f":"IF(R$230,'Data Current'!$O20,IF('Data Extract Income Stmt'!R75,'Data Extract Balance Sheet'!R134/'Data Extract Income Stmt'!R75))","v":44.22},{"$f":"IF(S$230,'Data Current'!$O20,IF('Data Extract Income Stmt'!S75,'Data Extract Balance Sheet'!S134/'Data Extract Income Stmt'!S75))","v":false}]
[null,null,"GE",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O21,IF('Data Extract Income Stmt'!L76,'Data Extract Balance Sheet'!L135/'Data Extract Income Stmt'!L76))","v":false},{"$f":"IF(M$230,'Data Current'!$O21,IF('Data Extract Income Stmt'!M76,'Data Extract Balance Sheet'!M135/'Data Extract Income Stmt'!M76))","v":12.775930332681018},{"$f":"IF(N$230,'Data Current'!$O21,IF('Data Extract Income Stmt'!N76,'Data Extract Balance Sheet'!N135/'Data Extract Income Stmt'!N76))","v":12.752238805970149},{"$f":"IF(O$230,'Data Current'!$O21,IF('Data Extract Income Stmt'!O76,'Data Extract Balance Sheet'!O135/'Data Extract Income Stmt'!O76))","v":9.8863179074446688},{"$f":"IF(P$230,'Data Current'!$O21,IF('Data Extract Income Stmt'!P76,'Data Extract Balance Sheet'!P135/'Data Extract Income Stmt'!P76))","v":8.3964562569213737},{"$f":"IF(Q$230,'Data Current'!$O21,IF('Data Extract Income Stmt'!Q76,'Data Extract Balance Sheet'!Q135/'Data Extract Income Stmt'!Q76))","v":7.3947070195627154},{"$f":"IF(R$230,'Data Current'!$O21,IF('Data Extract Income Stmt'!R76,'Data Extract Balance Sheet'!R135/'Data Extract Income Stmt'!R76))","v":6.34},{"$f":"IF(S$230,'Data Current'!$O21,IF('Data Extract Income Stmt'!S76,'Data Extract Balance Sheet'!S135/'Data Extract Income Stmt'!S76))","v":false}]
[null,null,"HD",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O22,IF('Data Extract Income Stmt'!L77,'Data Extract Balance Sheet'!L136/'Data Extract Income Stmt'!L77))","v":false},{"$f":"IF(M$230,'Data Current'!$O22,IF('Data Extract Income Stmt'!M77,'Data Extract Balance Sheet'!M136/'Data Extract Income Stmt'!M77))","v":8.755244755244755},{"$f":"IF(N$230,'Data Current'!$O22,IF('Data Extract Income Stmt'!N77,'Data Extract Balance Sheet'!N136/'Data Extract Income Stmt'!N77))","v":6.955223880597015},{"$f":"IF(O$230,'Data Current'!$O22,IF('Data Extract Income Stmt'!O77,'Data Extract Balance Sheet'!O136/'Data Extract Income Stmt'!O77))","v":4.9375},{"$f":"IF(P$230,'Data Current'!$O22,IF('Data Extract Income Stmt'!P77,'Data Extract Balance Sheet'!P136/'Data Extract Income Stmt'!P77))","v":3.5203252032520327},{"$f":"IF(Q$230,'Data Current'!$O22,IF('Data Extract Income Stmt'!Q77,'Data Extract Balance Sheet'!Q136/'Data Extract Income Stmt'!Q77))","v":1.228813559322034},{"$f":"IF(R$230,'Data Current'!$O22,IF('Data Extract Income Stmt'!R77,'Data Extract Balance Sheet'!R136/'Data Extract Income Stmt'!R77))","v":1.75},{"$f":"IF(S$230,'Data Current'!$O22,IF('Data Extract Income Stmt'!S77,'Data Extract Balance Sheet'!S136/'Data Extract Income Stmt'!S77))","v":false}]
[null,null,"IBM",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O23,IF('Data Extract Income Stmt'!L78,'Data Extract Balance Sheet'!L137/'Data Extract Income Stmt'!L78))","v":false},{"$f":"IF(M$230,'Data Current'!$O23,IF('Data Extract Income Stmt'!M78,'Data Extract Balance Sheet'!M137/'Data Extract Income Stmt'!M78))","v":20.908256880733944},{"$f":"IF(N$230,'Data Current'!$O23,IF('Data Extract Income Stmt'!N78,'Data Extract Balance Sheet'!N137/'Data Extract Income Stmt'!N78))","v":11.87},{"$f":"IF(O$230,'Data Current'!$O23,IF('Data Extract Income Stmt'!O78,'Data Extract Balance Sheet'!O137/'Data Extract Income Stmt'!O78))","v":14.569752947667409},{"$f":"IF(P$230,'Data Current'!$O23,IF('Data Extract Income Stmt'!P78,'Data Extract Balance Sheet'!P137/'Data Extract Income Stmt'!P78))","v":19.101546963639027},{"$f":"IF(Q$230,'Data Current'!$O23,IF('Data Extract Income Stmt'!Q78,'Data Extract Balance Sheet'!Q137/'Data Extract Income Stmt'!Q78))","v":18.856597665169431},{"$f":"IF(R$230,'Data Current'!$O23,IF('Data Extract Income Stmt'!R78,'Data Extract Balance Sheet'!R137/'Data Extract Income Stmt'!R78))","v":20.29},{"$f":"IF(S$230,'Data Current'!$O23,IF('Data Extract Income Stmt'!S78,'Data Extract Balance Sheet'!S137/'Data Extract Income Stmt'!S78))","v":false}]
[null,null,"INTC",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O24,IF('Data Extract Income Stmt'!L79,'Data Extract Balance Sheet'!L138/'Data Extract Income Stmt'!L79))","v":false},{"$f":"IF(M$230,'Data Current'!$O24,IF('Data Extract Income Stmt'!M79,'Data Extract Balance Sheet'!M138/'Data Extract Income Stmt'!M79))","v":11.722334004024145},{"$f":"IF(N$230,'Data Current'!$O24,IF('Data Extract Income Stmt'!N79,'Data Extract Balance Sheet'!N138/'Data Extract Income Stmt'!N79))","v":11.402040816326531},{"$f":"IF(O$230,'Data Current'!$O24,IF('Data Extract Income Stmt'!O79,'Data Extract Balance Sheet'!O138/'Data Extract Income Stmt'!O79))","v":12.888185654008439},{"$f":"IF(P$230,'Data Current'!$O24,IF('Data Extract Income Stmt'!P79,'Data Extract Balance Sheet'!P138/'Data Extract Income Stmt'!P79))","v":14.002115010570824},{"$f":"IF(Q$230,'Data Current'!$O24,IF('Data Extract Income Stmt'!Q79,'Data Extract Balance Sheet'!Q138/'Data Extract Income Stmt'!Q79))","v":14.685106382978724},{"$f":"IF(R$230,'Data Current'!$O24,IF('Data Extract Income Stmt'!R79,'Data Extract Balance Sheet'!R138/'Data Extract Income Stmt'!R79))","v":15.19},{"$f":"IF(S$230,'Data Current'!$O24,IF('Data Extract Income Stmt'!S79,'Data Extract Balance Sheet'!S138/'Data Extract Income Stmt'!S79))","v":false}]
[null,null,"JNJ",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O25,IF('Data Extract Income Stmt'!L80,'Data Extract Balance Sheet'!L139/'Data Extract Income Stmt'!L80))","v":false},{"$f":"IF(M$230,'Data Current'!$O25,IF('Data Extract Income Stmt'!M80,'Data Extract Balance Sheet'!M139/'Data Extract Income Stmt'!M80))","v":26.352313167259787},{"$f":"IF(N$230,'Data Current'!$O25,IF('Data Extract Income Stmt'!N80,'Data Extract Balance Sheet'!N139/'Data Extract Income Stmt'!N80))","v":24.73404255319149},{"$f":"IF(O$230,'Data Current'!$O25,IF('Data Extract Income Stmt'!O80,'Data Extract Balance Sheet'!O139/'Data Extract Income Stmt'!O80))","v":25.685920577617328},{"$f":"IF(P$230,'Data Current'!$O25,IF('Data Extract Income Stmt'!P80,'Data Extract Balance Sheet'!P139/'Data Extract Income Stmt'!P80))","v":25.700729927007298},{"$f":"IF(Q$230,'Data Current'!$O25,IF('Data Extract Income Stmt'!Q80,'Data Extract Balance Sheet'!Q139/'Data Extract Income Stmt'!Q80))","v":22.364312267657994},{"$f":"IF(R$230,'Data Current'!$O25,IF('Data Extract Income Stmt'!R80,'Data Extract Balance Sheet'!R139/'Data Extract Income Stmt'!R80))","v":23.45},{"$f":"IF(S$230,'Data Current'!$O25,IF('Data Extract Income Stmt'!S80,'Data Extract Balance Sheet'!S139/'Data Extract Income Stmt'!S80))","v":false}]
[null,null,"MCD",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O26,IF('Data Extract Income Stmt'!L81,'Data Extract Balance Sheet'!L140/'Data Extract Income Stmt'!L81))","v":false},{"$f":"IF(M$230,'Data Current'!$O26,IF('Data Extract Income Stmt'!M81,'Data Extract Balance Sheet'!M140/'Data Extract Income Stmt'!M81))","v":16.035657051282051},{"$f":"IF(N$230,'Data Current'!$O26,IF('Data Extract Income Stmt'!N81,'Data Extract Balance Sheet'!N140/'Data Extract Income Stmt'!N81))","v":13.105558388577256},{"$f":"IF(O$230,'Data Current'!$O26,IF('Data Extract Income Stmt'!O81,'Data Extract Balance Sheet'!O140/'Data Extract Income Stmt'!O81))","v":7.5473706621247603},{"$f":"IF(P$230,'Data Current'!$O26,IF('Data Extract Income Stmt'!P81,'Data Extract Balance Sheet'!P140/'Data Extract Income Stmt'!P81))","v":-2.5749063670411987},{"$f":"IF(Q$230,'Data Current'!$O26,IF('Data Extract Income Stmt'!Q81,'Data Extract Balance Sheet'!Q140/'Data Extract Income Stmt'!Q81))","v":-4.0500371563041861},{"$f":"IF(R$230,'Data Current'!$O26,IF('Data Extract Income Stmt'!R81,'Data Extract Balance Sheet'!R140/'Data Extract Income Stmt'!R81))","v":-7.54},{"$f":"IF(S$230,'Data Current'!$O26,IF('Data Extract Income Stmt'!S81,'Data Extract Balance Sheet'!S140/'Data Extract Income Stmt'!S81))","v":false}]
[null,null,"MRK",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O27,IF('Data Extract Income Stmt'!L82,'Data Extract Balance Sheet'!L141/'Data Extract Income Stmt'!L82))","v":false},{"$f":"IF(M$230,'Data Current'!$O27,IF('Data Extract Income Stmt'!M82,'Data Extract Balance Sheet'!M141/'Data Extract Income Stmt'!M82))","v":16.814189189189189},{"$f":"IF(N$230,'Data Current'!$O27,IF('Data Extract Income Stmt'!N82,'Data Extract Balance Sheet'!N141/'Data Extract Income Stmt'!N82))","v":16.833910034602077},{"$f":"IF(O$230,'Data Current'!$O27,IF('Data Extract Income Stmt'!O82,'Data Extract Balance Sheet'!O141/'Data Extract Income Stmt'!O82))","v":15.843971631205674},{"$f":"IF(P$230,'Data Current'!$O27,IF('Data Extract Income Stmt'!P82,'Data Extract Balance Sheet'!P141/'Data Extract Income Stmt'!P82))","v":14.472924187725631},{"$f":"IF(Q$230,'Data Current'!$O27,IF('Data Extract Income Stmt'!Q82,'Data Extract Balance Sheet'!Q141/'Data Extract Income Stmt'!Q82))","v":12.578754578754578},{"$f":"IF(R$230,'Data Current'!$O27,IF('Data Extract Income Stmt'!R82,'Data Extract Balance Sheet'!R141/'Data Extract Income Stmt'!R82))","v":12.18},{"$f":"IF(S$230,'Data Current'!$O27,IF('Data Extract Income Stmt'!S82,'Data Extract Balance Sheet'!S141/'Data Extract Income Stmt'!S82))","v":false}]
[null,null,"MSFT",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O28,IF('Data Extract Income Stmt'!L83,'Data Extract Balance Sheet'!L142/'Data Extract Income Stmt'!L83))","v":false},{"$f":"IF(M$230,'Data Current'!$O28,IF('Data Extract Income Stmt'!M83,'Data Extract Balance Sheet'!M142/'Data Extract Income Stmt'!M83))","v":10.816867469879519},{"$f":"IF(N$230,'Data Current'!$O28,IF('Data Extract Income Stmt'!N83,'Data Extract Balance Sheet'!N142/'Data Extract Income Stmt'!N83))","v":9.7897304529504616},{"$f":"IF(O$230,'Data Current'!$O28,IF('Data Extract Income Stmt'!O83,'Data Extract Balance Sheet'!O142/'Data Extract Income Stmt'!O83))","v":9.0794451450189158},{"$f":"IF(P$230,'Data Current'!$O28,IF('Data Extract Income Stmt'!P83,'Data Extract Balance Sheet'!P142/'Data Extract Income Stmt'!P83))","v":11.317419354838711},{"$f":"IF(Q$230,'Data Current'!$O28,IF('Data Extract Income Stmt'!Q83,'Data Extract Balance Sheet'!Q142/'Data Extract Income Stmt'!Q83))","v":10.742857142857142},{"$f":"IF(R$230,'Data Current'!$O28,IF('Data Extract Income Stmt'!R83,'Data Extract Balance Sheet'!R142/'Data Extract Income Stmt'!R83))","v":10.77},{"$f":"IF(S$230,'Data Current'!$O28,IF('Data Extract Income Stmt'!S83,'Data Extract Balance Sheet'!S142/'Data Extract Income Stmt'!S83))","v":false}]
[null,null,"NKE",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O29,IF('Data Extract Income Stmt'!L84,'Data Extract Balance Sheet'!L143/'Data Extract Income Stmt'!L84))","v":false},{"$f":"IF(M$230,'Data Current'!$O29,IF('Data Extract Income Stmt'!M84,'Data Extract Balance Sheet'!M143/'Data Extract Income Stmt'!M84))","v":6.1129943502824862},{"$f":"IF(N$230,'Data Current'!$O29,IF('Data Extract Income Stmt'!N84,'Data Extract Balance Sheet'!N143/'Data Extract Income Stmt'!N84))","v":7.3895348837209305},{"$f":"IF(O$230,'Data Current'!$O29,IF('Data Extract Income Stmt'!O84,'Data Extract Balance Sheet'!O143/'Data Extract Income Stmt'!O84))","v":7.2117647058823531},{"$f":"IF(P$230,'Data Current'!$O29,IF('Data Extract Income Stmt'!P84,'Data Extract Balance Sheet'!P143/'Data Extract Income Stmt'!P84))","v":7.475903614457831},{"$f":"IF(Q$230,'Data Current'!$O29,IF('Data Extract Income Stmt'!Q84,'Data Extract Balance Sheet'!Q143/'Data Extract Income Stmt'!Q84))","v":6.0555555555555554},{"$f":"IF(R$230,'Data Current'!$O29,IF('Data Extract Income Stmt'!R84,'Data Extract Balance Sheet'!R143/'Data Extract Income Stmt'!R84))","v":6.13},{"$f":"IF(S$230,'Data Current'!$O29,IF('Data Extract Income Stmt'!S84,'Data Extract Balance Sheet'!S143/'Data Extract Income Stmt'!S84))","v":false}]
[null,null,"PFE",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O30,IF('Data Extract Income Stmt'!L85,'Data Extract Balance Sheet'!L144/'Data Extract Income Stmt'!L85))","v":false},{"$f":"IF(M$230,'Data Current'!$O30,IF('Data Extract Income Stmt'!M85,'Data Extract Balance Sheet'!M144/'Data Extract Income Stmt'!M85))","v":11.199706314243759},{"$f":"IF(N$230,'Data Current'!$O30,IF('Data Extract Income Stmt'!N85,'Data Extract Balance Sheet'!N144/'Data Extract Income Stmt'!N85))","v":11.223622047244094},{"$f":"IF(O$230,'Data Current'!$O30,IF('Data Extract Income Stmt'!O85,'Data Extract Balance Sheet'!O144/'Data Extract Income Stmt'!O85))","v":10.467638187702265},{"$f":"IF(P$230,'Data Current'!$O30,IF('Data Extract Income Stmt'!P85,'Data Extract Balance Sheet'!P144/'Data Extract Income Stmt'!P85))","v":9.7733990147783256},{"$f":"IF(Q$230,'Data Current'!$O30,IF('Data Extract Income Stmt'!Q85,'Data Extract Balance Sheet'!Q144/'Data Extract Income Stmt'!Q85))","v":11.941373534338359},{"$f":"IF(R$230,'Data Current'!$O30,IF('Data Extract Income Stmt'!R85,'Data Extract Balance Sheet'!R144/'Data Extract Income Stmt'!R85))","v":11.9},{"$f":"IF(S$230,'Data Current'!$O30,IF('Data Extract Income Stmt'!S85,'Data Extract Balance Sheet'!S144/'Data Extract Income Stmt'!S85))","v":false}]
[null,null,"PG",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O31,IF('Data Extract Income Stmt'!L86,'Data Extract Balance Sheet'!L145/'Data Extract Income Stmt'!L86))","v":false},{"$f":"IF(M$230,'Data Current'!$O31,IF('Data Extract Income Stmt'!M86,'Data Extract Balance Sheet'!M145/'Data Extract Income Stmt'!M86))","v":25.036764705882351},{"$f":"IF(N$230,'Data Current'!$O31,IF('Data Extract Income Stmt'!N86,'Data Extract Balance Sheet'!N145/'Data Extract Income Stmt'!N86))","v":22.634686346863468},{"$f":"IF(O$230,'Data Current'!$O31,IF('Data Extract Income Stmt'!O86,'Data Extract Balance Sheet'!O145/'Data Extract Income Stmt'!O86))","v":20.851851851851851},{"$f":"IF(P$230,'Data Current'!$O31,IF('Data Extract Income Stmt'!P86,'Data Extract Balance Sheet'!P145/'Data Extract Income Stmt'!P86))","v":20.838461538461537},{"$f":"IF(Q$230,'Data Current'!$O31,IF('Data Extract Income Stmt'!Q86,'Data Extract Balance Sheet'!Q145/'Data Extract Income Stmt'!Q86))","v":20.288537549407113},{"$f":"IF(R$230,'Data Current'!$O31,IF('Data Extract Income Stmt'!R86,'Data Extract Balance Sheet'!R145/'Data Extract Income Stmt'!R86))","v":20.55},{"$f":"IF(S$230,'Data Current'!$O31,IF('Data Extract Income Stmt'!S86,'Data Extract Balance Sheet'!S145/'Data Extract Income Stmt'!S86))","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O32,IF('Data Extract Income Stmt'!L87,'Data Extract Balance Sheet'!L146/'Data Extract Income Stmt'!L87))","v":false},{"$f":"IF(M$230,'Data Current'!$O32,IF('Data Extract Income Stmt'!M87,'Data Extract Balance Sheet'!M146/'Data Extract Income Stmt'!M87))","v":false},{"$f":"IF(N$230,'Data Current'!$O32,IF('Data Extract Income Stmt'!N87,'Data Extract Balance Sheet'!N146/'Data Extract Income Stmt'!N87))","v":false},{"$f":"IF(O$230,'Data Current'!$O32,IF('Data Extract Income Stmt'!O87,'Data Extract Balance Sheet'!O146/'Data Extract Income Stmt'!O87))","v":false},{"$f":"IF(P$230,'Data Current'!$O32,IF('Data Extract Income Stmt'!P87,'Data Extract Balance Sheet'!P146/'Data Extract Income Stmt'!P87))","v":false},{"$f":"IF(Q$230,'Data Current'!$O32,IF('Data Extract Income Stmt'!Q87,'Data Extract Balance Sheet'!Q146/'Data Extract Income Stmt'!Q87))","v":false},{"$f":"IF(R$230,'Data Current'!$O32,IF('Data Extract Income Stmt'!R87,'Data Extract Balance Sheet'!R146/'Data Extract Income Stmt'!R87))","v":false},{"$f":"IF(S$230,'Data Current'!$O32,IF('Data Extract Income Stmt'!S87,'Data Extract Balance Sheet'!S146/'Data Extract Income Stmt'!S87))","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Current'!$O33,IF('Data Extract Income Stmt'!L88,'Data Extract Balance Sheet'!L147/'Data Extract Income Stmt'!L88))","v":false},{"$f":"IF(M$230,'Data Current'!$O33,IF('Data Extract Income Stmt'!M88,'Data Extract Balance Sheet'!M147/'Data Extract Income Stmt'!M88))","v":false},{"$f":"IF(N$230,'Data Current'!$O33,IF('Data Extract Income Stmt'!N88,'Data Extract Balance Sheet'!N147/'Data Extract Income Stmt'!N88))","v":false},{"$f":"IF(O$230,'Data Current'!$O33,IF('Data Extract Income Stmt'!O88,'Data Extract Balance Sheet'!O147/'Data Extract Income Stmt'!O88))","v":false},{"$f":"IF(P$230,'Data Current'!$O33,IF('Data Extract Income Stmt'!P88,'Data Extract Balance Sheet'!P147/'Data Extract Income Stmt'!P88))","v":false},{"$f":"IF(Q$230,'Data Current'!$O33,IF('Data Extract Income Stmt'!Q88,'Data Extract Balance Sheet'!Q147/'Data Extract Income Stmt'!Q88))","v":false},{"$f":"IF(R$230,'Data Current'!$O33,IF('Data Extract Income Stmt'!R88,'Data Extract Balance Sheet'!R147/'Data Extract Income Stmt'!R88))","v":false},{"$f":"IF(S$230,'Data Current'!$O33,IF('Data Extract Income Stmt'!S88,'Data Extract Balance Sheet'!S147/'Data Extract Income Stmt'!S88))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2017}]
[]
["Price to Book Ratio",null,null,null,null,null,null,null,null,null,{"$f":"K259=$L$256+1","v":false},{"$f":"L259=$L$256+1","v":false},{"$f":"M259=$L$256+1","v":false},false,false,false,false,true,false]
[null,null,null,null,null,null,null,null,null,null,2011,{"$f":"L231","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C232","v":"MMM"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q11,'Equity Analysis'!D62/'Data Extract Balance Sheet'!L232),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q11,'Equity Analysis'!E62/'Data Extract Balance Sheet'!M232),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q11,'Equity Analysis'!F62/'Data Extract Balance Sheet'!N232),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q11,'Equity Analysis'!G62/'Data Extract Balance Sheet'!O232),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q11,'Equity Analysis'!H62/'Data Extract Balance Sheet'!P232),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q11,'Equity Analysis'!I62/'Data Extract Balance Sheet'!Q232),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q11,'Equity Analysis'!J62/'Data Extract Balance Sheet'!R232),FALSE)","v":12.11},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q11,'Equity Analysis'!K62/'Data Extract Balance Sheet'!S232),FALSE)","v":false}]
[null,null,"AAPL",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q12,'Equity Analysis'!D63/'Data Extract Balance Sheet'!L233),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q12,'Equity Analysis'!E63/'Data Extract Balance Sheet'!M233),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q12,'Equity Analysis'!F63/'Data Extract Balance Sheet'!N233),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q12,'Equity Analysis'!G63/'Data Extract Balance Sheet'!O233),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q12,'Equity Analysis'!H63/'Data Extract Balance Sheet'!P233),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q12,'Equity Analysis'!I63/'Data Extract Balance Sheet'!Q233),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q12,'Equity Analysis'!J63/'Data Extract Balance Sheet'!R233),FALSE)","v":5.89},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q12,'Equity Analysis'!K63/'Data Extract Balance Sheet'!S233),FALSE)","v":false}]
[null,null,"BA",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q13,'Equity Analysis'!D64/'Data Extract Balance Sheet'!L234),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q13,'Equity Analysis'!E64/'Data Extract Balance Sheet'!M234),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q13,'Equity Analysis'!F64/'Data Extract Balance Sheet'!N234),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q13,'Equity Analysis'!G64/'Data Extract Balance Sheet'!O234),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q13,'Equity Analysis'!H64/'Data Extract Balance Sheet'!P234),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q13,'Equity Analysis'!I64/'Data Extract Balance Sheet'!Q234),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q13,'Equity Analysis'!J64/'Data Extract Balance Sheet'!R234),FALSE)","v":490.99},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q13,'Equity Analysis'!K64/'Data Extract Balance Sheet'!S234),FALSE)","v":false}]
[null,null,"CAT",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q14,'Equity Analysis'!D65/'Data Extract Balance Sheet'!L235),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q14,'Equity Analysis'!E65/'Data Extract Balance Sheet'!M235),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q14,'Equity Analysis'!F65/'Data Extract Balance Sheet'!N235),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q14,'Equity Analysis'!G65/'Data Extract Balance Sheet'!O235),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q14,'Equity Analysis'!H65/'Data Extract Balance Sheet'!P235),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q14,'Equity Analysis'!I65/'Data Extract Balance Sheet'!Q235),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q14,'Equity Analysis'!J65/'Data Extract Balance Sheet'!R235),FALSE)","v":6.88},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q14,'Equity Analysis'!K65/'Data Extract Balance Sheet'!S235),FALSE)","v":false}]
[null,null,"CVX",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q15,'Equity Analysis'!D66/'Data Extract Balance Sheet'!L236),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q15,'Equity Analysis'!E66/'Data Extract Balance Sheet'!M236),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q15,'Equity Analysis'!F66/'Data Extract Balance Sheet'!N236),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q15,'Equity Analysis'!G66/'Data Extract Balance Sheet'!O236),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q15,'Equity Analysis'!H66/'Data Extract Balance Sheet'!P236),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q15,'Equity Analysis'!I66/'Data Extract Balance Sheet'!Q236),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q15,'Equity Analysis'!J66/'Data Extract Balance Sheet'!R236),FALSE)","v":1.61},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q15,'Equity Analysis'!K66/'Data Extract Balance Sheet'!S236),FALSE)","v":false}]
[null,null,"CSCO",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q16,'Equity Analysis'!D67/'Data Extract Balance Sheet'!L237),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q16,'Equity Analysis'!E67/'Data Extract Balance Sheet'!M237),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q16,'Equity Analysis'!F67/'Data Extract Balance Sheet'!N237),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q16,'Equity Analysis'!G67/'Data Extract Balance Sheet'!O237),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q16,'Equity Analysis'!H67/'Data Extract Balance Sheet'!P237),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q16,'Equity Analysis'!I67/'Data Extract Balance Sheet'!Q237),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q16,'Equity Analysis'!J67/'Data Extract Balance Sheet'!R237),FALSE)","v":false},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q16,'Equity Analysis'!K67/'Data Extract Balance Sheet'!S237),FALSE)","v":false}]
[null,null,"KO",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q17,'Equity Analysis'!D68/'Data Extract Balance Sheet'!L238),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q17,'Equity Analysis'!E68/'Data Extract Balance Sheet'!M238),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q17,'Equity Analysis'!F68/'Data Extract Balance Sheet'!N238),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q17,'Equity Analysis'!G68/'Data Extract Balance Sheet'!O238),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q17,'Equity Analysis'!H68/'Data Extract Balance Sheet'!P238),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q17,'Equity Analysis'!I68/'Data Extract Balance Sheet'!Q238),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q17,'Equity Analysis'!J68/'Data Extract Balance Sheet'!R238),FALSE)","v":11.45},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q17,'Equity Analysis'!K68/'Data Extract Balance Sheet'!S238),FALSE)","v":false}]
[null,null,"DIS",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q18,'Equity Analysis'!D69/'Data Extract Balance Sheet'!L239),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q18,'Equity Analysis'!E69/'Data Extract Balance Sheet'!M239),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q18,'Equity Analysis'!F69/'Data Extract Balance Sheet'!N239),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q18,'Equity Analysis'!G69/'Data Extract Balance Sheet'!O239),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q18,'Equity Analysis'!H69/'Data Extract Balance Sheet'!P239),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q18,'Equity Analysis'!I69/'Data Extract Balance Sheet'!Q239),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q18,'Equity Analysis'!J69/'Data Extract Balance Sheet'!R239),FALSE)","v":3.58},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q18,'Equity Analysis'!K69/'Data Extract Balance Sheet'!S239),FALSE)","v":false}]
[null,null,"DWDP",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q19,'Equity Analysis'!D70/'Data Extract Balance Sheet'!L240),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q19,'Equity Analysis'!E70/'Data Extract Balance Sheet'!M240),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q19,'Equity Analysis'!F70/'Data Extract Balance Sheet'!N240),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q19,'Equity Analysis'!G70/'Data Extract Balance Sheet'!O240),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q19,'Equity Analysis'!H70/'Data Extract Balance Sheet'!P240),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q19,'Equity Analysis'!I70/'Data Extract Balance Sheet'!Q240),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q19,'Equity Analysis'!J70/'Data Extract Balance Sheet'!R240),FALSE)","v":1.65},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q19,'Equity Analysis'!K70/'Data Extract Balance Sheet'!S240),FALSE)","v":false}]
[null,null,"XOM",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q20,'Equity Analysis'!D71/'Data Extract Balance Sheet'!L241),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q20,'Equity Analysis'!E71/'Data Extract Balance Sheet'!M241),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q20,'Equity Analysis'!F71/'Data Extract Balance Sheet'!N241),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q20,'Equity Analysis'!G71/'Data Extract Balance Sheet'!O241),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q20,'Equity Analysis'!H71/'Data Extract Balance Sheet'!P241),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q20,'Equity Analysis'!I71/'Data Extract Balance Sheet'!Q241),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q20,'Equity Analysis'!J71/'Data Extract Balance Sheet'!R241),FALSE)","v":1.89},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q20,'Equity Analysis'!K71/'Data Extract Balance Sheet'!S241),FALSE)","v":false}]
[null,null,"GE",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q21,'Equity Analysis'!D72/'Data Extract Balance Sheet'!L242),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q21,'Equity Analysis'!E72/'Data Extract Balance Sheet'!M242),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q21,'Equity Analysis'!F72/'Data Extract Balance Sheet'!N242),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q21,'Equity Analysis'!G72/'Data Extract Balance Sheet'!O242),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q21,'Equity Analysis'!H72/'Data Extract Balance Sheet'!P242),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q21,'Equity Analysis'!I72/'Data Extract Balance Sheet'!Q242),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q21,'Equity Analysis'!J72/'Data Extract Balance Sheet'!R242),FALSE)","v":2.36},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q21,'Equity Analysis'!K72/'Data Extract Balance Sheet'!S242),FALSE)","v":false}]
[null,null,"HD",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q22,'Equity Analysis'!D73/'Data Extract Balance Sheet'!L243),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q22,'Equity Analysis'!E73/'Data Extract Balance Sheet'!M243),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q22,'Equity Analysis'!F73/'Data Extract Balance Sheet'!N243),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q22,'Equity Analysis'!G73/'Data Extract Balance Sheet'!O243),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q22,'Equity Analysis'!H73/'Data Extract Balance Sheet'!P243),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q22,'Equity Analysis'!I73/'Data Extract Balance Sheet'!Q243),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q22,'Equity Analysis'!J73/'Data Extract Balance Sheet'!R243),FALSE)","v":165.04},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q22,'Equity Analysis'!K73/'Data Extract Balance Sheet'!S243),FALSE)","v":false}]
[null,null,"IBM",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q23,'Equity Analysis'!D74/'Data Extract Balance Sheet'!L244),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q23,'Equity Analysis'!E74/'Data Extract Balance Sheet'!M244),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q23,'Equity Analysis'!F74/'Data Extract Balance Sheet'!N244),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q23,'Equity Analysis'!G74/'Data Extract Balance Sheet'!O244),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q23,'Equity Analysis'!H74/'Data Extract Balance Sheet'!P244),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q23,'Equity Analysis'!I74/'Data Extract Balance Sheet'!Q244),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q23,'Equity Analysis'!J74/'Data Extract Balance Sheet'!R244),FALSE)","v":8.0399999999999991},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q23,'Equity Analysis'!K74/'Data Extract Balance Sheet'!S244),FALSE)","v":false}]
[null,null,"INTC",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q24,'Equity Analysis'!D75/'Data Extract Balance Sheet'!L245),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q24,'Equity Analysis'!E75/'Data Extract Balance Sheet'!M245),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q24,'Equity Analysis'!F75/'Data Extract Balance Sheet'!N245),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q24,'Equity Analysis'!G75/'Data Extract Balance Sheet'!O245),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q24,'Equity Analysis'!H75/'Data Extract Balance Sheet'!P245),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q24,'Equity Analysis'!I75/'Data Extract Balance Sheet'!Q245),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q24,'Equity Analysis'!J75/'Data Extract Balance Sheet'!R245),FALSE)","v":3.13},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q24,'Equity Analysis'!K75/'Data Extract Balance Sheet'!S245),FALSE)","v":false}]
[null,null,"JNJ",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q25,'Equity Analysis'!D76/'Data Extract Balance Sheet'!L246),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q25,'Equity Analysis'!E76/'Data Extract Balance Sheet'!M246),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q25,'Equity Analysis'!F76/'Data Extract Balance Sheet'!N246),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q25,'Equity Analysis'!G76/'Data Extract Balance Sheet'!O246),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q25,'Equity Analysis'!H76/'Data Extract Balance Sheet'!P246),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q25,'Equity Analysis'!I76/'Data Extract Balance Sheet'!Q246),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q25,'Equity Analysis'!J76/'Data Extract Balance Sheet'!R246),FALSE)","v":6.23},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q25,'Equity Analysis'!K76/'Data Extract Balance Sheet'!S246),FALSE)","v":false}]
[null,null,"MCD",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q26,'Equity Analysis'!D77/'Data Extract Balance Sheet'!L247),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q26,'Equity Analysis'!E77/'Data Extract Balance Sheet'!M247),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q26,'Equity Analysis'!F77/'Data Extract Balance Sheet'!N247),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q26,'Equity Analysis'!G77/'Data Extract Balance Sheet'!O247),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q26,'Equity Analysis'!H77/'Data Extract Balance Sheet'!P247),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q26,'Equity Analysis'!I77/'Data Extract Balance Sheet'!Q247),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q26,'Equity Analysis'!J77/'Data Extract Balance Sheet'!R247),FALSE)","v":false},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q26,'Equity Analysis'!K77/'Data Extract Balance Sheet'!S247),FALSE)","v":false}]
[null,null,"MRK",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q27,'Equity Analysis'!D78/'Data Extract Balance Sheet'!L248),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q27,'Equity Analysis'!E78/'Data Extract Balance Sheet'!M248),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q27,'Equity Analysis'!F78/'Data Extract Balance Sheet'!N248),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q27,'Equity Analysis'!G78/'Data Extract Balance Sheet'!O248),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q27,'Equity Analysis'!H78/'Data Extract Balance Sheet'!P248),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q27,'Equity Analysis'!I78/'Data Extract Balance Sheet'!Q248),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q27,'Equity Analysis'!J78/'Data Extract Balance Sheet'!R248),FALSE)","v":4.42},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q27,'Equity Analysis'!K78/'Data Extract Balance Sheet'!S248),FALSE)","v":false}]
[null,null,"MSFT",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q28,'Equity Analysis'!D79/'Data Extract Balance Sheet'!L249),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q28,'Equity Analysis'!E79/'Data Extract Balance Sheet'!M249),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q28,'Equity Analysis'!F79/'Data Extract Balance Sheet'!N249),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q28,'Equity Analysis'!G79/'Data Extract Balance Sheet'!O249),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q28,'Equity Analysis'!H79/'Data Extract Balance Sheet'!P249),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q28,'Equity Analysis'!I79/'Data Extract Balance Sheet'!Q249),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q28,'Equity Analysis'!J79/'Data Extract Balance Sheet'!R249),FALSE)","v":9.15},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q28,'Equity Analysis'!K79/'Data Extract Balance Sheet'!S249),FALSE)","v":false}]
[null,null,"NKE",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q29,'Equity Analysis'!D80/'Data Extract Balance Sheet'!L250),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q29,'Equity Analysis'!E80/'Data Extract Balance Sheet'!M250),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q29,'Equity Analysis'!F80/'Data Extract Balance Sheet'!N250),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q29,'Equity Analysis'!G80/'Data Extract Balance Sheet'!O250),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q29,'Equity Analysis'!H80/'Data Extract Balance Sheet'!P250),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q29,'Equity Analysis'!I80/'Data Extract Balance Sheet'!Q250),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q29,'Equity Analysis'!J80/'Data Extract Balance Sheet'!R250),FALSE)","v":11.72},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q29,'Equity Analysis'!K80/'Data Extract Balance Sheet'!S250),FALSE)","v":false}]
[null,null,"PFE",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q30,'Equity Analysis'!D81/'Data Extract Balance Sheet'!L251),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q30,'Equity Analysis'!E81/'Data Extract Balance Sheet'!M251),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q30,'Equity Analysis'!F81/'Data Extract Balance Sheet'!N251),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q30,'Equity Analysis'!G81/'Data Extract Balance Sheet'!O251),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q30,'Equity Analysis'!H81/'Data Extract Balance Sheet'!P251),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q30,'Equity Analysis'!I81/'Data Extract Balance Sheet'!Q251),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q30,'Equity Analysis'!J81/'Data Extract Balance Sheet'!R251),FALSE)","v":3.04},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q30,'Equity Analysis'!K81/'Data Extract Balance Sheet'!S251),FALSE)","v":false}]
[null,null,"PG",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q31,'Equity Analysis'!D82/'Data Extract Balance Sheet'!L252),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q31,'Equity Analysis'!E82/'Data Extract Balance Sheet'!M252),FALSE)","v":0},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q31,'Equity Analysis'!F82/'Data Extract Balance Sheet'!N252),FALSE)","v":0},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q31,'Equity Analysis'!G82/'Data Extract Balance Sheet'!O252),FALSE)","v":0},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q31,'Equity Analysis'!H82/'Data Extract Balance Sheet'!P252),FALSE)","v":0},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q31,'Equity Analysis'!I82/'Data Extract Balance Sheet'!Q252),FALSE)","v":0},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q31,'Equity Analysis'!J82/'Data Extract Balance Sheet'!R252),FALSE)","v":3.8},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q31,'Equity Analysis'!K82/'Data Extract Balance Sheet'!S252),FALSE)","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q32,'Equity Analysis'!D83/'Data Extract Balance Sheet'!L253),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q32,'Equity Analysis'!E83/'Data Extract Balance Sheet'!M253),FALSE)","v":false},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q32,'Equity Analysis'!F83/'Data Extract Balance Sheet'!N253),FALSE)","v":false},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q32,'Equity Analysis'!G83/'Data Extract Balance Sheet'!O253),FALSE)","v":false},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q32,'Equity Analysis'!H83/'Data Extract Balance Sheet'!P253),FALSE)","v":false},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q32,'Equity Analysis'!I83/'Data Extract Balance Sheet'!Q253),FALSE)","v":false},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q32,'Equity Analysis'!J83/'Data Extract Balance Sheet'!R253),FALSE)","v":false},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q32,'Equity Analysis'!K83/'Data Extract Balance Sheet'!S253),FALSE)","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L$258,'Data Current'!$Q33,'Equity Analysis'!D84/'Data Extract Balance Sheet'!L254),FALSE)","v":false},{"$f":"IFERROR(IF(M$258,'Data Current'!$Q33,'Equity Analysis'!E84/'Data Extract Balance Sheet'!M254),FALSE)","v":false},{"$f":"IFERROR(IF(N$258,'Data Current'!$Q33,'Equity Analysis'!F84/'Data Extract Balance Sheet'!N254),FALSE)","v":false},{"$f":"IFERROR(IF(O$258,'Data Current'!$Q33,'Equity Analysis'!G84/'Data Extract Balance Sheet'!O254),FALSE)","v":false},{"$f":"IFERROR(IF(P$258,'Data Current'!$Q33,'Equity Analysis'!H84/'Data Extract Balance Sheet'!P254),FALSE)","v":false},{"$f":"IFERROR(IF(Q$258,'Data Current'!$Q33,'Equity Analysis'!I84/'Data Extract Balance Sheet'!Q254),FALSE)","v":false},{"$f":"IFERROR(IF(R$258,'Data Current'!$Q33,'Equity Analysis'!J84/'Data Extract Balance Sheet'!R254),FALSE)","v":false},{"$f":"IFERROR(IF(S$258,'Data Current'!$Q33,'Equity Analysis'!K84/'Data Extract Balance Sheet'!S254),FALSE)","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,"Last Year",{"$f":"End_FY","v":2017}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K289<=$L$284)*1","v":1},{"$f":"(L289<=$L$284)*1","v":1},{"$f":"(M289<=$L$284)*1","v":1},{"$f":"(N289<=$L$284)*1","v":1},1,{"$f":"(P289<=$L$284)*1","v":1},1,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K289=$L$284+1)*2","v":0},{"$f":"(L289=$L$284+1)*2","v":0},{"$f":"(M289=$L$284+1)*2","v":0},0,0,0,0,2,0]
["Return on Ending Equity",null,null,null,null,null,null,null,null,null,{"$f":"(K289=$L$284+2)*3","v":0},{"$f":"(L289=$L$284+2)*3","v":0},{"$f":"(M289=$L$284+2)*3","v":0},0,0,0,0,0,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K285:K287)","v":1},{"$f":"SUM(L285:L287)","v":1},{"$f":"SUM(M285:M287)","v":1},1,1,1,1,2,3]
[null,null,null,null,null,null,null,null,null,null,2011,{"$f":"L259","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C260","v":"MMM"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D151/'Data Extract Balance Sheet'!L232,'Data Current'!$AM11,'Data Current'!$AN11),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E151/'Data Extract Balance Sheet'!M232,'Data Current'!$AM11,'Data Current'!$AN11),FALSE)","v":0.26613582857142859},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F151/'Data Extract Balance Sheet'!N232,'Data Current'!$AM11,'Data Current'!$AN11),FALSE)","v":0.37783340961098394},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G151/'Data Extract Balance Sheet'!O232,'Data Current'!$AM11,'Data Current'!$AN11),FALSE)","v":0.4230873140857393},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H151/'Data Extract Balance Sheet'!P232,'Data Current'!$AM11,'Data Current'!$AN11),FALSE)","v":0.49021796116504851},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I151/'Data Extract Balance Sheet'!Q232,'Data Current'!$AM11,'Data Current'!$AN11),FALSE)","v":0.4202141003460208},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J151/'Data Extract Balance Sheet'!R232,'Data Current'!$AM11,'Data Current'!$AN11),FALSE)","v":0.58517260894170908},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K151/'Data Extract Balance Sheet'!S232,'Data Current'!$AM11,'Data Current'!$AN11),FALSE)","v":0.63554046406338427}]
[null,null,"AAPL",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D152/'Data Extract Balance Sheet'!L233,'Data Current'!$AM12,'Data Current'!$AN12),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E152/'Data Extract Balance Sheet'!M233,'Data Current'!$AM12,'Data Current'!$AN12),FALSE)","v":0.30000485633346824},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F152/'Data Extract Balance Sheet'!N233,'Data Current'!$AM12,'Data Current'!$AN12),FALSE)","v":0.35431734648139845},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G152/'Data Extract Balance Sheet'!O233,'Data Current'!$AM12,'Data Current'!$AN12),FALSE)","v":0.44705093833780163},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H152/'Data Extract Balance Sheet'!P233,'Data Current'!$AM12,'Data Current'!$AN12),FALSE)","v":0.35613645224171536},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I152/'Data Extract Balance Sheet'!Q233,'Data Current'!$AM12,'Data Current'!$AN12),FALSE)","v":0.36098023125699363},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J152/'Data Extract Balance Sheet'!R233,'Data Current'!$AM12,'Data Current'!$AN12),FALSE)","v":0.49494524010109525},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K152/'Data Extract Balance Sheet'!S233,'Data Current'!$AM12,'Data Current'!$AN12),FALSE)","v":0.57118786857624271}]
[null,null,"BA",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D153/'Data Extract Balance Sheet'!L234,'Data Current'!$AM13,'Data Current'!$AN13),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E153/'Data Extract Balance Sheet'!M234,'Data Current'!$AM13,'Data Current'!$AN13),FALSE)","v":0.30753810483870969},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F153/'Data Extract Balance Sheet'!N234,'Data Current'!$AM13,'Data Current'!$AN13),FALSE)","v":0.62773333333333337},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G153/'Data Extract Balance Sheet'!O234,'Data Current'!$AM13,'Data Current'!$AN13),FALSE)","v":0.81582917981072567},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H153/'Data Extract Balance Sheet'!P234,'Data Current'!$AM13,'Data Current'!$AN13),FALSE)","v":5.9894124847001224},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I153/'Data Extract Balance Sheet'!Q234,'Data Current'!$AM13,'Data Current'!$AN13),FALSE)","v":23.081690140845069},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J153/'Data Extract Balance Sheet'!R234,'Data Current'!$AM13,'Data Current'!$AN13),FALSE)","v":-5.86},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K153/'Data Extract Balance Sheet'!S234,'Data Current'!$AM13,'Data Current'!$AN13),FALSE)","v":-7}]
[null,null,"CAT",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D154/'Data Extract Balance Sheet'!L235,'Data Current'!$AM14,'Data Current'!$AN14),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E154/'Data Extract Balance Sheet'!M235,'Data Current'!$AM14,'Data Current'!$AN14),FALSE)","v":0.18199538683325325},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F154/'Data Extract Balance Sheet'!N235,'Data Current'!$AM14,'Data Current'!$AN14),FALSE)","v":0.22071808955223882},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G154/'Data Extract Balance Sheet'!O235,'Data Current'!$AM14,'Data Current'!$AN14),FALSE)","v":0.16974267386900743},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H154/'Data Extract Balance Sheet'!P235,'Data Current'!$AM14,'Data Current'!$AN14),FALSE)","v":-4.8914003044140033E-3},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I154/'Data Extract Balance Sheet'!Q235,'Data Current'!$AM14,'Data Current'!$AN14),FALSE)","v":5.4860291970802923E-2},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J154/'Data Extract Balance Sheet'!R235,'Data Current'!$AM14,'Data Current'!$AN14),FALSE)","v":0.46584099081102676},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K154/'Data Extract Balance Sheet'!S235,'Data Current'!$AM14,'Data Current'!$AN14),FALSE)","v":0.51138633639632447}]
[null,null,"CVX",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D155/'Data Extract Balance Sheet'!L236,'Data Current'!$AM15,'Data Current'!$AN15),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E155/'Data Extract Balance Sheet'!M236,'Data Current'!$AM15,'Data Current'!$AN15),FALSE)","v":0.14395815170008719},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F155/'Data Extract Balance Sheet'!N236,'Data Current'!$AM15,'Data Current'!$AN15),FALSE)","v":0.12381345546023352},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G155/'Data Extract Balance Sheet'!O236,'Data Current'!$AM15,'Data Current'!$AN15),FALSE)","v":3.0121791513881613E-2},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H155/'Data Extract Balance Sheet'!P236,'Data Current'!$AM15,'Data Current'!$AN15),FALSE)","v":-3.4686727122835944E-3},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I155/'Data Extract Balance Sheet'!Q236,'Data Current'!$AM15,'Data Current'!$AN15),FALSE)","v":6.1938968403996757E-2},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J155/'Data Extract Balance Sheet'!R236,'Data Current'!$AM15,'Data Current'!$AN15),FALSE)","v":9.8703260732720621E-2},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K155/'Data Extract Balance Sheet'!S236,'Data Current'!$AM15,'Data Current'!$AN15),FALSE)","v":0.11066347727558855}]
[null,null,"CSCO",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D156/'Data Extract Balance Sheet'!L237,'Data Current'!$AM16,'Data Current'!$AN16),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E156/'Data Extract Balance Sheet'!M237,'Data Current'!$AM16,'Data Current'!$AN16),FALSE)","v":0.13848190644307148},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F156/'Data Extract Balance Sheet'!N237,'Data Current'!$AM16,'Data Current'!$AN16),FALSE)","v":0.15035175879396986},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G156/'Data Extract Balance Sheet'!O237,'Data Current'!$AM16,'Data Current'!$AN16),FALSE)","v":0.16915395502437489},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H156/'Data Extract Balance Sheet'!P237,'Data Current'!$AM16,'Data Current'!$AN16),FALSE)","v":0.14543695192016934},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I156/'Data Extract Balance Sheet'!Q237,'Data Current'!$AM16,'Data Current'!$AN16),FALSE)","v":2.2407407407407406E-3},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J156/'Data Extract Balance Sheet'!R237,'Data Current'!$AM16,'Data Current'!$AN16),FALSE)","v":0.32216216216216215},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K156/'Data Extract Balance Sheet'!S237,'Data Current'!$AM16,'Data Current'!$AN16),FALSE)","v":0.35135135135135137}]
[null,null,"KO",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D157/'Data Extract Balance Sheet'!L238,'Data Current'!$AM17,'Data Current'!$AN17),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E157/'Data Extract Balance Sheet'!M238,'Data Current'!$AM17,'Data Current'!$AN17),FALSE)","v":0.25909558390687876},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F157/'Data Extract Balance Sheet'!N238,'Data Current'!$AM17,'Data Current'!$AN17),FALSE)","v":0.2345580474934037},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G157/'Data Extract Balance Sheet'!O238,'Data Current'!$AM17,'Data Current'!$AN17),FALSE)","v":0.28772994129158508},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H157/'Data Extract Balance Sheet'!P238,'Data Current'!$AM17,'Data Current'!$AN17),FALSE)","v":0.28287944492627926},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I157/'Data Extract Balance Sheet'!Q238,'Data Current'!$AM17,'Data Current'!$AN17),FALSE)","v":7.2542472173403622E-2},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J157/'Data Extract Balance Sheet'!R238,'Data Current'!$AM17,'Data Current'!$AN17),FALSE)","v":0.48259860788863113},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K157/'Data Extract Balance Sheet'!S238,'Data Current'!$AM17,'Data Current'!$AN17),FALSE)","v":0.51972157772621819}]
[null,null,"DIS",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D158/'Data Extract Balance Sheet'!L239,'Data Current'!$AM18,'Data Current'!$AN18),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E158/'Data Extract Balance Sheet'!M239,'Data Current'!$AM18,'Data Current'!$AN18),FALSE)","v":0.13475236627779},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F158/'Data Extract Balance Sheet'!N239,'Data Current'!$AM18,'Data Current'!$AN18),FALSE)","v":0.16680160142348752},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G158/'Data Extract Balance Sheet'!O239,'Data Current'!$AM18,'Data Current'!$AN18),FALSE)","v":0.18786211542780148},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H158/'Data Extract Balance Sheet'!P239,'Data Current'!$AM18,'Data Current'!$AN18),FALSE)","v":0.21698174254679917},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I158/'Data Extract Balance Sheet'!Q239,'Data Current'!$AM18,'Data Current'!$AN18),FALSE)","v":0.2177178121974831},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J158/'Data Extract Balance Sheet'!R239,'Data Current'!$AM18,'Data Current'!$AN18),FALSE)","v":0.2255125284738041},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K158/'Data Extract Balance Sheet'!S239,'Data Current'!$AM18,'Data Current'!$AN18),FALSE)","v":0.24048161405792384}]
[null,null,"DWDP",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D159/'Data Extract Balance Sheet'!L240,'Data Current'!$AM19,'Data Current'!$AN19),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E159/'Data Extract Balance Sheet'!M240,'Data Current'!$AM19,'Data Current'!$AN19),FALSE)","v":0.19331004366812229},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F159/'Data Extract Balance Sheet'!N240,'Data Current'!$AM19,'Data Current'!$AN19),FALSE)","v":0.18483713355048861},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G159/'Data Extract Balance Sheet'!O240,'Data Current'!$AM19,'Data Current'!$AN19),FALSE)","v":0.34106223678053343},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H159/'Data Extract Balance Sheet'!P240,'Data Current'!$AM19,'Data Current'!$AN19),FALSE)","v":0.15247018083878416},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I159/'Data Extract Balance Sheet'!Q240,'Data Current'!$AM19,'Data Current'!$AN19),FALSE)","v":1.4488188976377953E-2},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J159/'Data Extract Balance Sheet'!R240,'Data Current'!$AM19,'Data Current'!$AN19),FALSE)","v":9.8379901385301713E-2},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K159/'Data Extract Balance Sheet'!S240,'Data Current'!$AM19,'Data Current'!$AN19),FALSE)","v":0.11481568443296547}]
[null,null,"XOM",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D160/'Data Extract Balance Sheet'!L241,'Data Current'!$AM20,'Data Current'!$AN20),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E160/'Data Extract Balance Sheet'!M241,'Data Current'!$AM20,'Data Current'!$AN20),FALSE)","v":0.18721494252873563},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F160/'Data Extract Balance Sheet'!N241,'Data Current'!$AM20,'Data Current'!$AN20),FALSE)","v":0.18626834862385319},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G160/'Data Extract Balance Sheet'!O241,'Data Current'!$AM20,'Data Current'!$AN20),FALSE)","v":9.4666588607224406E-2},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H160/'Data Extract Balance Sheet'!P241,'Data Current'!$AM20,'Data Current'!$AN20),FALSE)","v":4.6963482519572101E-2},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I160/'Data Extract Balance Sheet'!Q241,'Data Current'!$AM20,'Data Current'!$AN20),FALSE)","v":0.10508711172678352},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J160/'Data Extract Balance Sheet'!R241,'Data Current'!$AM20,'Data Current'!$AN20),FALSE)","v":0.10312075983717774},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K160/'Data Extract Balance Sheet'!S241,'Data Current'!$AM20,'Data Current'!$AN20),FALSE)","v":0.12437810945273632}]
[null,null,"GE",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D161/'Data Extract Balance Sheet'!L242,'Data Current'!$AM21,'Data Current'!$AN21),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E161/'Data Extract Balance Sheet'!M242,'Data Current'!$AM21,'Data Current'!$AN21),FALSE)","v":0.11349467023085423},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F161/'Data Extract Balance Sheet'!N242,'Data Current'!$AM21,'Data Current'!$AN21),FALSE)","v":0.11841058052434457},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G161/'Data Extract Balance Sheet'!O242,'Data Current'!$AM21,'Data Current'!$AN21),FALSE)","v":1.5172483972728195E-2},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H161/'Data Extract Balance Sheet'!P242,'Data Current'!$AM21,'Data Current'!$AN21),FALSE)","v":0.1238617778950145},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I161/'Data Extract Balance Sheet'!Q242,'Data Current'!$AM21,'Data Current'!$AN21),FALSE)","v":-9.871925933898168E-2},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J161/'Data Extract Balance Sheet'!R242,'Data Current'!$AM21,'Data Current'!$AN21),FALSE)","v":0.14984227129337538},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K161/'Data Extract Balance Sheet'!S242,'Data Current'!$AM21,'Data Current'!$AN21),FALSE)","v":0.16088328075709779}]
[null,null,"HD",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D162/'Data Extract Balance Sheet'!L243,'Data Current'!$AM22,'Data Current'!$AN22),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E162/'Data Extract Balance Sheet'!M243,'Data Current'!$AM22,'Data Current'!$AN22),FALSE)","v":0.43174121405750798},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F162/'Data Extract Balance Sheet'!N243,'Data Current'!$AM22,'Data Current'!$AN22),FALSE)","v":0.68150214592274683},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G162/'Data Extract Balance Sheet'!O243,'Data Current'!$AM22,'Data Current'!$AN22),FALSE)","v":1.1118987341772153},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H162/'Data Extract Balance Sheet'!P243,'Data Current'!$AM22,'Data Current'!$AN22),FALSE)","v":1.8378983833718243},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I162/'Data Extract Balance Sheet'!Q243,'Data Current'!$AM22,'Data Current'!$AN22),FALSE)","v":5.9651034482758618},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J162/'Data Extract Balance Sheet'!R243,'Data Current'!$AM22,'Data Current'!$AN22),FALSE)","v":5.4628571428571435},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K162/'Data Extract Balance Sheet'!S243,'Data Current'!$AM22,'Data Current'!$AN22),FALSE)","v":5.8742857142857137}]
[null,null,"IBM",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D163/'Data Extract Balance Sheet'!L244,'Data Current'!$AM23,'Data Current'!$AN23),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E163/'Data Extract Balance Sheet'!M244,'Data Current'!$AM23,'Data Current'!$AN23),FALSE)","v":0.72028960070206238},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F163/'Data Extract Balance Sheet'!N244,'Data Current'!$AM23,'Data Current'!$AN23),FALSE)","v":1.405223251895535},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G163/'Data Extract Balance Sheet'!O244,'Data Current'!$AM23,'Data Current'!$AN23),FALSE)","v":0.93344067321178115},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H163/'Data Extract Balance Sheet'!P244,'Data Current'!$AM23,'Data Current'!$AN23),FALSE)","v":0.65073263561643835},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I163/'Data Extract Balance Sheet'!Q244,'Data Current'!$AM23,'Data Current'!$AN23),FALSE)","v":0.3272064297896532},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J163/'Data Extract Balance Sheet'!R244,'Data Current'!$AM23,'Data Current'!$AN23),FALSE)","v":0.68013799901429284},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K163/'Data Extract Balance Sheet'!S244,'Data Current'!$AM23,'Data Current'!$AN23),FALSE)","v":0.69196648595367172}]
[null,null,"INTC",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D164/'Data Extract Balance Sheet'!L245,'Data Current'!$AM24,'Data Current'!$AN24),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E164/'Data Extract Balance Sheet'!M245,'Data Current'!$AM24,'Data Current'!$AN24),FALSE)","v":0.16549605217988328},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F164/'Data Extract Balance Sheet'!N245,'Data Current'!$AM24,'Data Current'!$AN24),FALSE)","v":0.20961159835332022},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G164/'Data Extract Balance Sheet'!O245,'Data Current'!$AM24,'Data Current'!$AN24),FALSE)","v":0.18699296120477985},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H164/'Data Extract Balance Sheet'!P245,'Data Current'!$AM24,'Data Current'!$AN24),FALSE)","v":0.15569076517042035},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I164/'Data Extract Balance Sheet'!Q245,'Data Current'!$AM24,'Data Current'!$AN24),FALSE)","v":0.13891625615763548},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J164/'Data Extract Balance Sheet'!R245,'Data Current'!$AM24,'Data Current'!$AN24),FALSE)","v":0.27386438446346284},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K164/'Data Extract Balance Sheet'!S245,'Data Current'!$AM24,'Data Current'!$AN24),FALSE)","v":0.28242264647794602}]
[null,null,"JNJ",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D165/'Data Extract Balance Sheet'!L246,'Data Current'!$AM25,'Data Current'!$AN25),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E165/'Data Extract Balance Sheet'!M246,'Data Current'!$AM25,'Data Current'!$AN25),FALSE)","v":0.18670087778528022},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F165/'Data Extract Balance Sheet'!N246,'Data Current'!$AM25,'Data Current'!$AN25),FALSE)","v":0.23449462365591398},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G165/'Data Extract Balance Sheet'!O246,'Data Current'!$AM25,'Data Current'!$AN25),FALSE)","v":0.21646099789177792},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H165/'Data Extract Balance Sheet'!P246,'Data Current'!$AM25,'Data Current'!$AN25),FALSE)","v":0.23501278046009658},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I165/'Data Extract Balance Sheet'!Q246,'Data Current'!$AM25,'Data Current'!$AN25),FALSE)","v":2.1462765957446808E-2},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J165/'Data Extract Balance Sheet'!R246,'Data Current'!$AM25,'Data Current'!$AN25),FALSE)","v":0.34712153518123673},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K165/'Data Extract Balance Sheet'!S246,'Data Current'!$AM25,'Data Current'!$AN25),FALSE)","v":0.36631130063965883}]
[null,null,"MCD",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D166/'Data Extract Balance Sheet'!L247,'Data Current'!$AM26,'Data Current'!$AN26),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E166/'Data Extract Balance Sheet'!M247,'Data Current'!$AM26,'Data Current'!$AN26),FALSE)","v":0.34859812617114305},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F166/'Data Extract Balance Sheet'!N247,'Data Current'!$AM26,'Data Current'!$AN26),FALSE)","v":0.37007198443579764},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G166/'Data Extract Balance Sheet'!O247,'Data Current'!$AM26,'Data Current'!$AN26),FALSE)","v":0.63863300423131175},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H166/'Data Extract Balance Sheet'!P247,'Data Current'!$AM26,'Data Current'!$AN26),FALSE)","v":-2.1321163636363636},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I166/'Data Extract Balance Sheet'!Q247,'Data Current'!$AM26,'Data Current'!$AN26),FALSE)","v":-1.5876397553516819},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J166/'Data Extract Balance Sheet'!R247,'Data Current'!$AM26,'Data Current'!$AN26),FALSE)","v":-1.0185676392572944},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K166/'Data Extract Balance Sheet'!S247,'Data Current'!$AM26,'Data Current'!$AN26),FALSE)","v":-1.0875331564986737}]
[null,null,"MRK",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D167/'Data Extract Balance Sheet'!L248,'Data Current'!$AM27,'Data Current'!$AN27),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E167/'Data Extract Balance Sheet'!M248,'Data Current'!$AM27,'Data Current'!$AN27),FALSE)","v":8.8615631906771145E-2},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F167/'Data Extract Balance Sheet'!N248,'Data Current'!$AM27,'Data Current'!$AN27),FALSE)","v":0.24474409044193216},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G167/'Data Extract Balance Sheet'!O248,'Data Current'!$AM27,'Data Current'!$AN27),FALSE)","v":9.9722470904207702E-2},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H167/'Data Extract Balance Sheet'!P248,'Data Current'!$AM27,'Data Current'!$AN27),FALSE)","v":9.8114242953354955E-2},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I167/'Data Extract Balance Sheet'!Q248,'Data Current'!$AM27,'Data Current'!$AN27),FALSE)","v":6.9959231217239376E-2},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J167/'Data Extract Balance Sheet'!R248,'Data Current'!$AM27,'Data Current'!$AN27),FALSE)","v":0.35139573070607555},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K167/'Data Extract Balance Sheet'!S248,'Data Current'!$AM27,'Data Current'!$AN27),FALSE)","v":0.37766830870279144}]
[null,null,"MSFT",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D168/'Data Extract Balance Sheet'!L249,'Data Current'!$AM28,'Data Current'!$AN28),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E168/'Data Extract Balance Sheet'!M249,'Data Current'!$AM28,'Data Current'!$AN28),FALSE)","v":0.24591222989529962},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F168/'Data Extract Balance Sheet'!N249,'Data Current'!$AM28,'Data Current'!$AN28),FALSE)","v":0.15220030900349649},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G168/'Data Extract Balance Sheet'!O249,'Data Current'!$AM28,'Data Current'!$AN28),FALSE)","v":0.23349444444444445},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H168/'Data Extract Balance Sheet'!P249,'Data Current'!$AM28,'Data Current'!$AN28),FALSE)","v":0.29070231444533118},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I168/'Data Extract Balance Sheet'!Q249,'Data Current'!$AM28,'Data Current'!$AN28),FALSE)","v":0.20013297872340427},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J168/'Data Extract Balance Sheet'!R249,'Data Current'!$AM28,'Data Current'!$AN28),FALSE)","v":0.39740018570102137},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K168/'Data Extract Balance Sheet'!S249,'Data Current'!$AM28,'Data Current'!$AN28),FALSE)","v":0.45589600742804087}]
[null,null,"NKE",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D169/'Data Extract Balance Sheet'!L250,'Data Current'!$AM29,'Data Current'!$AN29),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E169/'Data Extract Balance Sheet'!M250,'Data Current'!$AM29,'Data Current'!$AN29),FALSE)","v":0.2502865064695009},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F169/'Data Extract Balance Sheet'!N250,'Data Current'!$AM29,'Data Current'!$AN29),FALSE)","v":0.25712037765538942},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G169/'Data Extract Balance Sheet'!O250,'Data Current'!$AM29,'Data Current'!$AN29),FALSE)","v":0.3064437194127243},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H169/'Data Extract Balance Sheet'!P250,'Data Current'!$AM29,'Data Current'!$AN29),FALSE)","v":0.34243352135374699},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I169/'Data Extract Balance Sheet'!Q250,'Data Current'!$AM29,'Data Current'!$AN29),FALSE)","v":0.1965137614678899},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J169/'Data Extract Balance Sheet'!R250,'Data Current'!$AM29,'Data Current'!$AN29),FALSE)","v":0.43393148450244701},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K169/'Data Extract Balance Sheet'!S250,'Data Current'!$AM29,'Data Current'!$AN29),FALSE)","v":0.51060358890701463}]
[null,null,"PFE",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D170/'Data Extract Balance Sheet'!L251,'Data Current'!$AM30,'Data Current'!$AN30),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E170/'Data Extract Balance Sheet'!M251,'Data Current'!$AM30,'Data Current'!$AN30),FALSE)","v":0.15268257506227875},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F170/'Data Extract Balance Sheet'!N251,'Data Current'!$AM30,'Data Current'!$AN30),FALSE)","v":0.12740984986670409},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G170/'Data Extract Balance Sheet'!O251,'Data Current'!$AM30,'Data Current'!$AN30),FALSE)","v":0.107951763304884},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H170/'Data Extract Balance Sheet'!P251,'Data Current'!$AM30,'Data Current'!$AN30),FALSE)","v":0.12073588709677419},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I170/'Data Extract Balance Sheet'!Q251,'Data Current'!$AM30,'Data Current'!$AN30),FALSE)","v":0.29896058353205218},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J170/'Data Extract Balance Sheet'!R251,'Data Current'!$AM30,'Data Current'!$AN30),FALSE)","v":0.25126050420168067},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K170/'Data Extract Balance Sheet'!S251,'Data Current'!$AM30,'Data Current'!$AN30),FALSE)","v":0.25966386554621845}]
[null,null,"PG",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D171/'Data Extract Balance Sheet'!L252,'Data Current'!$AM31,'Data Current'!$AN31),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E171/'Data Extract Balance Sheet'!M252,'Data Current'!$AM31,'Data Current'!$AN31),FALSE)","v":0.16735389133627021},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F171/'Data Extract Balance Sheet'!N252,'Data Current'!$AM31,'Data Current'!$AN31),FALSE)","v":0.1095663514835344},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G171/'Data Extract Balance Sheet'!O252,'Data Current'!$AM31,'Data Current'!$AN31),FALSE)","v":0.17456483126110126},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H171/'Data Extract Balance Sheet'!P252,'Data Current'!$AM31,'Data Current'!$AN31),FALSE)","v":0.17995570321151719},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I171/'Data Extract Balance Sheet'!Q252,'Data Current'!$AM31,'Data Current'!$AN31),FALSE)","v":0.184833430742256},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J171/'Data Extract Balance Sheet'!R252,'Data Current'!$AM31,'Data Current'!$AN31),FALSE)","v":0.21508515815085158},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K171/'Data Extract Balance Sheet'!S252,'Data Current'!$AM31,'Data Current'!$AN31),FALSE)","v":0.22919708029197081}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D172/'Data Extract Balance Sheet'!L253,'Data Current'!$AM32,'Data Current'!$AN32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E172/'Data Extract Balance Sheet'!M253,'Data Current'!$AM32,'Data Current'!$AN32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F172/'Data Extract Balance Sheet'!N253,'Data Current'!$AM32,'Data Current'!$AN32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G172/'Data Extract Balance Sheet'!O253,'Data Current'!$AM32,'Data Current'!$AN32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H172/'Data Extract Balance Sheet'!P253,'Data Current'!$AM32,'Data Current'!$AN32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I172/'Data Extract Balance Sheet'!Q253,'Data Current'!$AM32,'Data Current'!$AN32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J172/'Data Extract Balance Sheet'!R253,'Data Current'!$AM32,'Data Current'!$AN32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K172/'Data Extract Balance Sheet'!S253,'Data Current'!$AM32,'Data Current'!$AN32),FALSE)","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'Equity Analysis'!D173/'Data Extract Balance Sheet'!L254,'Data Current'!$AM33,'Data Current'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'Equity Analysis'!E173/'Data Extract Balance Sheet'!M254,'Data Current'!$AM33,'Data Current'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(N$288,'Equity Analysis'!F173/'Data Extract Balance Sheet'!N254,'Data Current'!$AM33,'Data Current'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(O$288,'Equity Analysis'!G173/'Data Extract Balance Sheet'!O254,'Data Current'!$AM33,'Data Current'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(P$288,'Equity Analysis'!H173/'Data Extract Balance Sheet'!P254,'Data Current'!$AM33,'Data Current'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(Q$288,'Equity Analysis'!I173/'Data Extract Balance Sheet'!Q254,'Data Current'!$AM33,'Data Current'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(R$288,'Equity Analysis'!J173/'Data Extract Balance Sheet'!R254,'Data Current'!$AM33,'Data Current'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(S$288,'Equity Analysis'!K173/'Data Extract Balance Sheet'!S254,'Data Current'!$AM33,'Data Current'!$AN33),FALSE)","v":false}]
[]
[]
[]
["Property, Plant & Equipment - Gross",null,null,null,null,null,null,null,null,null,null,{"$f":"L289","v":2012},{"$f":"M289","v":2013},{"$f":"N289","v":2014},2015,2016,2017,2018,2019]
[null,null,{"$f":"C290","v":"MMM"},{"$f":"D178","v":"MMM Balance Sheet"},"'MMM Balance Sheet'!",{"$f":"IFERROR(MATCH($A$316,INDIRECT(E317&\"A:A\"),0),FALSE)","v":131},null,null,null,null,null,{"$f":"IF(AND($F317,L11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),L$11)),FALSE)","v":false},{"$f":"IF(AND($F317,M11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),M$11)),FALSE)","v":23070000},{"$f":"IF(AND($F317,N11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),N$11)),FALSE)","v":22840000},{"$f":"IF(AND($F317,O11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),O$11)),FALSE)","v":23100000},{"$f":"IF(AND($F317,P11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),P$11)),FALSE)","v":23500000},{"$f":"IF(AND($F317,Q11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),Q$11)),FALSE)","v":24910000},{"$f":"IF(AND($F317,R11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),R$11)),FALSE)","v":false},{"$f":"IF(AND($F317,S11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),S$11)),FALSE)","v":false}]
[null,null,{"$f":"C291","v":"AAPL"},"AAPL Balance Sheet","'AAPL Balance Sheet'!",{"$f":"IFERROR(MATCH($A$316,INDIRECT(E318&\"A:A\"),0),FALSE)","v":131},null,null,null,null,null,{"$f":"IF(AND($F318,L12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),L$11)),FALSE)","v":false},{"$f":"IF(AND($F318,M12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),M$11)),FALSE)","v":28520000},{"$f":"IF(AND($F318,N12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),N$11)),FALSE)","v":39020000},{"$f":"IF(AND($F318,O12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),O$11)),FALSE)","v":49260000},{"$f":"IF(AND($F318,P12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),P$11)),FALSE)","v":61250000},{"$f":"IF(AND($F318,Q12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),Q$11)),FALSE)","v":75080000},{"$f":"IF(AND($F318,R12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),R$11)),FALSE)","v":false},{"$f":"IF(AND($F318,S12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),S$11)),FALSE)","v":false}]
[null,null,"BA","BA Balance Sheet","'BA Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F319,L13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),L$11)),FALSE)","v":false},{"$f":"IF(AND($F319,M13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),M$11)),FALSE)","v":25290000},{"$f":"IF(AND($F319,N13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),N$11)),FALSE)","v":26700000},{"$f":"IF(AND($F319,O13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),O$11)),FALSE)","v":28360000},{"$f":"IF(AND($F319,P13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),P$11)),FALSE)","v":29690000},{"$f":"IF(AND($F319,Q13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),Q$11)),FALSE)","v":30310000},{"$f":"IF(AND($F319,R13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),R$11)),FALSE)","v":false},{"$f":"IF(AND($F319,S13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),S$11)),FALSE)","v":false}]
[null,null,"CAT","CAT Balance Sheet","'CAT Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F320,L14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),L$11)),FALSE)","v":false},{"$f":"IF(AND($F320,M14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),M$11)),FALSE)","v":31320000},{"$f":"IF(AND($F320,N14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),N$11)),FALSE)","v":31570000},{"$f":"IF(AND($F320,O14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),O$11)),FALSE)","v":31980000},{"$f":"IF(AND($F320,P14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),P$11)),FALSE)","v":31940000},{"$f":"IF(AND($F320,Q14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),Q$11)),FALSE)","v":31540000},{"$f":"IF(AND($F320,R14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),R$11)),FALSE)","v":false},{"$f":"IF(AND($F320,S14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),S$11)),FALSE)","v":false}]
[null,null,"CVX","CVX Balance Sheet","'CVX Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F321,L15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),L$11)),FALSE)","v":false},{"$f":"IF(AND($F321,M15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),M$11)),FALSE)","v":296429984},{"$f":"IF(AND($F321,N15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),N$11)),FALSE)","v":327290016},{"$f":"IF(AND($F321,O15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),O$11)),FALSE)","v":340280000},{"$f":"IF(AND($F321,P15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),P$11)),FALSE)","v":336080000},{"$f":"IF(AND($F321,Q15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),Q$11)),FALSE)","v":344489984},{"$f":"IF(AND($F321,R15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),R$11)),FALSE)","v":false},{"$f":"IF(AND($F321,S15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),S$11)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Balance Sheet","'CSCO Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F322,L16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),L$11)),FALSE)","v":false},{"$f":"IF(AND($F322,M16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),M$11)),FALSE)","v":12520000},{"$f":"IF(AND($F322,N16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),N$11)),FALSE)","v":12430000},{"$f":"IF(AND($F322,O16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),O$11)),FALSE)","v":12560000},{"$f":"IF(AND($F322,P16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),P$11)),FALSE)","v":12820000},{"$f":"IF(AND($F322,Q16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),Q$11)),FALSE)","v":0},{"$f":"IF(AND($F322,R16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),R$11)),FALSE)","v":false},{"$f":"IF(AND($F322,S16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),S$11)),FALSE)","v":false}]
[null,null,"KO","KO Balance Sheet","'KO Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F323,L17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),L$11)),FALSE)","v":false},{"$f":"IF(AND($F323,M17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),M$11)),FALSE)","v":25030000},{"$f":"IF(AND($F323,N17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),N$11)),FALSE)","v":25260000},{"$f":"IF(AND($F323,O17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),O$11)),FALSE)","v":22350000},{"$f":"IF(AND($F323,P17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),P$11)),FALSE)","v":21260000},{"$f":"IF(AND($F323,Q17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),Q$11)),FALSE)","v":16450001},{"$f":"IF(AND($F323,R17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),R$11)),FALSE)","v":false},{"$f":"IF(AND($F323,S17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),S$11)),FALSE)","v":false}]
[null,null,"DIS","DIS Balance Sheet","'DIS Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F324,L18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),L$11)),FALSE)","v":false},{"$f":"IF(AND($F324,M18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),M$11)),FALSE)","v":44840000},{"$f":"IF(AND($F324,N18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),N$11)),FALSE)","v":47050000},{"$f":"IF(AND($F324,O18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),O$11)),FALSE)","v":50020000},{"$f":"IF(AND($F324,P18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),P$11)),FALSE)","v":54200000},{"$f":"IF(AND($F324,Q18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),Q$11)),FALSE)","v":57440000},{"$f":"IF(AND($F324,R18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),R$11)),FALSE)","v":false},{"$f":"IF(AND($F324,S18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),S$11)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Balance Sheet","'DWDP Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F325,L19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),L$11)),FALSE)","v":false},{"$f":"IF(AND($F325,M19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),M$11)),FALSE)","v":55110000},{"$f":"IF(AND($F325,N19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),N$11)),FALSE)","v":55230000},{"$f":"IF(AND($F325,O19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),O$11)),FALSE)","v":50800000},{"$f":"IF(AND($F325,P19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),P$11)),FALSE)","v":57440000},{"$f":"IF(AND($F325,Q19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),Q$11)),FALSE)","v":73300000},{"$f":"IF(AND($F325,R19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),R$11)),FALSE)","v":false},{"$f":"IF(AND($F325,S19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),S$11)),FALSE)","v":false}]
[null,null,"XOM","XOM Balance Sheet","'XOM Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F326,L20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),L$11)),FALSE)","v":false},{"$f":"IF(AND($F326,M20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),M$11)),FALSE)","v":434520000},{"$f":"IF(AND($F326,N20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),N$11)),FALSE)","v":446790016},{"$f":"IF(AND($F326,O20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),O$11)),FALSE)","v":447340000},{"$f":"IF(AND($F326,P20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),P$11)),FALSE)","v":453920000},{"$f":"IF(AND($F326,Q20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),Q$11)),FALSE)","v":477190016},{"$f":"IF(AND($F326,R20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),R$11)),FALSE)","v":false},{"$f":"IF(AND($F326,S20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),S$11)),FALSE)","v":false}]
[null,null,"GE","GE Balance Sheet","'GE Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F327,L21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),L$11)),FALSE)","v":false},{"$f":"IF(AND($F327,M21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),M$11)),FALSE)","v":116470000},{"$f":"IF(AND($F327,N21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),N$11)),FALSE)","v":83190000},{"$f":"IF(AND($F327,O21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),O$11)),FALSE)","v":90020000},{"$f":"IF(AND($F327,P21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),P$11)),FALSE)","v":85880000},{"$f":"IF(AND($F327,Q21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),Q$11)),FALSE)","v":89610000},{"$f":"IF(AND($F327,R21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),R$11)),FALSE)","v":false},{"$f":"IF(AND($F327,S21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),S$11)),FALSE)","v":false}]
[null,null,"HD","HD Balance Sheet","'HD Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F328,L22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),L$11)),FALSE)","v":false},{"$f":"IF(AND($F328,M22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),M$11)),FALSE)","v":39060000},{"$f":"IF(AND($F328,N22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),N$11)),FALSE)","v":38510000},{"$f":"IF(AND($F328,O22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),O$11)),FALSE)","v":39270000},{"$f":"IF(AND($F328,P22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),P$11)),FALSE)","v":40430000},{"$f":"IF(AND($F328,Q22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),Q$11)),FALSE)","v":41410000},{"$f":"IF(AND($F328,R22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),R$11)),FALSE)","v":false},{"$f":"IF(AND($F328,S22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),S$11)),FALSE)","v":false}]
[null,null,"IBM","IBM Balance Sheet","'IBM Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F329,L23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),L$11)),FALSE)","v":false},{"$f":"IF(AND($F329,M23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),M$11)),FALSE)","v":40480000},{"$f":"IF(AND($F329,N23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),N$11)),FALSE)","v":39030000},{"$f":"IF(AND($F329,O23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),O$11)),FALSE)","v":29340000},{"$f":"IF(AND($F329,P23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),P$11)),FALSE)","v":30130000},{"$f":"IF(AND($F329,Q23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),Q$11)),FALSE)","v":32330002},{"$f":"IF(AND($F329,R23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),R$11)),FALSE)","v":false},{"$f":"IF(AND($F329,S23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),S$11)),FALSE)","v":false}]
[null,null,"INTC","INTC Balance Sheet","'INTC Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F330,L24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),L$11)),FALSE)","v":false},{"$f":"IF(AND($F330,M24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),M$11)),FALSE)","v":73420000},{"$f":"IF(AND($F330,N24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),N$11)),FALSE)","v":80350000},{"$f":"IF(AND($F330,O24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),O$11)),FALSE)","v":84020000},{"$f":"IF(AND($F330,P24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),P$11)),FALSE)","v":90450000},{"$f":"IF(AND($F330,Q24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),Q$11)),FALSE)","v":101110000},{"$f":"IF(AND($F330,R24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),R$11)),FALSE)","v":false},{"$f":"IF(AND($F330,S24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),S$11)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Balance Sheet","'JNJ Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F331,L25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),L$11)),FALSE)","v":false},{"$f":"IF(AND($F331,M25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),M$11)),FALSE)","v":37130000},{"$f":"IF(AND($F331,N25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),N$11)),FALSE)","v":36690000},{"$f":"IF(AND($F331,O25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),O$11)),FALSE)","v":36650000},{"$f":"IF(AND($F331,P25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),P$11)),FALSE)","v":37770000},{"$f":"IF(AND($F331,Q25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),Q$11)),FALSE)","v":41470000},{"$f":"IF(AND($F331,R25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),R$11)),FALSE)","v":false},{"$f":"IF(AND($F331,S25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),S$11)),FALSE)","v":false}]
[null,null,"MCD","MCD Balance Sheet","'MCD Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F332,L26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),L$11)),FALSE)","v":false},{"$f":"IF(AND($F332,M26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),M$11)),FALSE)","v":40360000},{"$f":"IF(AND($F332,N26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),N$11)),FALSE)","v":39130000},{"$f":"IF(AND($F332,O26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),O$11)),FALSE)","v":37690000},{"$f":"IF(AND($F332,P26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),P$11)),FALSE)","v":34440000},{"$f":"IF(AND($F332,Q26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),Q$11)),FALSE)","v":36630000},{"$f":"IF(AND($F332,R26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),R$11)),FALSE)","v":false},{"$f":"IF(AND($F332,S26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),S$11)),FALSE)","v":false}]
[null,null,"MRK","MRK Balance Sheet","'MRK Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F333,L27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),L$11)),FALSE)","v":false},{"$f":"IF(AND($F333,M27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),M$11)),FALSE)","v":33090000},{"$f":"IF(AND($F333,N27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),N$11)),FALSE)","v":31140000},{"$f":"IF(AND($F333,O27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),O$11)),FALSE)","v":28430000},{"$f":"IF(AND($F333,P27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),P$11)),FALSE)","v":27780000},{"$f":"IF(AND($F333,Q27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),Q$11)),FALSE)","v":29040000},{"$f":"IF(AND($F333,R27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),R$11)),FALSE)","v":false},{"$f":"IF(AND($F333,S27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),S$11)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Balance Sheet","'MSFT Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F334,L28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),L$11)),FALSE)","v":false},{"$f":"IF(AND($F334,M28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),M$11)),FALSE)","v":27800000},{"$f":"IF(AND($F334,N28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),N$11)),FALSE)","v":32340000},{"$f":"IF(AND($F334,O28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),O$11)),FALSE)","v":38160000},{"$f":"IF(AND($F334,P28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),P$11)),FALSE)","v":47910000},{"$f":"IF(AND($F334,Q28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),Q$11)),FALSE)","v":58680000},{"$f":"IF(AND($F334,R28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),R$11)),FALSE)","v":false},{"$f":"IF(AND($F334,S28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),S$11)),FALSE)","v":false}]
[null,null,"NKE","NKE Balance Sheet","'NKE Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F335,L29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),L$11)),FALSE)","v":false},{"$f":"IF(AND($F335,M29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),M$11)),FALSE)","v":6220000},{"$f":"IF(AND($F335,N29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),N$11)),FALSE)","v":6350000},{"$f":"IF(AND($F335,O29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),O$11)),FALSE)","v":7040000},{"$f":"IF(AND($F335,P29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),P$11)),FALSE)","v":7960000},{"$f":"IF(AND($F335,Q29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),Q$11)),FALSE)","v":8890000},{"$f":"IF(AND($F335,R29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),R$11)),FALSE)","v":false},{"$f":"IF(AND($F335,S29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),S$11)),FALSE)","v":false}]
[null,null,"PFE","PFE Balance Sheet","'PFE Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F336,L30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),L$11)),FALSE)","v":false},{"$f":"IF(AND($F336,M30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),M$11)),FALSE)","v":25680000},{"$f":"IF(AND($F336,N30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),N$11)),FALSE)","v":24990000},{"$f":"IF(AND($F336,O30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),O$11)),FALSE)","v":27270000},{"$f":"IF(AND($F336,P30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),P$11)),FALSE)","v":28130000},{"$f":"IF(AND($F336,Q30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),Q$11)),FALSE)","v":30040000},{"$f":"IF(AND($F336,R30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),R$11)),FALSE)","v":false},{"$f":"IF(AND($F336,S30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),S$11)),FALSE)","v":false}]
[null,null,"PG","PG Balance Sheet","'PG Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F337,L31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),L$11)),FALSE)","v":false},{"$f":"IF(AND($F337,M31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),M$11)),FALSE)","v":44430000},{"$f":"IF(AND($F337,N31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),N$11)),FALSE)","v":40060000},{"$f":"IF(AND($F337,O31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),O$11)),FALSE)","v":39870000},{"$f":"IF(AND($F337,P31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),P$11)),FALSE)","v":40150000},{"$f":"IF(AND($F337,Q31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),Q$11)),FALSE)","v":41850000},{"$f":"IF(AND($F337,R31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),R$11)),FALSE)","v":false},{"$f":"IF(AND($F337,S31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F338,L32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),L$11)),FALSE)","v":false},{"$f":"IF(AND($F338,M32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),M$11)),FALSE)","v":false},{"$f":"IF(AND($F338,N32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),N$11)),FALSE)","v":false},{"$f":"IF(AND($F338,O32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),O$11)),FALSE)","v":false},{"$f":"IF(AND($F338,P32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),P$11)),FALSE)","v":false},{"$f":"IF(AND($F338,Q32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F338,R32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),R$11)),FALSE)","v":false},{"$f":"IF(AND($F338,S32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F339,L33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),L$11)),FALSE)","v":false},{"$f":"IF(AND($F339,M33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),M$11)),FALSE)","v":false},{"$f":"IF(AND($F339,N33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),N$11)),FALSE)","v":false},{"$f":"IF(AND($F339,O33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),O$11)),FALSE)","v":false},{"$f":"IF(AND($F339,P33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),P$11)),FALSE)","v":false},{"$f":"IF(AND($F339,Q33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F339,R33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),R$11)),FALSE)","v":false},{"$f":"IF(AND($F339,S33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),S$11)),FALSE)","v":false}]
[]
[]
["Total Accounts Receivable",null,null,null,null,null,null,null,null,null,null,{"$f":"L316","v":2012},{"$f":"M316","v":2013},2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C317","v":"MMM"},"MMM Balance Sheet","'MMM Balance Sheet'!",{"$f":"IFERROR(MATCH($A$342,INDIRECT(E343&\"A:A\"),0),FALSE)","v":114},null,null,null,null,null,{"$f":"IF(AND($F343,L11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),L$11)),FALSE)","v":false},{"$f":"IF(AND($F343,M11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),M$11)),FALSE)","v":4350000},{"$f":"IF(AND($F343,N11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),N$11)),FALSE)","v":4240000},{"$f":"IF(AND($F343,O11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),O$11)),FALSE)","v":4150000},{"$f":"IF(AND($F343,P11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),P$11)),FALSE)","v":4390000},{"$f":"IF(AND($F343,Q11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),Q$11)),FALSE)","v":4910000},{"$f":"IF(AND($F343,R11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),R$11)),FALSE)","v":false},{"$f":"IF(AND($F343,S11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),S$11)),FALSE)","v":false}]
[null,null,"AAPL","AAPL Balance Sheet","'AAPL Balance Sheet'!",{"$f":"IFERROR(MATCH($A$342,INDIRECT(E344&\"A:A\"),0),FALSE)","v":114},null,null,null,null,null,{"$f":"IF(AND($F344,L12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),L$11)),FALSE)","v":false},{"$f":"IF(AND($F344,M12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),M$11)),FALSE)","v":20640000},{"$f":"IF(AND($F344,N12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),N$11)),FALSE)","v":27220000},{"$f":"IF(AND($F344,O12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),O$11)),FALSE)","v":30340000},{"$f":"IF(AND($F344,P12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),P$11)),FALSE)","v":29300000},{"$f":"IF(AND($F344,Q12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),Q$11)),FALSE)","v":35670000},{"$f":"IF(AND($F344,R12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),R$11)),FALSE)","v":false},{"$f":"IF(AND($F344,S12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),S$11)),FALSE)","v":false}]
[null,null,"BA","BA Balance Sheet","'BA Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F345,L13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),L$11)),FALSE)","v":false},{"$f":"IF(AND($F345,M13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),M$11)),FALSE)","v":6890000},{"$f":"IF(AND($F345,N13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),N$11)),FALSE)","v":7920000},{"$f":"IF(AND($F345,O13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),O$11)),FALSE)","v":8930000},{"$f":"IF(AND($F345,P13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),P$11)),FALSE)","v":9260000},{"$f":"IF(AND($F345,Q13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),Q$11)),FALSE)","v":10830000},{"$f":"IF(AND($F345,R13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),R$11)),FALSE)","v":false},{"$f":"IF(AND($F345,S13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),S$11)),FALSE)","v":false}]
[null,null,"CAT","CAT Balance Sheet","'CAT Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F346,L14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),L$11)),FALSE)","v":false},{"$f":"IF(AND($F346,M14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),M$11)),FALSE)","v":17850000},{"$f":"IF(AND($F346,N14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),N$11)),FALSE)","v":17510000},{"$f":"IF(AND($F346,O14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),O$11)),FALSE)","v":15690000},{"$f":"IF(AND($F346,P14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),P$11)),FALSE)","v":14500000},{"$f":"IF(AND($F346,Q14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),Q$11)),FALSE)","v":16190001},{"$f":"IF(AND($F346,R14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),R$11)),FALSE)","v":false},{"$f":"IF(AND($F346,S14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),S$11)),FALSE)","v":false}]
[null,null,"CVX","CVX Balance Sheet","'CVX Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F347,L15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),L$11)),FALSE)","v":false},{"$f":"IF(AND($F347,M15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),M$11)),FALSE)","v":21620000},{"$f":"IF(AND($F347,N15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),N$11)),FALSE)","v":16740000},{"$f":"IF(AND($F347,O15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),O$11)),FALSE)","v":12860000},{"$f":"IF(AND($F347,P15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),P$11)),FALSE)","v":14090000},{"$f":"IF(AND($F347,Q15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),Q$11)),FALSE)","v":15350000},{"$f":"IF(AND($F347,R15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),R$11)),FALSE)","v":false},{"$f":"IF(AND($F347,S15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),S$11)),FALSE)","v":false}]
[null,null,"CSCO","CSCO Balance Sheet","'CSCO Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F348,L16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),L$11)),FALSE)","v":false},{"$f":"IF(AND($F348,M16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),M$11)),FALSE)","v":9310000},{"$f":"IF(AND($F348,N16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),N$11)),FALSE)","v":9840000},{"$f":"IF(AND($F348,O16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),O$11)),FALSE)","v":10120000},{"$f":"IF(AND($F348,P16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),P$11)),FALSE)","v":10000000},{"$f":"IF(AND($F348,Q16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),Q$11)),FALSE)","v":10500000},{"$f":"IF(AND($F348,R16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),R$11)),FALSE)","v":false},{"$f":"IF(AND($F348,S16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),S$11)),FALSE)","v":false}]
[null,null,"KO","KO Balance Sheet","'KO Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F349,L17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),L$11)),FALSE)","v":false},{"$f":"IF(AND($F349,M17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),M$11)),FALSE)","v":4870000},{"$f":"IF(AND($F349,N17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),N$11)),FALSE)","v":4470000},{"$f":"IF(AND($F349,O17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),O$11)),FALSE)","v":3940000},{"$f":"IF(AND($F349,P17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),P$11)),FALSE)","v":3860000},{"$f":"IF(AND($F349,Q17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),Q$11)),FALSE)","v":3670000},{"$f":"IF(AND($F349,R17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),R$11)),FALSE)","v":false},{"$f":"IF(AND($F349,S17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),S$11)),FALSE)","v":false}]
[null,null,"DIS","DIS Balance Sheet","'DIS Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F350,L18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),L$11)),FALSE)","v":false},{"$f":"IF(AND($F350,M18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),M$11)),FALSE)","v":6970000},{"$f":"IF(AND($F350,N18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),N$11)),FALSE)","v":7820000},{"$f":"IF(AND($F350,O18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),O$11)),FALSE)","v":8020000.5},{"$f":"IF(AND($F350,P18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),P$11)),FALSE)","v":9070000},{"$f":"IF(AND($F350,Q18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),Q$11)),FALSE)","v":8630000},{"$f":"IF(AND($F350,R18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),R$11)),FALSE)","v":false},{"$f":"IF(AND($F350,S18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),S$11)),FALSE)","v":false}]
[null,null,"DWDP","DWDP Balance Sheet","'DWDP Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F351,L19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),L$11)),FALSE)","v":false},{"$f":"IF(AND($F351,M19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),M$11)),FALSE)","v":9650000},{"$f":"IF(AND($F351,N19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),N$11)),FALSE)","v":9370000},{"$f":"IF(AND($F351,O19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),O$11)),FALSE)","v":7850000},{"$f":"IF(AND($F351,P19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),P$11)),FALSE)","v":9020000},{"$f":"IF(AND($F351,Q19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),Q$11)),FALSE)","v":16890000},{"$f":"IF(AND($F351,R19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),R$11)),FALSE)","v":false},{"$f":"IF(AND($F351,S19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),S$11)),FALSE)","v":false}]
[null,null,"XOM","XOM Balance Sheet","'XOM Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F352,L20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),L$11)),FALSE)","v":false},{"$f":"IF(AND($F352,M20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),M$11)),FALSE)","v":33150002},{"$f":"IF(AND($F352,N20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),N$11)),FALSE)","v":28010000},{"$f":"IF(AND($F352,O20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),O$11)),FALSE)","v":19880000},{"$f":"IF(AND($F352,P20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),P$11)),FALSE)","v":21390000},{"$f":"IF(AND($F352,Q20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),Q$11)),FALSE)","v":25600000},{"$f":"IF(AND($F352,R20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),R$11)),FALSE)","v":false},{"$f":"IF(AND($F352,S20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),S$11)),FALSE)","v":false}]
[null,null,"GE","GE Balance Sheet","'GE Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F353,L21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),L$11)),FALSE)","v":false},{"$f":"IF(AND($F353,M21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),M$11)),FALSE)","v":272440000},{"$f":"IF(AND($F353,N21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),N$11)),FALSE)","v":42940000},{"$f":"IF(AND($F353,O21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),O$11)),FALSE)","v":45860000},{"$f":"IF(AND($F353,P21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),P$11)),FALSE)","v":42260000},{"$f":"IF(AND($F353,Q21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),Q$11)),FALSE)","v":41080000},{"$f":"IF(AND($F353,R21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),R$11)),FALSE)","v":false},{"$f":"IF(AND($F353,S21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),S$11)),FALSE)","v":false}]
[null,null,"HD","HD Balance Sheet","'HD Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F354,L22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),L$11)),FALSE)","v":false},{"$f":"IF(AND($F354,M22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),M$11)),FALSE)","v":1400000},{"$f":"IF(AND($F354,N22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),N$11)),FALSE)","v":1480000},{"$f":"IF(AND($F354,O22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),O$11)),FALSE)","v":1890000},{"$f":"IF(AND($F354,P22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),P$11)),FALSE)","v":2030000},{"$f":"IF(AND($F354,Q22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),Q$11)),FALSE)","v":1950000},{"$f":"IF(AND($F354,R22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),R$11)),FALSE)","v":false},{"$f":"IF(AND($F354,S22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),S$11)),FALSE)","v":false}]
[null,null,"IBM","IBM Balance Sheet","'IBM Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F355,L23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),L$11)),FALSE)","v":false},{"$f":"IF(AND($F355,M23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),M$11)),FALSE)","v":31840000},{"$f":"IF(AND($F355,N23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),N$11)),FALSE)","v":31830000},{"$f":"IF(AND($F355,O23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),O$11)),FALSE)","v":28550000},{"$f":"IF(AND($F355,P23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),P$11)),FALSE)","v":29250000},{"$f":"IF(AND($F355,Q23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),Q$11)),FALSE)","v":31630000},{"$f":"IF(AND($F355,R23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),R$11)),FALSE)","v":false},{"$f":"IF(AND($F355,S23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),S$11)),FALSE)","v":false}]
[null,null,"INTC","INTC Balance Sheet","'INTC Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F356,L24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),L$11)),FALSE)","v":false},{"$f":"IF(AND($F356,M24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),M$11)),FALSE)","v":3650000},{"$f":"IF(AND($F356,N24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),N$11)),FALSE)","v":4430000},{"$f":"IF(AND($F356,O24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),O$11)),FALSE)","v":5530000},{"$f":"IF(AND($F356,P24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),P$11)),FALSE)","v":5070000},{"$f":"IF(AND($F356,Q24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),Q$11)),FALSE)","v":5680000},{"$f":"IF(AND($F356,R24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),R$11)),FALSE)","v":false},{"$f":"IF(AND($F356,S24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),S$11)),FALSE)","v":false}]
[null,null,"JNJ","JNJ Balance Sheet","'JNJ Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F357,L25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),L$11)),FALSE)","v":false},{"$f":"IF(AND($F357,M25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),M$11)),FALSE)","v":11710000},{"$f":"IF(AND($F357,N25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),N$11)),FALSE)","v":10990000},{"$f":"IF(AND($F357,O25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),O$11)),FALSE)","v":10730000},{"$f":"IF(AND($F357,P25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),P$11)),FALSE)","v":11700000},{"$f":"IF(AND($F357,Q25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),Q$11)),FALSE)","v":13490000},{"$f":"IF(AND($F357,R25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),R$11)),FALSE)","v":false},{"$f":"IF(AND($F357,S25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),S$11)),FALSE)","v":false}]
[null,null,"MCD","MCD Balance Sheet","'MCD Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F358,L26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),L$11)),FALSE)","v":false},{"$f":"IF(AND($F358,M26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),M$11)),FALSE)","v":1320000},{"$f":"IF(AND($F358,N26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),N$11)),FALSE)","v":1210000},{"$f":"IF(AND($F358,O26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),O$11)),FALSE)","v":1300000},{"$f":"IF(AND($F358,P26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),P$11)),FALSE)","v":1470000},{"$f":"IF(AND($F358,Q26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),Q$11)),FALSE)","v":1980000},{"$f":"IF(AND($F358,R26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),R$11)),FALSE)","v":false},{"$f":"IF(AND($F358,S26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),S$11)),FALSE)","v":false}]
[null,null,"MRK","MRK Balance Sheet","'MRK Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F359,L27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),L$11)),FALSE)","v":false},{"$f":"IF(AND($F359,M27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),M$11)),FALSE)","v":7460000},{"$f":"IF(AND($F359,N27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),N$11)),FALSE)","v":6670000},{"$f":"IF(AND($F359,O27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),O$11)),FALSE)","v":6520000},{"$f":"IF(AND($F359,P27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),P$11)),FALSE)","v":7020000},{"$f":"IF(AND($F359,Q27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),Q$11)),FALSE)","v":6880000},{"$f":"IF(AND($F359,R27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),R$11)),FALSE)","v":false},{"$f":"IF(AND($F359,S27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),S$11)),FALSE)","v":false}]
[null,null,"MSFT","MSFT Balance Sheet","'MSFT Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F360,L28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),L$11)),FALSE)","v":false},{"$f":"IF(AND($F360,M28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),M$11)),FALSE)","v":19540000},{"$f":"IF(AND($F360,N28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),N$11)),FALSE)","v":17910000},{"$f":"IF(AND($F360,O28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),O$11)),FALSE)","v":18280000},{"$f":"IF(AND($F360,P28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),P$11)),FALSE)","v":22430000},{"$f":"IF(AND($F360,Q28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),Q$11)),FALSE)","v":26480000},{"$f":"IF(AND($F360,R28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),R$11)),FALSE)","v":false},{"$f":"IF(AND($F360,S28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),S$11)),FALSE)","v":false}]
[null,null,"NKE","NKE Balance Sheet","'NKE Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F361,L29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),L$11)),FALSE)","v":false},{"$f":"IF(AND($F361,M29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),M$11)),FALSE)","v":3430000},{"$f":"IF(AND($F361,N29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),N$11)),FALSE)","v":3510000},{"$f":"IF(AND($F361,O29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),O$11)),FALSE)","v":3240000},{"$f":"IF(AND($F361,P29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),P$11)),FALSE)","v":3680000},{"$f":"IF(AND($F361,Q29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),Q$11)),FALSE)","v":3500000},{"$f":"IF(AND($F361,R29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),R$11)),FALSE)","v":false},{"$f":"IF(AND($F361,S29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),S$11)),FALSE)","v":false}]
[null,null,"PFE","PFE Balance Sheet","'PFE Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F362,L30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),L$11)),FALSE)","v":false},{"$f":"IF(AND($F362,M30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),M$11)),FALSE)","v":9360000},{"$f":"IF(AND($F362,N30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),N$11)),FALSE)","v":8670000},{"$f":"IF(AND($F362,O30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),O$11)),FALSE)","v":8180000.5},{"$f":"IF(AND($F362,P30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),P$11)),FALSE)","v":8229999.5},{"$f":"IF(AND($F362,Q30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),Q$11)),FALSE)","v":8220000.5},{"$f":"IF(AND($F362,R30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),R$11)),FALSE)","v":false},{"$f":"IF(AND($F362,S30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),S$11)),FALSE)","v":false}]
[null,null,"PG","PG Balance Sheet","'PG Balance Sheet'!",114,null,null,null,null,null,{"$f":"IF(AND($F363,L31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),L$11)),FALSE)","v":false},{"$f":"IF(AND($F363,M31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),M$11)),FALSE)","v":6390000},{"$f":"IF(AND($F363,N31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),N$11)),FALSE)","v":4570000},{"$f":"IF(AND($F363,O31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),O$11)),FALSE)","v":4370000},{"$f":"IF(AND($F363,P31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),P$11)),FALSE)","v":4590000},{"$f":"IF(AND($F363,Q31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),Q$11)),FALSE)","v":4690000},{"$f":"IF(AND($F363,R31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),R$11)),FALSE)","v":false},{"$f":"IF(AND($F363,S31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F364,L32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),L$11)),FALSE)","v":false},{"$f":"IF(AND($F364,M32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),M$11)),FALSE)","v":false},{"$f":"IF(AND($F364,N32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),N$11)),FALSE)","v":false},{"$f":"IF(AND($F364,O32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),O$11)),FALSE)","v":false},{"$f":"IF(AND($F364,P32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),P$11)),FALSE)","v":false},{"$f":"IF(AND($F364,Q32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F364,R32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),R$11)),FALSE)","v":false},{"$f":"IF(AND($F364,S32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F365,L33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),L$11)),FALSE)","v":false},{"$f":"IF(AND($F365,M33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),M$11)),FALSE)","v":false},{"$f":"IF(AND($F365,N33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),N$11)),FALSE)","v":false},{"$f":"IF(AND($F365,O33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),O$11)),FALSE)","v":false},{"$f":"IF(AND($F365,P33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),P$11)),FALSE)","v":false},{"$f":"IF(AND($F365,Q33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F365,R33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),R$11)),FALSE)","v":false},{"$f":"IF(AND($F365,S33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),S$11)),FALSE)","v":false}]

{"sheet":"General Instructions","index":18,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Go to the Menu Sheet"]
[null,null,"Enter new ticker symbols - you can add or delete rows; just make sure the counts are still ok"]
[]
[null,null,"The general objective of this sheet is to gather as much information as possible on a set of companies for:"]
[null,null,"1. Analysis of the cost of capital"]
[null,null,"Video on Cost of Capital"]
[null,null,"Computation of Cost of Capital from P/E Ratio"]
[null,null,"Creating a Function for Alternative Cost of Capital with Real World Inputs"]
[null,null,"Presentation of Cost of Capital"]
[]
[]
[]
[]
[null,null,"2. Analysis of the P/E and P/B ratios over time"]
[null,null,"3. Analysis of the EV/EBITDA and EV/EBIT ratios over time"]
[]
[]
[]
[null,null,null,null,"UNDER CONSTRUCTION"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functions"]

{"sheet":"Notes","index":19,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Videos"]
[null,null,"1. Overview of Program"]
[null,null,null,"Reads multiple data with different URL's and Different Techniques"]
[null,null,null,"Computes cost of capital using different techniques (theme of low cost of capital)"]
[null,null,null,"Adjust sample and inputs"]
[null,null,null,"Show trends in earnings and EBITDA"]
[null,null,null,"Compare to Stock Price Graph"]
[null,null,null,"Note on Updating Data and Keeping Prior Data"]
[]
[null,null,"2. Uploading Data and Entering Company Ticker Symbols"]
[null,null,null,"Explain how URL's work: Need to Separate and then put back together with URL"]
[null,null,null,"Getting Correct Ticker Symbols"]
[null,null,null,"Don't Insert New Rows"]
[null,null,null,"Clear Sheets and then Press Read All"]
[null,null,null,"Technical discussion of Workbooks.open"]
[]
[null,null,"3. Verifying Data and Finding Source Numbers"]
[null,null,null,"Discussion of Sheet Names"]
[null,null,null,"Use [ C   and F5 to find sources"]
[null,null,null,"Use F5 in Formulas"]
[null,null,null,"Run the hyperlink macros and use to find sources"]
[null,null,null,"Change TRUE and FALSE to select companies"]
[null,null,null,"Shift ALT --> Short-cut"]
[null,null,null,"Explaining the Full Re-calculate Macro"]
[null,null,null,"Explaining how to find the economic data"]
[null,null,null,"Apply Same years for Data"]
[]
[null,null,"4. Technical Notes on Functions and MATCH/INDEX/INDIRECT"]
[null,null,null,"Use of Indirect with MATCH and INDEX"]
[null,null,null,"Work though the CLEAN_ALT Function"]
[null,null,null,"Match_Partial_Sheet Function"]
[null,null,null,"Understand read_url macro"]
[]
[null,null,"5. Cost of Capital and CAPM Formula"]
[]
[]
[]
[null,"Technical Notes"]
[]
[null,null,"Plops in sheets from workbooks.open"]
[null,null,"Uses MATCH, INDEX and INDIRECT to find data"]
[null,null,"Adjusts for millions and billions using clean_alt"]
[null,null,"Functions for dynamic goal seek"]
[null,null,"MATCH and TRUE/FALSE Counter to Select"]
[null,null,"Match Partial and Number of Items"]
[]
[]
[null,"Financial Theory"]
[null,null,"P/E = (1-g/ROE)/(k-g)",null,null,null,"P/E * (k-g) = (1-g/ROE)",null,null,null," (k-g) = (1-g/ROE)/(P/E)",null,null,null," k = (1-g/ROE)/(P/E) + g"]
[null,null,"EV/EBIT = (1-g/ROIC)/(WACC-g)",null,null,null,"EV/EBIT x (WACC-g+ = (1-g/ROIC)",null,null,null," (WACC-g) = (1-g/ROIC)/EV/EBIT ",null,null,null,"WACC = (1-g/ROIC)/EV/EBIT  + g"]

{"sheet":"BREAK","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"MMM Income St","index":21,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["3M Co."]
["NYSE: MMM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["3M Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:38 p.m."]
[]
["MMM"]
["/quotes/zigman/302497/composite"]
[]
["$"]
[]
[210.81]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.24m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/302497/composite"]
[]
["Previous close"]
[]
[210.22]
[]
[210.81]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[209.44]
[]
[211.72]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[190.57]
[]
[259.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for 3M Co."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","30.87B","31.82B","30.27B","30.11B","31.66B"]
["Sales Growth","-",3.0800000000000001E-2,-4.8599999999999997E-2,-5.4999999999999997E-3,5.1400000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","16.11B","16.46B","15.53B","15.13B","15.94B"]
["COGS excluding D&A","14.74B","15.06B","14.1B","13.66B","14.4B"]
["Depreciation & Amortization Expense","1.37B","1.41B","1.44B","1.47B","1.54B"]
["Depreciation","1.14B","1.18B","1.21B","1.21B","1.31B"]
["Amortization of Intangibles","236M","228M","229M","262M","238M"]
["COGS Growth","-",2.18E-2,-5.6599999999999998E-2,-2.5700000000000001E-2,5.3400000000000003E-2]
["Gross Income","14.76B","15.36B","14.74B","14.98B","15.72B"]
["Gross Income Growth","-",4.0599999999999997E-2,-4.0099999999999997E-2,1.5900000000000001E-2,4.9399999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.49640000000000001,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","8.1B","8.24B","7.87B","7.96B","8.36B"]
["Research & Development","1.72B","1.77B","1.75B","1.74B","1.84B"]
["Other SG&A","6.38B","6.47B","6.12B","6.22B","6.52B"]
["SGA Growth","-",1.72E-2,-4.4499999999999998E-2,1.09E-2,5.0900000000000001E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","24M","30M","19M","8M","365M"]
["EBIT after Unusual Expense","6.64B","7.09B","(19M)","7.01B","6.99B"]
["Non Operating Income/Expense","(115M)","4M","174M","220M","593M"]
["Non-Operating Interest Income","41M","33M","26M","29M","50M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","101M","229M","207M","84M"]
["Interest Expense Growth","-","-",1.2673000000000001,-9.6100000000000005E-2,-0.59419999999999995]
["Gross Interest Expense","-","116M","242M","217M","96M"]
["Interest Capitalized","-","15M","13M","10M","12M"]
["Pretax Income","6.56B","7.03B","6.82B","7.05B","7.55B"]
["Pretax Income Growth","-",7.0699999999999999E-2,-2.8899999999999999E-2,3.3700000000000001E-2,7.0199999999999999E-2]
["Pretax Margin","-","-","-","-",0.2384,"NA"]
["Income Tax","1.84B","2.03B","1.98B","2B","2.68B"]
["Income Tax - Current Domestic","1.04B","1.21B","1.44B","1.27B","1.7B"]
["Income Tax - Current Foreign","901M","1.01B","566M","733M","722M"]
["Income Tax - Deferred Domestic","(125M)","(180M)","(49M)","6M","177M"]
["Income Tax - Deferred Foreign","26M","(11M)","26M","(11M)","76M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","4.72B","5B","4.84B","5.06B","4.87B"]
["Minority Interest Expense","62M","42M","8M","8M","11M"]
["Net Income","4.66B","4.96B","4.83B","5.05B","4.86B"]
["Net Income Growth","-",6.3700000000000007E-2,-2.4799999999999999E-2,4.4900000000000002E-2,-3.7999999999999999E-2]
["Net Margin Growth","-","-","-","-",0.1535,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","4.66B","4.96B","4.83B","5.05B","4.86B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","4.66B","4.96B","4.83B","5.05B","4.86B"]
["EPS (Basic)",6.83,7.63,7.73,8.35,8.1300000000000008]
["EPS (Basic) Growth","-",0.1171,1.2500000000000001E-2,8.09E-2,-2.63E-2]
["Basic Shares Outstanding","681.9M","649.2M","625.6M","604.7M","597.5M"]
["EPS (Diluted)",6.72,7.49,7.58,8.16,7.93]
["EPS (Diluted) Growth","-",0.11459999999999999,1.2E-2,7.6499999999999999E-2,-2.8199999999999999E-2]
["Diluted Shares Outstanding","693.6M","662M","637.2M","618.7M","612.7M"]
["EBITDA","8.03B","8.53B","8.31B","8.49B","8.9B"]
["EBITDA Growth","-",6.1899999999999997E-2,-2.5999999999999999E-2,2.2499999999999999E-2,4.7699999999999999E-2]
["EBITDA Margin","-","-","-","-",0.28110000000000002,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:39 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["2:02p"]
[]
["Gold ends higher, but suffers longest stretch of monthly declines in more than 5 years"]
[]
["2:02p"]
[]
["Is Campbell Soup making a bad decision to sell its fresh food business? "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25955.41]
[-31.51]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.98]
[15.62]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.08]
[-1.05]
[-4.0000000000000002E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MMM Balance Sheet","index":22,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["3M Co."]
["NYSE: MMM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["3M Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:39 p.m."]
[]
["MMM"]
["/quotes/zigman/302497/composite"]
[]
["$"]
[]
[210.84]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.24m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/302497/composite"]
[]
["Previous close"]
[]
[210.22]
[]
[210.84]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[209.44]
[]
[211.72]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[190.57]
[]
[259.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for 3M Co."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","3.41B","2.71B","2.13B","2.83B","4.17B"]
["Cash Only","2.58B","1.9B","1.8B","2.4B","3.05B"]
["Short-Term Investments","832M","808M","329M","428M","1.11B"]
["Cash & Short Term Investments Growth","-",-0.2074,-0.2137,0.3286,0.47420000000000001]
["Cash & ST Investments / Total Assets",0.1017,8.6499999999999994E-2,6.4699999999999994E-2,8.5900000000000004E-2,0.10970000000000001]
["Total Accounts Receivable","4.35B","4.24B","4.15B","4.39B","4.91B"]
["Accounts Receivables, Net","4.25B","4.24B","4.15B","4.39B","4.91B"]
["Accounts Receivables, Gross","4.36B","4.33B","4.25B","4.48B","5.01B"]
["Bad Debt/Doubtful Accounts","(104M)","(94M)","(91M)","(88M)","(103M)"]
["Other Receivables","99M","-","-","-","-"]
["Accounts Receivable Growth","-",-2.6200000000000001E-2,-1.9800000000000002E-2,5.7299999999999997E-2,0.1182]
["Accounts Receivable Turnover",7.09,7.51,7.29,6.86,6.45]
["Inventories","3.86B","3.71B","3.52B","3.39B","4.03B"]
["Finished Goods","1.79B","1.72B","1.66B","1.63B","1.92B"]
["Work in Progress","1.14B","1.08B","1.01B","1.04B","1.22B"]
["Raw Materials","935M","902M","855M","717M","901M"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.1B","1.12B","1.19B","1.12B","1.17B"]
["Miscellaneous Current Assets","1.1B","1.12B","1.19B","1.12B","229M"]
["Total Current Assets","12.73B","11.77B","10.99B","11.73B","14.28B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","8.65B","8.49B","8.52B","8.52B","8.87B"]
["Property, Plant & Equipment - Gross","23.07B","22.84B","23.1B","23.5B","24.91B"]
["Buildings","7.06B","6.94B","7.12B","7.25B","7.68B"]
["Land & Improvements","411M","368M","354M","341M","348M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","14.42B","14.35B","14.58B","14.98B","16.05B"]
["Total Investments and Advances","1.58B","930M","126M","145M","150M"]
["Other Long-Term Investments","1.51B","872M","70M","85M","80M"]
["Long-Term Note Receivable","96M","-","-","-","-"]
["Intangible Assets","9.03B","8.49B","11.85B","11.49B","13.45B"]
["Net Goodwill","7.35B","7.05B","9.25B","9.17B","10.51B"]
["Net Other Intangibles","1.69B","1.44B","2.6B","2.32B","2.94B"]
["Other Assets","1.1B","711M","731M","611M","734M"]
["Tangible Other Assets","524M","665M","543M","559M","497M"]
["Total Assets","33.55B","31.27B","32.88B","32.91B","37.99B"]
["Assets - Total - Growth","-",-6.8000000000000005E-2,5.16E-2,6.9999999999999999E-4,0.15440000000000001]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","1.68B","106M","2.04B","972M","1.85B"]
["Short Term Debt","97M","51M","2.04B","172M","751M"]
["Current Portion of Long Term Debt","1.59B","55M","-","800M","1.1B"]
["Accounts Payable","1.8B","1.81B","1.69B","1.8B","1.95B"]
["Accounts Payable Growth","-",4.4000000000000003E-3,-6.25E-2,6.1400000000000003E-2,8.1799999999999998E-2]
["Income Tax Payable","454M","469M","332M","299M","310M"]
["Other Current Liabilities","3.56B","3.62B","3.05B","3.15B","3.58B"]
["Dividends Payable","567M","648M","-","-","-"]
["Accrued Payroll","964M","964M","852M","899M","1.15B"]
["Miscellaneous Current Liabilities","2.03B","2B","2.2B","2.25B","2.43B"]
["Total Current Liabilities","7.5B","6B","7.12B","6.22B","7.69B"]
["Long-Term Debt","4.38B","6.79B","8.8B","10.72B","12.16B"]
["Long-Term Debt excl. Capitalized Leases","4.33B","6.73B","8.75B","10.68B","12.1B"]
["Non-Convertible Debt","4.33B","6.73B","8.75B","10.68B","12.1B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","58M","59M","46M","45M","60M"]
["Provision for Risks & Charges","2.11B","4.11B","3.77B","4.27B","3.94B"]
["Deferred Taxes","178M","(748M)","(124M)","(277M)","(276M)"]
["Deferred Taxes - Credit","538M","141M","551M","145M","235M"]
["Deferred Taxes - Debit","360M","889M","675M","422M","511M"]
["Other Liabilities","1.07B","1.09B","1.17B","1.2B","2.35B"]
["Other Liabilities (excl. Deferred Income)","1.05B","1.07B","1.15B","1.19B","2.31B"]
["Deferred Income","19M","21M","19M","15M","37M"]
["Total Liabilities","15.6B","18.13B","21.42B","22.56B","26.37B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.46500000000000002,0.57969999999999999,0.6512,0.68569999999999998,0.69410000000000005]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","17.5B","13.11B","11.43B","10.3B","11.56B"]
["Common Stock Par/Carry Value","9M","9M","9M","9M","9M"]
["Retained Earnings","32.42B","34.32B","36.3B","37.91B","39.12B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(188M)","(1.1B)","(1.68B)","(2.01B)","(1.64B)"]
["Unrealized Gain/Loss Marketable Securities","(2M)","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(15.39B)","(19.31B)","(23.31B)","(25.43B)","(25.89B)"]
["Common Equity / Total Assets",0.52170000000000005,0.41920000000000002,0.34760000000000002,0.313,0.3044]
["Total Shareholders' Equity","17.5B","13.11B","11.43B","10.3B","11.56B"]
["Total Shareholders' Equity / Total Assets",0.52170000000000005,0.41920000000000002,0.34760000000000002,0.313,0.3044]
["Accumulated Minority Interest","446M","33M","39M","45M","59M"]
["Total Equity","17.95B","13.14B","11.47B","10.34B","11.62B"]
["Liabilities & Shareholders' Equity","33.55B","31.27B","32.88B","32.91B","37.99B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:39 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["2:02p"]
[]
["Gold ends higher, but suffers longest stretch of monthly declines in more than 5 years"]
[]
["2:02p"]
[]
["Is Campbell Soup making a bad decision to sell its fresh food business? "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25955.41]
[-31.51]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.98]
[15.62]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.08]
[-1.05]
[-4.0000000000000002E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MMM Cash Flow","index":23,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["3M Co."]
["NYSE: MMM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["3M Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:39 p.m."]
[]
["MMM"]
["/quotes/zigman/302497/composite"]
[]
["$"]
[]
[210.83]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.24m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/302497/composite"]
[]
["Previous close"]
[]
[210.22]
[]
[210.83]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[209.44]
[]
[211.72]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[190.57]
[]
[259.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for 3M Co."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","4.72B","5B","4.84B","5.06B","4.87B"]
["Net Income Growth","-",5.8700000000000002E-2,-3.1399999999999997E-2,4.48E-2,-3.7400000000000003E-2]
["Depreciation, Depletion & Amortization","1.37B","1.41B","1.44B","1.47B","1.54B"]
["Depreciation and Depletion","1.14B","1.18B","1.21B","1.21B","1.31B"]
["Amortization of Intangible Assets","236M","228M","229M","262M","238M"]
["Deferred Taxes & Investment Tax Credit","(167M)","(146M)","395M","7M","107M"]
["Deferred Taxes","(167M)","(146M)","395M","7M","107M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","219M","289M","411M","166M","(896M)"]
["Funds from Operations","6.14B","6.55B","7.08B","6.71B","5.62B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(327M)","77M","(662M)","(43M)","616M"]
["Receivables","(337M)","(268M)","(58M)","(313M)","(245M)"]
["Accounts Payable","16M","75M","9M","148M","24M"]
["Other Assets/Liabilities","(126M)","177M","128M","(36M)","257M"]
["Net Operating Cash Flow","5.82B","6.63B","6.42B","6.66B","6.24B"]
["Net Operating Cash Flow Growth","-",0.1391,-3.1099999999999999E-2,3.7699999999999997E-2,-6.3299999999999995E-2]
["Net Operating Cash Flow / Sales",0.18840000000000001,0.2082,0.21210000000000001,0.2213,0.1971]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(1.67B)","(1.49B)","(1.46B)","(1.42B)","(1.37B)"]
["Capital Expenditures (Fixed Assets)","(1.67B)","(1.49B)","(1.46B)","(1.42B)","(1.37B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",0.1033,2.1399999999999999E-2,2.81E-2,3.3099999999999997E-2]
["Capital Expenditures / Sales",-5.3900000000000003E-2,-4.6899999999999997E-2,-4.8300000000000003E-2,-4.7199999999999999E-2,-4.3400000000000001E-2]
["Net Assets from Acquisitions","-","(955M)","(2.91B)","(16M)","(2.02B)"]
["Sale of Fixed Assets & Businesses","136M","135M","156M","200M","1.11B"]
["Purchase/Sale of Investments","627M","754M","1.3B","(163M)","(798M)"]
["Purchase of Investments","(4.04B)","(1.28B)","(652M)","(1.41B)","(2.15B)"]
["Sale/Maturity of Investments","4.67B","2.03B","1.95B","1.25B","1.35B"]
["Other Uses","-","-","-","(4M)","(6M)"]
["Other Sources","46M","102M","102M","-","-"]
["Net Investing Cash Flow","(856M)","(1.46B)","(2.82B)","(1.4B)","(3.09B)"]
["Net Investing Cash Flow Growth","-",-0.70209999999999995,-0.93340000000000001,0.502,-1.1996]
["Net Investing Cash Flow / Sales",-2.7699999999999999E-2,-4.58E-2,-9.3100000000000002E-2,-4.6600000000000003E-2,-9.7500000000000003E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(1.73B)","(2.22B)","(2.56B)","(2.68B)","(2.8B)"]
["Common Dividends","(1.73B)","(2.22B)","(2.56B)","(2.68B)","(2.8B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(3.6B)","(4.68B)","(4.6B)","(2.95B)","(1.33B)"]
["Repurchase of Common & Preferred Stk.","(5.21B)","(5.65B)","(5.24B)","(3.75B)","(2.07B)"]
["Sale of Common & Preferred Stock","1.61B","968M","635M","804M","734M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","1.61B","968M","635M","804M","734M"]
["Issuance/Reduction of Debt, Net","(37M)","1.01B","3.48B","1.04B","1.6B"]
["Change in Current Debt","(2M)","27M","860M","(797M)","578M"]
["Change in Long-Term Debt","(35M)","983M","2.62B","1.84B","1.03B"]
["Issuance of Long-Term Debt","824M","2.61B","3.42B","2.83B","1.99B"]
["Reduction in Long-Term Debt","(859M)","(1.63B)","(800M)","(992M)","(962M)"]
["Other Funds","124M","148M","34M","(42M)","(121M)"]
["Other Uses","32M","(19M)","(120M)","(42M)","(121M)"]
["Other Sources","92M","167M","154M","-","-"]
["Net Financing Cash Flow","(5.25B)","(5.74B)","(3.65B)","(4.63B)","(2.66B)"]
["Net Financing Cash Flow Growth","-",-9.4500000000000001E-2,0.36470000000000002,-0.2681,0.42609999999999998]
["Net Financing Cash Flow / Sales",-0.1699,-0.1804,-0.1205,-0.15359999999999999,-8.3900000000000002E-2]
["Exchange Rate Effect","(17M)","(111M)","(54M)","(33M)","156M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(302M)","(684M)","(99M)","600M","655M"]
["Free Cash Flow","4.15B","5.13B","4.96B","5.24B","4.87B"]
["Free Cash Flow Growth","-",0.23630000000000001,-3.39E-2,5.7099999999999998E-2,-7.1499999999999994E-2]
["Free Cash Flow Yield","-","-","-","-",1.43E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:39 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["2:02p"]
[]
["Gold ends higher, but suffers longest stretch of monthly declines in more than 5 years"]
[]
["2:02p"]
[]
["Is Campbell Soup making a bad decision to sell its fresh food business? "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25956.5]
[-30.42]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8104.15]
[15.79]
[2E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.15]
[-0.98]
[-2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MMM Summary","index":24,"n_rows":343,"n_cols":4,"rows_kept":343,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 21 mins"]
["S&P 500"]
[2900.09]
["-1.04(-0.04%)"]
["Dow 30"]
[25955.94]
["-30.98(-0.12%)"]
["Nasdaq"]
[8104.17]
["+15.81(+0.20%)"]
["Russell 2000"]
[1737.65]
["+5.29(+0.31%)"]
["Crude Oil"]
[69.83]
["-0.42(-0.60%)"]
["Gold"]
[1204.9000000000001]
["-0.10(-0.01%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.52%)"]
["3M Company (MMM)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["210.85+0.63 (+0.30%)"]
["As of 3:39PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",210.22]
["Open",209.57]
["Bid","210.43 x 800"]
["Ask","210.46 x 800"]
["Day's Range","209.45 - 211.72"]
["52 Week Range","190.57 - 259.77"]
["Volume",1260231]
["Avg. Volume",2257016]
["Market Cap","123.688B"]
["Beta",1.1200000000000001]
["PE Ratio (TTM)",29.17]
["EPS (TTM)",7.23]
["Earnings Date",43396]
["Forward Dividend & Yield","5.44 (2.59%)"]
["Ex-Dividend Date",43335]
["1y Target Est",210.36]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","123.69B"]
["Enterprise Value 3","134.87B"]
["Trailing P/E ",29.17]
["Forward P/E 1",18.78]
["PEG Ratio (5 yr expected) 1",2.1]
["Price/Sales (ttm)",3.77]
["Price/Book (mrq)",11.93]
["Enterprise Value/Revenue 3",4.1100000000000003]
["Enterprise Value/EBITDA 6",15.81]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",0.13439999999999999]
["Operating Margin (ttm)",0.21049999999999999]
["Management Effectiveness"]
["Return on Assets (ttm)",0.1221]
["Return on Equity (ttm)",0.40110000000000001]
["Income Statement"]
["Revenue (ttm)","32.83B"]
["Revenue Per Share (ttm)",55.14]
["Quarterly Revenue Growth (yoy)",7.3999999999999996E-2]
["Gross Profit (ttm)","15.74B"]
["EBITDA ","8.53B"]
["Net Income Avi to Common (ttm)","4.41B"]
["Diluted EPS (ttm)",7.23]
["Quarterly Earnings Growth (yoy)",0.17299999999999999]
["Balance Sheet"]
["Total Cash (mrq)","3.19B"]
["Total Cash Per Share (mrq)",5.43]
["Total Debt (mrq)","14.54B"]
["Total Debt/Equity (mrq)",139.38999999999999]
["Current Ratio (mrq)",1.56]
["Book Value Per Share (mrq)",17.670000000000002]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","5.65B"]
["Levered Free Cash Flow (ttm)","3.9B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.1200000000000001]
["52-Week Change 3",2.8899999999999999E-2]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",259.77]
["52 Week Low 3",190.57]
["50-Day Moving Average 3",204.61]
["200-Day Moving Average 3",210.53]
["Share Statistics"]
["Avg Vol (3 month) 3","2.26M"]
["Avg Vol (10 day) 3","1.8M"]
["Shares Outstanding 5","586.61M"]
["Float ","586.24M"]
["% Held by Insiders 1",7.7399999999999997E-2]
["% Held by Institutions 1",0.1042]
["Shares Short (Aug 15, 2018) 4","6.84M"]
["Short Ratio (Aug 15, 2018) 4",2.95]
["Short % of Float (Aug 15, 2018) 4",1.49E-2]
["Short % of Shares Outstanding (Aug 15, 2018) 4",1.17E-2]
["Shares Short (prior month Jul 13, 2018) 4","7.73M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",5.44]
["Forward Annual Dividend Yield 4",2.5899999999999999E-2]
["Trailing Annual Dividend Rate 3",5.07]
["Trailing Annual Dividend Yield 3",2.41E-2]
["5 Year Average Dividend Yield 4",2.2999999999999998]
["Payout Ratio 4",0.70120000000000005]
["Dividend Date 3",43355]
["Ex-Dividend Date 4",43335]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",37894]
[]
["Market Realist•6 hours ago"]
["3M’s Valuations Compared to Its Peers"]
["As of August 30, 3M’s (MMM) one-year forward PE multiple is 19.24x. In comparison, Honeywell (HON) and Stanley Black & Decker (SWK) have one-year forward PE multiples of ~18.5x and 15.60x, respectively. The forward PE multiple takes future earnings into consideration."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Market Realist•6 hours ago"]
["3M: Institutional Investors’ Activities"]
["The 13F filings on June 30 indicated that institutional investors own 67.3% of 3M’s (MMM) outstanding shares. Of the 2,036 institutional investors that held 3M, 818 increased their positions, 911 reduced their positions, and 307 maintained their positions. The institutional investors were net sellers in 3M, which indicates bearishness towards the stock."]
[]
["Market Realist•6 hours ago"]
["Can 3M’s Stock Price Recover Some Lost Ground?"]
["As of August 30, 3M’s (MMM) stock price has declined 10.6% in 2018. In comparison, General Electric (GE) and Stanley Black & Decker’s (SWK) stock prices have declined 25.7% and 14.9%, respectively. In contrast, Honeywell (HON) has gained 4.5%. 3M has underperformed the broader market. The S&P 500 (SPY) has gained ~9.0% year-to-date."]
[]
["Market Realist•6 hours ago"]
["What 3M’s Short Interest Numbers Suggest"]
["As of August 15, the latest short interest data indicate that 3M’s (MMM) short interest has remained range bound. According to the latest report, 3M’s short interest was at 1.16% of the outstanding shares. 3M reported better-than-expected earnings in the second quarter after it met analysts’ expectations in the first quarter and provided a milder outlook."]
[]
["Market Realist•6 hours ago"]
["Analysts’ Opinion on 3M Is Largely Divided"]
["The number of analysts tracking 3M (MMM) increased to 16—compared to 14 three months ago. For 3M, 25% of the analysts recommended a “buy,” 50% recommended a “hold,” and 25% recommended a “sell.”"]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•6 hours ago"]
["3M’s Dividend Growth: Analyzing the Strength"]
["3M (MMM) is set to pay its third-quarter dividend on September 12. Investors who held 3M stock as of August 24 in the company’s record will be eligible for the dividend. At the end of the second quarter, 3M had 604.2 million outstanding shares. Assuming that 3M doesn’t buy back any shares until the record date, it would pay ~$821.7 million in dividends in the third quarter."]
[]
["Market Realist•6 hours ago"]
["3M’s Dividend Yield Is Steady: Could It Increase?"]
["As of August 30, 3M’s dividend yield was at 2.60%, which shows signs of stabilization. The company witnessed a continuous decline in the dividend yield from the third quarter of 2015 until the fourth quarter of 2017. Stanley Black & Decker (SWK), Caterpillar (CAT), and Deere (DE) have dividend yields of 1.8%, 2.4%, and 1.9%, respectively."]
[]
["Simply Wall St.•yesterday"]
["Who Are The Top Investors In 3M Company (NYSE:MMM)?"]
["I am going to take a deep dive into 3M Company’s (NYSE:MMM) most recent ownership structure, not a frequent subject of discussion among individual investors. The impact of a company’sRead More..."]
[]
["Market Realist•yesterday"]
["Why GE Stock Could Be under Pressure for the Rest of 2018"]
["For the last few days, General Electric (GE) has seen a steady decline in its stock price. On August 13, the company’s stock price fell to $11.9, which was its lowest level since July 2009. Investors’ doubt regarding General Electric’s revival plan has grown day by day."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about 3M Co."]
["3M Co NYSE:MMM"]
[]
["Zacks•2 days ago"]
["3M Company & Holmes Group Collaborate on Roof Protection"]
["3M's (MMM) diversified product portfolio and the ability to penetrate in different markets have been its forte. However, rising cost of sales remains a major cause of concern."]
[]
["Business Wire•3 days ago"]
["3M and Mike Holmes Collaborate to Protect the Curb Appeal of Homes"]
["Shingles featuring Scotchgard™ Protector by 3M protect against black streaks on roofs caused by algae, now designated a HOLMES Approved Product. Professional contractor and TV host Mike Holmes is known for insisting on nothing less than the best product for the job and helping homeowners understand what it takes to make it right the first time. Together, 3M, Mike Holmes and his team plan to increase awareness with homeowners to help eliminate black streaks on roofs for good by naming shingles with Scotchgard™ Protector a HOLMES Approved Product."]
["Business Wire•3 days ago"]
["3M Announces Upcoming Investor Events"]
["3M today announced the following investor events:"]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Market Realist•4 days ago"]
["3M Files Another Lawsuit on Metal Mesh Conductor Technology"]
["On August 20, 3M (MMM) filed a lawsuit against Tovis, a South Korean company, in the District Court of Las Vegas. It has alleged that Tovis’s touch display products used in its gaming machines infringe on US patents 8,179,381, 9,823,786, 8,274,494, and 8,704,799."]
[]
["Zacks•4 days ago"]
["Here's Why You Should Steer Clear of 3M Company (MMM) Now"]
["Rising cost of sales on account of spike in interest expenses, inflation in the prices of major inputs and stiff competitive pressure impede 3M's (MMM) growth."]
[]
["Simply Wall St.•6 days ago"]
["Estimating The Intrinsic Value Of 3M Company (NYSE:MMM)"]
["I am going to run you through how I calculated the intrinsic value of 3M Company (NYSE:MMM) by estimating the company’s future cash flows and discounting them to their presentRead More..."]
[]
["American City Business Journals•6 days ago"]
["Stellar CEO John Wiborg has momentum as he closes in on $100 million"]
["Wiborg sees big opportunity ahead for his Tacoma-based industrial supplier, which works with Boeing, 3M, and Avista Corp."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
["TheStreet.com•7 days ago"]
["3M's Bullishness Should Stick"]
["was reviewed a month ago where I recommended that \"Aggressive traders could consider going long MMM on a close above $207.51 - our Point and Figure breakout point. In the updated daily bar chart of Action Alerts PLUS holding MMM, below, we can see the rally into early August and then the retreat. In this weekly bar chart of MMM, below, we can see an improving picture."]
["Business Wire•11 days ago"]
["3M Files Additional Lawsuit to Enforce Its Patent Rights in Metal Mesh Conductor Technology Used in Touch Screens"]
["3M and 3M Innovative Properties Co. filed a patent infringement lawsuit today in federal district court in Las Vegas, Nev., against South Korea-based Tovis Co. Ltd. and its subsidiary Tovis North America, and Scientific Games Corporation."]
[]
["Market Realist•11 days ago"]
["3M’s Quarterly Dividend and Board of Directors Update"]
["On August 14, 3M (MMM) announced its latest quarterly dividend. The dividend will be paid to shareholders on the company’s outstanding shares. 3M declared a dividend of $1.36 per share. To be eligible for the dividend, investors should hold 3M shares as of the close on August 24. The dividend is expected to be paid on September 12."]
[]
["InvestorPlace•14 days ago"]
["10 Dividend Aristocrats You Never Have to Worry About"]
["The fact of the matter is, however, for many investors the bulk of their total investing profits reaped for the long haul will come from dividends… even dividends that are reinvested in the companies paying them. With that as the backdrop, here’s a rundown of the market’s highest-quality dividend stocks … dividend payers that could be considered the aristocrats among the market’s income-oriented investments."]
[]
["Sponsored"]
[]
["Discover Card"]
["See why people are loving Discover it"]
["Cardmember Madeye says: “My Discover Card is easy to manage... Getting this card was a great decision.” See more ways Discover is winning people over…"]
["Reuters•14 days ago"]
["3M to pay $9.1 mln over defective military ear plugs"]
["The 3M Co. has agreed to pay $9.1 million to settle allegations it knowingly sold defective combat ear plugs to the U.S. military without disclosing defects that limited the effectiveness of the hearing protection devices, the U.S. Justice Department said on Thursday. A settlement frees 3M from the inconvenience of a long investigation and litigation, it said. The 3M payment settles allegations that 3M and its predecessor, Aearo Technologies Inc., knew the ear plugs it sold the military were too short for proper insertion into the users' ears and could loosen and not perform effectively in some people, the Justice Department said."]
[]
["Business Wire•15 days ago"]
["3M Transforms Main Headquarters to Inspire Curiosity and Wonder"]
["3M’s commitment to harnessing the power of curiosity and wonder is made visible today by the completion of a major design installation at their headquarters building in St. Paul, Minn. Global science company 3M has wrapped its main headquarters building to encourage people to pursue their own sense of curiosity that can lead to discovery and problem solving. The Wonder campaign seeks to inspire people to examine the world around them and see that curiosity can lead to great discoveries."]
["Business Wire•17 days ago"]
["3M Board Declares Quarterly Dividend"]
["The 3M Board of Directors today declared a dividend on the company’s common stock of $1.36 per share for the third quarter of 2018. The dividend is payable Sept. 12, 2018, to shareholders of record at the close of business on Aug."]
[]
["Markit•17 days ago"]
["See what the IHS Markit Score report has to say about 3M Co."]
["3M Co NYSE:MMM"]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["UTX",131.63,-0.96,-7.1999999999999998E-3]
["United Technologies Corporation"]
["PG",82.87,-0.54,-6.4999999999999997E-3]
["Procter & Gamble Company (The)"]
["JNJ",134.6,-0.35,-2.5999999999999999E-3]
["Johnson & Johnson"]
["CAT",139.06,0,0]
["Caterpillar, Inc."]
["DD","-","-","-"]
["DD"]
["Recommendation Rating"]
[]
[2.9]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (14)"]
[]
["Current 210.85"]
["Average 210.36"]
["Low 170.00"]
["High 255.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"MMM Mktw Sum","index":25,"n_rows":1807,"n_cols":5,"rows_kept":1807,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["3M Co."]
["NYSE: MMM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["3M Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:39 p.m."]
[]
["MMM"]
["/quotes/zigman/302497/composite"]
[]
["$"]
[]
[210.89]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.24m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/302497/composite"]
[]
["Previous close"]
[]
[210.22]
[]
[210.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[209.44]
[]
[211.72]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[190.57]
[]
[259.77]
[]
[]
[]
["Company Description"]
[]
["3M Co. is a technology company, which manufactures industrial, safety and consumer products. The company operates its business through the following segments: Industrial, Safety & Graphics, Health Care, Electronics & Energy, and Consumer. The Industrial segment provides products, including tapes, ab..."]
[]
["3M Co. is a technology company, which manufactures industrial, safety and consumer products. The company operates its business through the following segments: Industrial, Safety & Graphics, Health Care, Electronics & Energy, and Consumer. The Industrial segment provides products, including tapes, abrasives, adhesives, ceramics, sealants, closure systems for personal hygiene products, acoustic systems products, specialty materials and filtration systems. The Safety & Graphics segment offers personal protective equipment, traffic safety & security products, commercial graphics systems, commercial cleaning & protection products, floor matting, roofing granules for asphalt shingles, and fall protection products. The Health Care segment supplies medical and surgical equipment, skin health & infection prevention products, drug delivery systems, dental & orthodontic products, health information systems and food safety products. The Electronics & Energy segment involves in the optical films solutions for electronic displays, packaging and interconnection devices; insulating and splicing solutions; touch screens and touch monitors; renewable energy component solutions; and infrastructure protection products. The Consumer segment includes sponges, scouring pads, high-performance cloths, consumer and office tapes, repositionable notes, indexing systems, home improvement products, home care products, protective material products, and consumer & office tapes, as well as adhesives. The company was founded by Henry S. Bryan, Hermon W. Cable, John Dwan, William A. McGonagle and J. Danley Budd in 1902 and is headquartered in St. Paul, MN."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[26.54]
[]
["P/E Ratio (with extraordinary items)"]
[]
[28.83]
[]
["P/E Ratio (without extraordinary items)"]
[]
[29.68]
[]
["Price to Sales Ratio"]
[]
[4.5599999999999996]
[]
["Price to Book Ratio"]
[]
[12.11]
[]
["Price to Cash Flow Ratio"]
[]
[23.11]
[]
["Enterprise Value to EBITDA"]
[]
[14.64]
[]
["Enterprise Value to Sales"]
[]
[3.97]
[]
["Total Debt to Enterprise Value"]
[]
[0.09]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[345842]
[]
["Income Per Employee"]
[]
[53072]
[]
["Receivables Turnover"]
[]
[6.81]
[]
["Total Asset Turnover"]
[]
[0.89]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.86]
[]
["Quick Ratio"]
[]
[1.33]
[]
["Cash Ratio"]
[]
[0.54]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[49.64]
[]
["Operating Margin"]
[]
[23.23]
[]
["Pretax Margin"]
[]
[23.84]
[]
["Net Margin"]
[]
[15.35]
[]
["Return on Assets"]
[]
[13.71]
[]
["Return on Equity"]
[]
[44.44]
[]
["Return on Total Capital"]
[]
[20.43]
[]
["Return on Invested Capital"]
[]
[21.72]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[121.15]
[]
["Total Debt to Total Capital"]
[]
[54.78]
[]
["Total Debt to Total Assets"]
[]
[36.880000000000003]
[]
["Long-Term Debt to Equity"]
[]
[105.13]
[]
["Long-Term Debt to Total Capital"]
[]
[47.54]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Inge G. Thulin",64,1997,"Executive Chairman"]
["Mr. Michael F. Roman",58,"-","Chief Executive Officer & Director"]
["Mr. Nicholas C. Gangestad",51,1987,"Chief Financial Officer & Senior Vice President"]
["Dr. John Banovetz",50,"-","CTO, Senior Vice President-Research & Development"]
["Mr. Eric Quint","-",2013,"Chief Design Officer & Vice President"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43326,"Edward Michael Liddy",197,"  Award at $0 per share. ",0]
[null,"Director"]
[43326,"Michael L. Eskew",241,"  Award at $0 per share. ",0]
[null,"Director"]
[43326,"Herbert L. Henkel",172,"  Award at $0 per share. ",0]
[null,"Director"]
[43326,"Ahmet Muhtar Kent",197,"  Award at $0 per share. ",0]
[null,"Director"]
[43326,"Gregory R. Page",86,"  Award at $0 per share. ",0]
[null,"Director"]
[43326,"Dambisa F. Moyo",9,"  Award at $0 per share. ",0]
[null,"Director"]
[43326,"Dambisa F. Moyo",9,"  Award at $0 per share. ",0]
[null,"Director"]
[43322,"Jon T. Lindekugel",6410,"  Disposition at $203.01 per share. ",1301294]
[null,"Senior Vice President"]
[43322,"Jon T. Lindekugel",6410,"  Derivative/Non-derivative trans. at $78.72 per share. ",504595]
[null,"Senior Vice President"]
[43252,"Marlene M. McGrath",1607,"  Derivative/Non-derivative trans. at $199.59 per share. ",320741]
[null,"Senior VP - Human Resources"]
[43252,"Ashish K. Khandpur",604,"  Derivative/Non-derivative trans. at $199.59 per share. ",120552]
[null,"Executive Vice President"]
[43252,"Marlene M. McGrath",3523,"  Derivative/Non-derivative trans. at $199.59 per share. ",703155]
[null,"Senior VP - Human Resources"]
[43252,"Ashish K. Khandpur",1324,"  Derivative/Non-derivative trans. at $199.59 per share. ",264257]
[null,"Executive Vice President"]
[43228,"Edward Michael Liddy",951,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Edward Michael Liddy",5,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Vance D. Coffman",5,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Vance D. Coffman",338,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Michael L. Eskew",991,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Michael L. Eskew",11,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Herbert L. Henkel",928,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Herbert L. Henkel",5,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Ahmet Muhtar Kent",951,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Ahmet Muhtar Kent",5,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Thomas K. Brown",774,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Gregory R. Page",851,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Gregory R. Page",3,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Sondra L. Barbour",774,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"David B. Dillon",774,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Patricia Ann Woertz",842,"  Award at $0 per share. ",0]
[null,"Director"]
[43228,"Amy E. Hood",774,"  Award at $0 per share. ",0]
[null,"Director"]
[43154,"Frank Roger Little",3133,"  Disposition at $236.85 per share. ",742051]
[null,"Executive Vice President"]
[43137,"Inge G. Thulin",1012,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Chairman, President & CEO; Director"]
[43137,"Hak Cheol Shin",2711,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Vice Chair & Exec Vice Pres"]
[43137,"Joaquin Delgado",3313,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Michael G. Vale",220,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Julie L. Bushman",2479,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Nicholas C. Gangestad",3207,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Sr. VP & CFO"]
[43137,"Marlene M. McGrath",2759,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior VP - Human Resources"]
[43137,"Ivan K. Fong",2565,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Sr. VP, Legal & Gen. Counsel"]
[43137,"Michael F. Roman",176,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"James L. Bauman",144,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Paul A. Keel",106,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Frank Roger Little",2652,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Ashish K. Khandpur",131,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Jon T. Lindekugel",103,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Jon T. Lindekugel",82,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Eric D. Hammes",78,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"John Banovetz",558,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Sr Vice President"]
[43137,"Kristen M. Ludgate",251,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Sr Vice President"]
[43137,"Ippocratis Vrohidis",418,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Vice President & CAO"]
[43137,"Inge G. Thulin",34218,"  Award at $0 per share. ",0]
[null,"Chairman, President & CEO; Director"]
[43137,"Hak Cheol Shin",5944,"  Award at $0 per share. ",0]
[null,"Vice Chair & Exec Vice Pres"]
[43137,"Joaquin Delgado",7235,"  Award at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Edward Michael Liddy",159,"  Award at $0 per share. ",0]
[null,"Director"]
[43137,"Vance D. Coffman",138,"  Award at $0 per share. ",0]
[null,"Director"]
[43137,"Michael L. Eskew",191,"  Award at $0 per share. ",0]
[null,"Director"]
[43137,"Michael G. Vale",7431,"  Award at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Herbert L. Henkel",138,"  Award at $0 per share. ",0]
[null,"Director"]
[43137,"Julie L. Bushman",5597,"  Award at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Nicholas C. Gangestad",9178,"  Award at $0 per share. ",0]
[null,"Sr. VP & CFO"]
[43137,"Marlene M. McGrath",6016,"  Award at $0 per share. ",0]
[null,"Senior VP - Human Resources"]
[43137,"Ivan K. Fong",5597,"  Award at $0 per share. ",0]
[null,"Sr. VP, Legal & Gen. Counsel"]
[43137,"Michael F. Roman",5944,"  Award at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"James L. Bauman",4881,"  Award at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"James L. Bauman",4881,"  Award at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Ahmet Muhtar Kent",159,"  Award at $0 per share. ",0]
[null,"Director"]
[43137,"Paul A. Keel",3581,"  Award at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Frank Roger Little",5785,"  Award at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Ashish K. Khandpur",3796,"  Award at $0 per share. ",0]
[null,"Executive Vice President"]
[43137,"Jon T. Lindekugel",2767,"  Award at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Jon T. Lindekugel",2767,"  Award at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Gregory R. Page",69,"  Award at $0 per share. ",0]
[null,"Director"]
[43137,"Eric D. Hammes",1847,"  Award at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"John Banovetz",1210,"  Award at $0 per share. ",0]
[null,"Sr Vice President"]
[43137,"John Banovetz",1210,"  Award at $0 per share. ",0]
[null,"Sr Vice President"]
[43137,"Kristen M. Ludgate",500,"  Award at $0 per share. ",0]
[null,"Sr Vice President"]
[43137,"Ippocratis Vrohidis",900,"  Award at $0 per share. ",0]
[null,"Vice President & CAO"]
[43133,"Michael G. Vale",2201,"  Derivative/Non-derivative trans. at $54.11 per share. ",119096]
[null,"Executive Vice President"]
[43133,"Michael G. Vale",3043,"  Derivative/Non-derivative trans. at $54.11 per share. ",164656]
[null,"Executive Vice President"]
[43133,"Michael G. Vale",3200,"  Derivative/Non-derivative trans. at $54.11 per share. ",173152]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",2458,"  Derivative/Non-derivative trans. at $77.18 per share. ",189708]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",4146,"  Derivative/Non-derivative trans. at $77.18 per share. ",319988]
[null,"Executive Vice President"]
[43133,"James L. Bauman",11660,"  Derivative/Non-derivative trans. at $54.11 per share. ",630922]
[null,"Executive Vice President"]
[43133,"John Banovetz",204,"  Derivative/Non-derivative trans. at $245.17 per share. ",50014]
[null,"Sr Vice President"]
[43133,"Michael G. Vale",900,"  Disposition at $247.05 per share. ",222345]
[null,"Executive Vice President"]
[43133,"Michael G. Vale",1500,"  Disposition at $247.04 per share. ",370560]
[null,"Executive Vice President"]
[43133,"Michael G. Vale",100,"  Disposition at $247.03 per share. ",24703]
[null,"Executive Vice President"]
[43133,"Michael G. Vale",100,"  Disposition at $246.9 per share. ",24690]
[null,"Executive Vice President"]
[43133,"Michael G. Vale",443,"  Disposition at $246.89 per share. ",109372]
[null,"Executive Vice President"]
[43133,"Michael G. Vale",3200,"  Disposition at $246.98 per share. ",790336]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",100,"  Disposition at $246.69 per share. ",24669]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",800,"  Disposition at $246.66 per share. ",197328]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",2146,"  Disposition at $246.66 per share. ",529332]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",300,"  Disposition at $246.65 per share. ",73995]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",100,"  Disposition at $246.64 per share. ",24664]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",300,"  Disposition at $246.63 per share. ",73989]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",200,"  Disposition at $246.62 per share. ",49324]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",100,"  Disposition at $246.61 per share. ",24661]
[null,"Executive Vice President"]
[43133,"Michael F. Roman",100,"  Disposition at $246.59 per share. ",24659]
[null,"Executive Vice President"]
[43133,"James L. Bauman",200,"  Disposition at $248.09 per share. ",49618]
[null,"Executive Vice President"]
[43133,"James L. Bauman",700,"  Disposition at $248.08 per share. ",173656]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $248.01 per share. ",24801]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.99 per share. ",24799]
[null,"Executive Vice President"]
[43133,"James L. Bauman",250,"  Disposition at $247.94 per share. ",61985]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.93 per share. ",24793]
[null,"Executive Vice President"]
[43133,"James L. Bauman",1376,"  Disposition at $247.92 per share. ",341137]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.89 per share. ",24789]
[null,"Executive Vice President"]
[43133,"James L. Bauman",300,"  Disposition at $247.87 per share. ",74361]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.86 per share. ",24786]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.85 per share. ",24785]
[null,"Executive Vice President"]
[43133,"James L. Bauman",400,"  Disposition at $247.84 per share. ",99136]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.83 per share. ",24783]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.8 per share. ",24780]
[null,"Executive Vice President"]
[43133,"James L. Bauman",200,"  Disposition at $247.77 per share. ",49554]
[null,"Executive Vice President"]
[43133,"James L. Bauman",225,"  Disposition at $247.76 per share. ",55746]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.75 per share. ",24775]
[null,"Executive Vice President"]
[43133,"James L. Bauman",213,"  Disposition at $247.74 per share. ",52768]
[null,"Executive Vice President"]
[43133,"James L. Bauman",515,"  Disposition at $247.71 per share. ",127570]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.7 per share. ",24770]
[null,"Executive Vice President"]
[43133,"James L. Bauman",200,"  Disposition at $247.69 per share. ",49538]
[null,"Executive Vice President"]
[43133,"James L. Bauman",200,"  Disposition at $247.68 per share. ",49536]
[null,"Executive Vice President"]
[43133,"James L. Bauman",101,"  Disposition at $247.67 per share. ",25014]
[null,"Executive Vice President"]
[43133,"James L. Bauman",350,"  Disposition at $247.64 per share. ",86674]
[null,"Executive Vice President"]
[43133,"James L. Bauman",312,"  Disposition at $247.54 per share. ",77232]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.53 per share. ",24753]
[null,"Executive Vice President"]
[43133,"James L. Bauman",100,"  Disposition at $247.52 per share. ",24752]
[null,"Executive Vice President"]
[43133,"James L. Bauman",888,"  Disposition at $247.5 per share. ",219780]
[null,"Executive Vice President"]
[43133,"James L. Bauman",600,"  Disposition at $247.43 per share. ",148458]
[null,"Executive Vice President"]
[43133,"James L. Bauman",27,"  Disposition at $247.4 per share. ",6679]
[null,"Executive Vice President"]
[43133,"James L. Bauman",589,"  Disposition at $247.36 per share. ",145695]
[null,"Executive Vice President"]
[43133,"James L. Bauman",600,"  Disposition at $247.28 per share. ",148368]
[null,"Executive Vice President"]
[43133,"James L. Bauman",125,"  Disposition at $247.25 per share. ",30906]
[null,"Executive Vice President"]
[43133,"James L. Bauman",1100,"  Disposition at $247.22 per share. ",271942]
[null,"Executive Vice President"]
[43133,"James L. Bauman",989,"  Disposition at $246.84 per share. ",244124]
[null,"Executive Vice President"]
[43133,"John Banovetz",104,"  Derivative/Non-derivative trans. at $245.17 per share. ",25497]
[null,"Sr Vice President"]
[43132,"Hak Cheol Shin",800,"  Disposition at $250 per share. ",200000]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.97 per share. ",49994]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $249.96 per share. ",124980]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.95 per share. ",24995]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.92 per share. ",49984]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.91 per share. ",24991]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.9 per share. ",24990]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $249.88 per share. ",124940]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",918,"  Disposition at $249.87 per share. ",229380]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",600,"  Disposition at $249.86 per share. ",149916]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $249.86 per share. ",99944]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.85 per share. ",24985]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $249.84 per share. ",124920]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",1100,"  Disposition at $249.83 per share. ",274813]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.82 per share. ",24982]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.81 per share. ",49962]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",700,"  Disposition at $249.8 per share. ",174860]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",700,"  Disposition at $249.78 per share. ",174846]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.76 per share. ",24976]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.76 per share. ",49952]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",491,"  Disposition at $249.75 per share. ",122627]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $249.73 per share. ",124865]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.72 per share. ",49944]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.71 per share. ",24971]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $249.7 per share. ",74910]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",600,"  Disposition at $249.69 per share. ",149814]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",911,"  Disposition at $249.68 per share. ",227458]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.67 per share. ",49934]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $249.66 per share. ",99864]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $249.66 per share. ",124830]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.66 per share. ",24966]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",89,"  Disposition at $249.65 per share. ",22218]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.64 per share. ",49928]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.63 per share. ",24963]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.62 per share. ",49924]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $249.62 per share. ",74886]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.61 per share. ",24961]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $249.6 per share. ",99840]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",700,"  Disposition at $249.59 per share. ",174713]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $249.57 per share. ",99828]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.56 per share. ",49912]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $249.55 per share. ",99820]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.54 per share. ",24954]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.5 per share. ",49900]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $249.46 per share. ",124730]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.45 per share. ",49890]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.43 per share. ",24943]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $249.41 per share. ",74823]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.39 per share. ",24939]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.38 per share. ",24938]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.37 per share. ",24937]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",414,"  Disposition at $249.35 per share. ",103230]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.27 per share. ",24927]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $249.25 per share. ",74775]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.23 per share. ",24923]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $249.21 per share. ",99684]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $249.2 per share. ",99680]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.19 per share. ",49838]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.17 per share. ",24917]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $249.16 per share. ",99664]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $249.15 per share. ",74745]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.13 per share. ",24913]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.12 per share. ",49824]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",800,"  Disposition at $249.11 per share. ",199288]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249.09 per share. ",49818]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $249.03 per share. ",74709]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $249.02 per share. ",24902]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $249 per share. ",49800]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.97 per share. ",49794]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.95 per share. ",49790]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.94 per share. ",24894]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.91 per share. ",49782]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.9 per share. ",24890]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.88 per share. ",49776]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $248.83 per share. ",124415]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.82 per share. ",49764]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.81 per share. ",49762]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.79 per share. ",49758]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.74 per share. ",49748]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.73 per share. ",24873]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.72 per share. ",24872]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $248.7 per share. ",99480]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $248.7 per share. ",99480]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $248.67 per share. ",74601]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $248.66 per share. ",74598]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.65 per share. ",24865]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.64 per share. ",49728]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.63 per share. ",49726]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $248.61 per share. ",74583]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.58 per share. ",49716]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $248.57 per share. ",74571]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",92,"  Disposition at $248.56 per share. ",22867]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.54 per share. ",49708]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $248.52 per share. ",74556]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",700,"  Disposition at $248.49 per share. ",173943]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.47 per share. ",24847]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $248.45 per share. ",99380]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.44 per share. ",49688]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.42 per share. ",49684]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.38 per share. ",49676]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.35 per share. ",24835]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",88,"  Disposition at $248.34 per share. ",21853]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.33 per share. ",24833]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.32 per share. ",24832]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $248.3 per share. ",74490]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",600,"  Disposition at $248.29 per share. ",148974]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.28 per share. ",24828]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $248.27 per share. ",99308]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",600,"  Disposition at $248.25 per share. ",148950]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.23 per share. ",24823]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.22 per share. ",24822]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.21 per share. ",49642]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $248.2 per share. ",99280]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.2 per share. ",24820]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",306,"  Disposition at $248.19 per share. ",75946]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",194,"  Disposition at $248.18 per share. ",48146]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.17 per share. ",49634]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.16 per share. ",24816]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",385,"  Disposition at $248.16 per share. ",95541]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",600,"  Disposition at $248.15 per share. ",148890]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.14 per share. ",49628]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.12 per share. ",24812]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $248.08 per share. ",74424]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",105,"  Disposition at $248.07 per share. ",26047]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",795,"  Disposition at $248.06 per share. ",197207]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $248.05 per share. ",49610]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $248.03 per share. ",99212]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $248.02 per share. ",99208]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $248.01 per share. ",24801]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",310,"  Disposition at $248 per share. ",76880]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",590,"  Disposition at $247.99 per share. ",146314]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.98 per share. ",74394]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.96 per share. ",24796]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",900,"  Disposition at $247.96 per share. ",223164]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $247.95 per share. ",99180]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.94 per share. ",74382]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.93 per share. ",74379]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.92 per share. ",24792]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.91 per share. ",24791]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.9 per share. ",49580]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.9 per share. ",49580]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.88 per share. ",24788]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.86 per share. ",74358]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.85 per share. ",49570]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.84 per share. ",49568]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.82 per share. ",49564]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.81 per share. ",74343]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.8 per share. ",74340]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.78 per share. ",24778]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",600,"  Disposition at $247.78 per share. ",148668]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $247.77 per share. ",99108]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",562,"  Disposition at $247.76 per share. ",139241]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",121,"  Disposition at $247.75 per share. ",29977]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",221,"  Disposition at $247.74 per share. ",54750]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",47,"  Disposition at $247.73 per share. ",11643]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $247.72 per share. ",99088]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $247.7 per share. ",99080]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.69 per share. ",24769]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.67 per share. ",24767]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.66 per share. ",24766]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.65 per share. ",24765]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.61 per share. ",74283]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $247.6 per share. ",99040]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.59 per share. ",74277]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.58 per share. ",24758]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.57 per share. ",49514]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $247.55 per share. ",123775]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",148,"  Disposition at $247.54 per share. ",36635]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $247.54 per share. ",123770]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.52 per share. ",49504]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.49 per share. ",24749]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.48 per share. ",49496]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.47 per share. ",49494]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.46 per share. ",24746]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.45 per share. ",24745]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.43 per share. ",24743]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $247.42 per share. ",123710]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.41 per share. ",49482]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.4 per share. ",24740]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $247.4 per share. ",98960]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.39 per share. ",74217]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",180,"  Disposition at $247.38 per share. ",44528]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",112,"  Disposition at $247.38 per share. ",27706]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $247.36 per share. ",123680]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.35 per share. ",49470]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.33 per share. ",24733]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",200,"  Disposition at $247.32 per share. ",49464]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $247.3 per share. ",98920]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",700,"  Disposition at $247.29 per share. ",173103]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.28 per share. ",24728]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",500,"  Disposition at $247.27 per share. ",123635]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.26 per share. ",24726]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.25 per share. ",24725]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",600,"  Disposition at $247.24 per share. ",148344]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",193,"  Disposition at $247.23 per share. ",47715]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.2 per share. ",24720]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.19 per share. ",24719]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.18 per share. ",74154]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.18 per share. ",24718]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.17 per share. ",24717]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $247.15 per share. ",98860]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",1100,"  Disposition at $247.13 per share. ",271843]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.12 per share. ",24712]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $247.08 per share. ",74124]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",100,"  Disposition at $247.02 per share. ",24702]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",700,"  Disposition at $247 per share. ",172900]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",400,"  Disposition at $246.98 per share. ",98792]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Hak Cheol Shin",300,"  Disposition at $246.96 per share. ",74088]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Nicholas C. Gangestad",1681,"  Disposition at $249.76 per share. ",419846]
[null,"Sr. VP & CFO"]
[43132,"Paul A. Keel",415,"  Disposition at $247.03 per share. ",102517]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",488,"  Disposition at $247.02 per share. ",120545]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",927,"  Disposition at $247 per share. ",228969]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",1,"  Disposition at $246.99 per share. ",246]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",1688,"  Disposition at $246.98 per share. ",416902]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",100,"  Disposition at $246.97 per share. ",24697]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",432,"  Disposition at $246.95 per share. ",106682]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",902,"  Disposition at $246.94 per share. ",222739]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",200,"  Disposition at $246.93 per share. ",49386]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",1,"  Disposition at $246.92 per share. ",246]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",500,"  Disposition at $246.91 per share. ",123455]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",300,"  Disposition at $246.89 per share. ",74067]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",200,"  Disposition at $246.88 per share. ",49376]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",1643,"  Disposition at $246.87 per share. ",405607]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",197,"  Disposition at $246.84 per share. ",48627]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",5486,"  Disposition at $246.83 per share. ",1354109]
[null,"Senior Vice President"]
[43132,"Ippocratis Vrohidis",100,"  Disposition at $249.69 per share. ",24969]
[null,"Vice President & CAO"]
[43132,"Ippocratis Vrohidis",25,"  Disposition at $249.67 per share. ",6241]
[null,"Vice President & CAO"]
[43132,"Ippocratis Vrohidis",100,"  Disposition at $249.67 per share. ",24967]
[null,"Vice President & CAO"]
[43132,"Nicholas C. Gangestad",1500,"  Gift at $0 per share. ",0]
[null,"Sr. VP & CFO"]
[43132,"Paul A. Keel",200,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43132,"Hak Cheol Shin",58772,"  Derivative/Non-derivative trans. at $54.11 per share. ",3180152]
[null,"Vice Chair & Exec Vice Pres"]
[43132,"Nicholas C. Gangestad",1681,"  Derivative/Non-derivative trans. at $78.72 per share. ",132328]
[null,"Sr. VP & CFO"]
[43132,"Paul A. Keel",200,"  Derivative/Non-derivative trans. at $54.11 per share. ",10822]
[null,"Senior Vice President"]
[43132,"Paul A. Keel",13480,"  Derivative/Non-derivative trans. at $54.11 per share. ",729402]
[null,"Senior Vice President"]
[43132,"Ippocratis Vrohidis",125,"  Derivative/Non-derivative trans. at $101.49 per share. ",12686]
[null,"Vice President & CAO"]
[43132,"Ippocratis Vrohidis",225,"  Derivative/Non-derivative trans. at $101.49 per share. ",22835]
[null,"Vice President & CAO"]
[43131,"Inge G. Thulin",20,"  Disposition at $252.34 per share. ",5046]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",3,"  Disposition at $252.33 per share. ",756]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",11,"  Disposition at $252.29 per share. ",2775]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",10,"  Disposition at $252.28 per share. ",2522]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",7,"  Disposition at $252.27 per share. ",1765]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",200,"  Disposition at $252.26 per share. ",50452]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",220,"  Disposition at $252.25 per share. ",55495]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",600,"  Disposition at $252.24 per share. ",151344]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",300,"  Disposition at $252.23 per share. ",75669]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",298,"  Disposition at $252.21 per share. ",75158]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",1,"  Disposition at $252.2 per share. ",252]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",110,"  Disposition at $252.19 per share. ",27740]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",10,"  Disposition at $252.18 per share. ",2521]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",201,"  Disposition at $252.17 per share. ",50686]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",10,"  Disposition at $252.16 per share. ",2521]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",102,"  Disposition at $252.14 per share. ",25718]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",210,"  Disposition at $252.13 per share. ",52947]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",429,"  Disposition at $252.12 per share. ",108159]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",810,"  Disposition at $252.11 per share. ",204209]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",410,"  Disposition at $252.1 per share. ",103361]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",31,"  Disposition at $252.09 per share. ",7814]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",179,"  Disposition at $252.08 per share. ",45122]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",222,"  Disposition at $252.06 per share. ",55957]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",1,"  Disposition at $252.04 per share. ",252]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",24,"  Disposition at $252.03 per share. ",6048]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",10,"  Disposition at $252.02 per share. ",2520]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",217,"  Disposition at $252.01 per share. ",54686]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",287,"  Disposition at $252 per share. ",72324]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",10,"  Disposition at $251.98 per share. ",2519]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",19,"  Disposition at $251.97 per share. ",4787]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",300,"  Disposition at $251.96 per share. ",75588]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",210,"  Disposition at $251.95 per share. ",52909]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",10,"  Disposition at $251.94 per share. ",2519]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",210,"  Disposition at $251.93 per share. ",52905]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",500,"  Disposition at $251.92 per share. ",125960]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",11,"  Disposition at $251.9 per share. ",2770]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",1,"  Disposition at $251.89 per share. ",251]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",306,"  Disposition at $251.88 per share. ",77075]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",105,"  Disposition at $251.87 per share. ",26446]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",303,"  Disposition at $251.86 per share. ",76313]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",3,"  Disposition at $251.83 per share. ",755]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",200,"  Disposition at $251.79 per share. ",50358]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",292,"  Disposition at $251.78 per share. ",73519]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",2010,"  Disposition at $251.77 per share. ",506057]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",100,"  Disposition at $251.76 per share. ",25176]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",100,"  Disposition at $251.76 per share. ",25176]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",2091,"  Disposition at $251.76 per share. ",526430]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",300,"  Disposition at $251.75 per share. ",75525]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",800,"  Disposition at $251.73 per share. ",201384]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",200,"  Disposition at $251.72 per share. ",50344]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",1730,"  Disposition at $251.71 per share. ",435458]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",242,"  Disposition at $251.7 per share. ",60911]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",704,"  Disposition at $251.69 per share. ",177189]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",815,"  Disposition at $251.68 per share. ",205119]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",100,"  Disposition at $251.67 per share. ",25167]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",200,"  Disposition at $251.66 per share. ",50332]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",1700,"  Disposition at $251.65 per share. ",427805]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",200,"  Disposition at $251.64 per share. ",50328]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",468,"  Disposition at $251.63 per share. ",117762]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",3655,"  Disposition at $251.61 per share. ",919634]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",1320,"  Disposition at $251.62 per share. ",332138]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",200,"  Disposition at $251.6 per share. ",50320]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",200,"  Disposition at $251.59 per share. ",50318]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",700,"  Disposition at $251.58 per share. ",176106]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",100,"  Disposition at $251.57 per share. ",25157]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",160,"  Disposition at $251.56 per share. ",40249]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",100,"  Disposition at $251.55 per share. ",25155]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",411,"  Disposition at $251.54 per share. ",103382]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",175,"  Disposition at $251.53 per share. ",44017]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",301,"  Disposition at $251.52 per share. ",75707]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",300,"  Disposition at $251.51 per share. ",75453]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",285,"  Disposition at $251.5 per share. ",71677]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",100,"  Disposition at $251.39 per share. ",25139]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",300,"  Disposition at $251.43 per share. ",75429]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",100,"  Disposition at $251.38 per share. ",25138]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",200,"  Disposition at $251.34 per share. ",50268]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",103,"  Disposition at $251.3 per share. ",25883]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",100,"  Disposition at $251.27 per share. ",25127]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",10,"  Disposition at $251.25 per share. ",2512]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",1216,"  Disposition at $251.26 per share. ",305532]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",700,"  Disposition at $251.24 per share. ",175868]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",1140,"  Disposition at $251.21 per share. ",286379]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",1529,"  Disposition at $251.2 per share. ",384084]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",2088,"  Disposition at $251.19 per share. ",524484]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",900,"  Disposition at $251.14 per share. ",226026]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",527,"  Disposition at $251.13 per share. ",132345]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",100,"  Disposition at $251.11 per share. ",25111]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",10,"  Disposition at $251.1 per share. ",2511]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",6,"  Disposition at $251.08 per share. ",1506]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",23375,"  Disposition at $251.07 per share. ",5868761]
[null,"Chairman, President & CEO; Director"]
[43131,"Inge G. Thulin",59584,"  Derivative/Non-derivative trans. at $54.11 per share. ",3224090]
[null,"Chairman, President & CEO; Director"]
[43053,"Edward Michael Liddy",179,"  Award at $0 per share. ",0]
[null,"Director"]
[43053,"Vance D. Coffman",155,"  Award at $0 per share. ",0]
[null,"Director"]
[43053,"Michael L. Eskew",214,"  Award at $0 per share. ",0]
[null,"Director"]
[43053,"Herbert L. Henkel",155,"  Award at $0 per share. ",0]
[null,"Director"]
[43053,"Ahmet Muhtar Kent",179,"  Award at $0 per share. ",0]
[null,"Director"]
[43053,"Gregory R. Page",77,"  Award at $0 per share. ",0]
[null,"Director"]
["/news/latest/company/us/mmm"]
[]
["MarketWatch News on MMM"]
[]
["Here are all the ways the new tariffs are going to hit your pocketbook"]
[]
["4:59 a.m. Aug. 14, 2018"]
[]
["- Stacy Rapacon"]
[]
["Dow ends 3-day losing streak as earnings lift stocks"]
[]
["5:12 a.m. July 25, 2018"]
[]
["- Barbara Kollmeyer"]
[]
["3M's stock falls to shave nearly 50 points off Dow futures"]
[]
["9:24 a.m. July 24, 2018"]
[]
["- Tomi Kilgore"]
[]
["These high-flying tech stocks are riding in Google parent Alphabetâ€™s slipstream"]
[]
["8:15 a.m. July 24, 2018"]
[]
["- Victor Reklaitis"]
[]
["3M Co. shares rise 2.3% on Q2 beats, guidance raise"]
[]
["7:48 a.m. July 24, 2018"]
[]
["- Emma Court"]
[]
["3M shares up 2.1% premarket "]
[]
["7:34 a.m. July 24, 2018"]
[]
["- Ciara Linnane"]
[]
["3M sees full-year adj. EPS $10.20 to $10.45 vs. prior range $10.20 to $10.55"]
[]
["7:33 a.m. July 24, 2018"]
[]
["- Ciara Linnane"]
[]
["3M now sees full-year EPS $9.08 to $9.38 vs prior range of $8.68 to $9.03"]
[]
["7:33 a.m. July 24, 2018"]
[]
["- Ciara Linnane"]
[]
["3M Q2 FactSet EPS consensus $2.58; sales $8.4 bln"]
[]
["7:32 a.m. July 24, 2018"]
[]
["- Ciara Linnane"]
[]
["3M Q2 sales $8.4 bln, up 7.4%"]
[]
["7:31 a.m. July 24, 2018"]
[]
["- Ciara Linnane"]
[]
["3M Q2 EPS $3.07 vs. $2.58"]
[]
["7:31 a.m. July 24, 2018"]
[]
["- Ciara Linnane"]
[]
["S&P 500, Nasdaq close higher as banks, tech rally; Dow logs lengthiest skid in July"]
[]
["4:53 p.m. July 23, 2018"]
[]
["- Barbara Kollmeyer"]
[]
["By this measure, the Dow is at its most volatile since 9/11"]
[]
["12:41 p.m. July 23, 2018"]
[]
["- Ryan Vlastelica"]
[]
["U.S. stocks halt 4-day win streak as latest China tariffs rekindle trade-war jitters"]
[]
["4:31 p.m. July 11, 2018"]
[]
["- Sara Sjolin"]
[]
["U.S. stocks set to notch first loss in 5 sessions as Trump ratchets up trade clash"]
[]
["9:36 a.m. July 11, 2018"]
[]
["- Mark DeCambre"]
[]
["All 30 Dow stocks fall premarket, led by United Technologies and McDonald's"]
[]
["8:41 a.m. July 11, 2018"]
[]
["- Tomi Kilgore"]
[]
["Charting a bullish Q3 start, S&P 500 challenges major resistance"]
[]
["12:24 p.m. July 10, 2018"]
[]
["- Michael Ashbaugh"]
[]
["Charting a bullish technical tilt, S&P 500 challenges major resistance"]
[]
["11:51 a.m. July 10, 2018"]
[]
["- Michael Ashbaugh"]
[]
["This one factor has determined which stocks rise or fall on trade-war fears"]
[]
["10:47 a.m. June 23, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Trade fears give Dow its 8th straight loss, Nasdaq has worst session since April"]
[]
["4:31 p.m. June 21, 2018"]
[]
["- Victor Reklaitis"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/mmm"]
[]
["Other News on MMM"]
[]
["3Mâ€™s Valuations Compared to Its Peers "]
[]
["9:32 a.m. Today9:32 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["3M: Institutional Investorsâ€™ Activities "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Can 3Mâ€™s Stock Price Recover Some Lost Ground? "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["What 3Mâ€™s Short Interest Numbers Suggest "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["3Mâ€™s Dividend Growth: Analyzing the Strength "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Analystsâ€™ Opinion on 3M Is Largely Divided "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["How To Retire At 63 With A Measly Half-Million"]
[]
["10:24 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Why GE Stock Could Be under Pressure for the Rest of 2018 "]
[]
["8:10 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Top Analyst Upgrades and Downgrades: Glaukos, Honeywell, Itau, MongoDB, 3M, PayPal, Salesforce, Tandem Diabetes, Vodafone, National Bank of Greece and More"]
[]
["8:02 a.m. Aug. 30, 2018"]
[]
["- 247WallSt.com"]
[]
["Retirement: The Future-Proof Portfolio For Young Investors Becomes 7 Months Old, New Position Opened"]
[]
["12:51 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Are These 2 Dividend Aristocrat Stocks to Buy Today?"]
[]
["7:05 a.m. Aug. 28, 2018"]
[]
["- Motley Fool"]
[]
["Dividend Aristocrats Vs. Non-Dividend Aristocrats"]
[]
["3:35 p.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["3M Files Another Lawsuit on Metal Mesh Conductor Technology "]
[]
["11:53 a.m. Aug. 27, 2018"]
[]
["- MarketRealist.com"]
[]
["Sector ETF Week In Review For The Week Of August 20-24"]
[]
["9:28 a.m. Aug. 26, 2018"]
[]
["- Seeking Alpha"]
[]
["3M Canâ€™t Shake Ranking as Dowâ€™s Poorest Performing Stock"]
[]
["8:34 a.m. Aug. 25, 2018"]
[]
["- 247WallSt.com"]
[]
["Intel, DowDuPont Boost the Dow Friday"]
[]
["3:20 p.m. Aug. 24, 2018"]
[]
["- 247WallSt.com"]
[]
["The Good Business Portfolio: 2018 2nd Quarter Earnings And Performance Review"]
[]
["11:43 a.m. Aug. 24, 2018"]
[]
["- Seeking Alpha"]
[]
["3Mâ€™s Dividend Yield Is Steady: Could It Increase? "]
[]
["7:44 a.m. Aug. 23, 2018"]
[]
["- MarketRealist.com"]
[]
["Looking To Build A Safe DGI Portfolio, Start Here"]
[]
["10:16 a.m. Aug. 22, 2018"]
[]
["- Seeking Alpha"]
[]
["10 Dow Jones Stocks to Buy Before They Rally"]
[]
["10:09 a.m. Aug. 22, 2018"]
[]
["- InvestorPlace.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["3M Co."]
[]
["3M Center"]
[]
["St. Paul, Minnesota 55144-1000"]
[]
["Phone"]
[]
["1 6517331110"]
[]
["Industry"]
[]
["Diversified Holding Companies"]
[]
["Sector"]
[]
["Business/Consumer Services"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$31.66B"]
[]
["Net Income"]
[]
["$4.86B"]
[]
["2017 Sales Growth"]
[]
[5.0999999999999997E-2]
[]
["Employees"]
[]
[91536]
[]
["Annual Report for MMM"]
[]
["/news/pressrelease/company/us/mmm"]
[]
["Press Releases on MMM"]
[]
["Wound Care Market is Expected to Get US$ 23 Billion by 2024"]
[]
["9:22 a.m. Today9:22 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Quantum Dot Display Market 2018 Global Trends, Business Growth, Sales Revenue and Forecast Report basics: Segmentation, Application, Dynamics, Development Status and Outlook 2023"]
[]
["5:36 a.m. Today5:36 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Digital Signage Market Size is Projected to be Around US$27 Billion by 2024"]
[]
["10:57 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Face Recognition Ststems Market 2018 Global Analysis,Research,Review,Applications and Forecast to 2025"]
[]
["1:45 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Medical Adhesives Market Size, Global Overview, Trending Value, Emerging Market Players, Regions Industry News, Research Methodology & Rapid Growth Till 2023"]
[]
["2:04 a.m. Aug. 29, 2018"]
[]
["- MarketersMedia"]
[]
["Thermally Conductive Grease Market Size is Projected to be Around US$ 416.6 Million by 2022"]
[]
["11:02 p.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["3M and Mike Holmes Collaborate to Protect the Curb Appeal of Homes"]
[]
["11:13 a.m. Aug. 28, 2018"]
[]
["- BusinessWire - BZX"]
[]
["3M Announces Upcoming Investor Events"]
[]
["10:01 a.m. Aug. 28, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Infection Control Market Expected To Be Worth US$ 18 Billion By 2024"]
[]
["9:54 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Healthcare Biometrics Market is Expected to Get US$ 3 Billion By 2022"]
[]
["9:16 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Aviation Test Equipment Market to Encounter Countless Growth Opportunities with Teradyne, Rolls Royce, 3M, Rockwell Collins, Lockheed Martin, Boeing, Airbus and Honeywell"]
[]
["6:43 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Anti Counterfeit Packaging Market Size is Projected to be Around US$ 206.57 Billion and expand at a CAGR of 14%"]
[]
["12:34 a.m. Aug. 25, 2018"]
[]
["- Heraldkeeper"]
[]
["Electronic Adhesives Market Expected to Retain Dominance & Grow at an Encouraging CAGR to 2023"]
[]
["10:02 a.m. Aug. 24, 2018"]
[]
["- Heraldkeeper"]
[]
["Industrial Access Control Market to Gross Revenues Worth USD 1.03 Billion By 2023"]
[]
["6:17 a.m. Aug. 24, 2018"]
[]
["- Heraldkeeper"]
[]
["Hot and Cold Therapy Packs 2018 Global Market Net Worth US$ 1085 million Forecast By 2022"]
[]
["10:59 a.m. Aug. 23, 2018"]
[]
["- MarketersMedia"]
[]
["Digital Signage Market will Grow 6.5% CAGR, to reach US$27 Billion by 2024 |Research Report"]
[]
["12:16 a.m. Aug. 23, 2018"]
[]
["- Heraldkeeper"]
[]
["Monitoring Software Market 2018 Global Analysis,Research,Review,Applications and Forecast to 2023"]
[]
["12:52 p.m. Aug. 22, 2018"]
[]
["- Heraldkeeper"]
[]
["Infection Control Market Size is Projected to be Around US$ 18 Billion By 2024"]
[]
["10:39 a.m. Aug. 22, 2018"]
[]
["- Heraldkeeper"]
[]
["Air Quality Monitoring Market is Expected to Exceed US$ 5.50 Billion By 2021"]
[]
["10:29 a.m. Aug. 22, 2018"]
[]
["- Heraldkeeper"]
[]
["Monitoring Software 2018 Global Market - Challenges, Drivers, Outlook, Growth Opportunities â€“ Analysis to 2023"]
[]
["5:53 a.m. Aug. 22, 2018"]
[]
["- Heraldkeeper"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:39 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["2:02p"]
[]
["Gold ends higher, but suffers longest stretch of monthly declines in more than 5 years"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25956.84]
[-30.08]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8104.27]
[15.91]
[2E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.21]
[-0.92]
[-2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MMM Mkwt Basic","index":26,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"MMM Yahoo Gr","index":27,"n_rows":308,"n_cols":5,"rows_kept":308,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 20 mins"]
["S&P 500"]
[2899.13]
["-2.00(-0.07%)"]
["Dow 30"]
[25945.18]
["-41.74(-0.16%)"]
["Nasdaq"]
[8102.71]
["+14.34(+0.18%)"]
["Russell 2000"]
[1737.66]
["+5.30(+0.31%)"]
["Crude Oil"]
[69.83]
["-0.42(-0.60%)"]
["Gold"]
[1204.9000000000001]
["-0.10(-0.01%)"]
["Silver"]
[14.53]
["-0.06(-0.40%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.52%)"]
["3M Company (MMM)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["210.76+0.54 (+0.26%)"]
["As of 3:40PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",210.22]
["Open",209.57]
["Bid","210.48 x 800"]
["Ask","210.52 x 800"]
["Day's Range","209.45 - 211.72"]
["52 Week Range","190.57 - 259.77"]
["Volume",1265803]
["Avg. Volume",2257016]
["Market Cap","123.635B"]
["Beta",1.1200000000000001]
["PE Ratio (TTM)",29.16]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","5.44 (2.59%)"]
["Ex-Dividend Date",43335]
["1y Target Est",210.36]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",13,13,15,15]
["Avg. Estimate",2.74,2.52,10.34,11.23]
["Low Estimate",2.66,2.36,10.210000000000001,10.72]
["High Estimate",2.86,2.65,10.45,11.6]
["Year Ago EPS",2.33,2.1,9.17,10.34]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",9,9,13,13]
["Avg. Estimate","8.47B","8.15B","33.31B","34.43B"]
["Low Estimate","8.33B","8.02B","33.05B","33.57B"]
["High Estimate","8.69B","8.24B","33.79B","35.57B"]
["Year Ago Sales","8.17B","7.99B","31.66B","33.31B"]
["Sales Growth (year/est)",3.5999999999999997E-2,0.02,5.1999999999999998E-2,3.3000000000000002E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",2.21,2.0099999999999998,2.5,2.58]
["EPS Actual",2.33,2.1,2.5,2.59]
["Difference",0.12,0.09,0,0.01]
["Surprise %",5.3999999999999999E-2,4.4999999999999998E-2,0,4.0000000000000001E-3]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",2.74,2.52,10.34,11.23]
["7 Days Ago",2.74,2.52,10.34,11.23]
["30 Days Ago",2.74,2.52,10.34,11.24]
["60 Days Ago",2.79,2.52,10.38,11.38]
["90 Days Ago",2.78,2.5299999999999998,10.4,11.42]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",1,1,"N/A","N/A"]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","MMM","Industry","Sector","S&P 500"]
["Current Qtr.",0.17599999999999999,"N/A","N/A",0.47]
["Next Qtr.",0.2,"N/A","N/A",0.46]
["Current Year",0.128,"N/A","N/A",0.22]
["Next Year",8.5999999999999993E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",9.7000000000000003E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)",7.0099999999999996E-2,"N/A","N/A","N/A"]
[]
["Market Realist•6 hours ago"]
["3M’s Valuations Compared to Its Peers"]
["As of August 30, 3M’s (MMM) one-year forward PE multiple is 19.24x. In comparison, Honeywell (HON) and Stanley Black & Decker (SWK) have one-year forward PE multiples of ~18.5x and 15.60x, respectively. The forward PE multiple takes future earnings into consideration."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Market Realist•6 hours ago"]
["3M: Institutional Investors’ Activities"]
["The 13F filings on June 30 indicated that institutional investors own 67.3% of 3M’s (MMM) outstanding shares. Of the 2,036 institutional investors that held 3M, 818 increased their positions, 911 reduced their positions, and 307 maintained their positions. The institutional investors were net sellers in 3M, which indicates bearishness towards the stock."]
[]
["Market Realist•6 hours ago"]
["Can 3M’s Stock Price Recover Some Lost Ground?"]
["As of August 30, 3M’s (MMM) stock price has declined 10.6% in 2018. In comparison, General Electric (GE) and Stanley Black & Decker’s (SWK) stock prices have declined 25.7% and 14.9%, respectively. In contrast, Honeywell (HON) has gained 4.5%. 3M has underperformed the broader market. The S&P 500 (SPY) has gained ~9.0% year-to-date."]
[]
["Market Realist•6 hours ago"]
["What 3M’s Short Interest Numbers Suggest"]
["As of August 15, the latest short interest data indicate that 3M’s (MMM) short interest has remained range bound. According to the latest report, 3M’s short interest was at 1.16% of the outstanding shares. 3M reported better-than-expected earnings in the second quarter after it met analysts’ expectations in the first quarter and provided a milder outlook."]
[]
["Market Realist•6 hours ago"]
["Analysts’ Opinion on 3M Is Largely Divided"]
["The number of analysts tracking 3M (MMM) increased to 16—compared to 14 three months ago. For 3M, 25% of the analysts recommended a “buy,” 50% recommended a “hold,” and 25% recommended a “sell.”"]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•6 hours ago"]
["3M’s Dividend Growth: Analyzing the Strength"]
["3M (MMM) is set to pay its third-quarter dividend on September 12. Investors who held 3M stock as of August 24 in the company’s record will be eligible for the dividend. At the end of the second quarter, 3M had 604.2 million outstanding shares. Assuming that 3M doesn’t buy back any shares until the record date, it would pay ~$821.7 million in dividends in the third quarter."]
[]
["Market Realist•6 hours ago"]
["3M’s Dividend Yield Is Steady: Could It Increase?"]
["As of August 30, 3M’s dividend yield was at 2.60%, which shows signs of stabilization. The company witnessed a continuous decline in the dividend yield from the third quarter of 2015 until the fourth quarter of 2017. Stanley Black & Decker (SWK), Caterpillar (CAT), and Deere (DE) have dividend yields of 1.8%, 2.4%, and 1.9%, respectively."]
[]
["Simply Wall St.•yesterday"]
["Who Are The Top Investors In 3M Company (NYSE:MMM)?"]
["I am going to take a deep dive into 3M Company’s (NYSE:MMM) most recent ownership structure, not a frequent subject of discussion among individual investors. The impact of a company’sRead More..."]
[]
["Market Realist•yesterday"]
["Why GE Stock Could Be under Pressure for the Rest of 2018"]
["For the last few days, General Electric (GE) has seen a steady decline in its stock price. On August 13, the company’s stock price fell to $11.9, which was its lowest level since July 2009. Investors’ doubt regarding General Electric’s revival plan has grown day by day."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about 3M Co."]
["3M Co NYSE:MMM"]
[]
["Zacks•2 days ago"]
["3M Company & Holmes Group Collaborate on Roof Protection"]
["3M's (MMM) diversified product portfolio and the ability to penetrate in different markets have been its forte. However, rising cost of sales remains a major cause of concern."]
[]
["Business Wire•3 days ago"]
["3M and Mike Holmes Collaborate to Protect the Curb Appeal of Homes"]
["Shingles featuring Scotchgard™ Protector by 3M protect against black streaks on roofs caused by algae, now designated a HOLMES Approved Product. Professional contractor and TV host Mike Holmes is known for insisting on nothing less than the best product for the job and helping homeowners understand what it takes to make it right the first time. Together, 3M, Mike Holmes and his team plan to increase awareness with homeowners to help eliminate black streaks on roofs for good by naming shingles with Scotchgard™ Protector a HOLMES Approved Product."]
["Business Wire•3 days ago"]
["3M Announces Upcoming Investor Events"]
["3M today announced the following investor events:"]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•4 days ago"]
["3M Files Another Lawsuit on Metal Mesh Conductor Technology"]
["On August 20, 3M (MMM) filed a lawsuit against Tovis, a South Korean company, in the District Court of Las Vegas. It has alleged that Tovis’s touch display products used in its gaming machines infringe on US patents 8,179,381, 9,823,786, 8,274,494, and 8,704,799."]
[]
["Zacks•4 days ago"]
["Here's Why You Should Steer Clear of 3M Company (MMM) Now"]
["Rising cost of sales on account of spike in interest expenses, inflation in the prices of major inputs and stiff competitive pressure impede 3M's (MMM) growth."]
[]
["Simply Wall St.•6 days ago"]
["Estimating The Intrinsic Value Of 3M Company (NYSE:MMM)"]
["I am going to run you through how I calculated the intrinsic value of 3M Company (NYSE:MMM) by estimating the company’s future cash flows and discounting them to their presentRead More..."]
[]
["American City Business Journals•6 days ago"]
["Stellar CEO John Wiborg has momentum as he closes in on $100 million"]
["Wiborg sees big opportunity ahead for his Tacoma-based industrial supplier, which works with Boeing, 3M, and Avista Corp."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
["TheStreet.com•7 days ago"]
["3M's Bullishness Should Stick"]
["was reviewed a month ago where I recommended that \"Aggressive traders could consider going long MMM on a close above $207.51 - our Point and Figure breakout point. In the updated daily bar chart of Action Alerts PLUS holding MMM, below, we can see the rally into early August and then the retreat. In this weekly bar chart of MMM, below, we can see an improving picture."]
["Business Wire•11 days ago"]
["3M Files Additional Lawsuit to Enforce Its Patent Rights in Metal Mesh Conductor Technology Used in Touch Screens"]
["3M and 3M Innovative Properties Co. filed a patent infringement lawsuit today in federal district court in Las Vegas, Nev., against South Korea-based Tovis Co. Ltd. and its subsidiary Tovis North America, and Scientific Games Corporation."]
[]
["Market Realist•11 days ago"]
["3M’s Quarterly Dividend and Board of Directors Update"]
["On August 14, 3M (MMM) announced its latest quarterly dividend. The dividend will be paid to shareholders on the company’s outstanding shares. 3M declared a dividend of $1.36 per share. To be eligible for the dividend, investors should hold 3M shares as of the close on August 24. The dividend is expected to be paid on September 12."]
[]
["InvestorPlace•14 days ago"]
["10 Dividend Aristocrats You Never Have to Worry About"]
["The fact of the matter is, however, for many investors the bulk of their total investing profits reaped for the long haul will come from dividends… even dividends that are reinvested in the companies paying them. With that as the backdrop, here’s a rundown of the market’s highest-quality dividend stocks … dividend payers that could be considered the aristocrats among the market’s income-oriented investments."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
["Reuters•14 days ago"]
["3M to pay $9.1 mln over defective military ear plugs"]
["The 3M Co. has agreed to pay $9.1 million to settle allegations it knowingly sold defective combat ear plugs to the U.S. military without disclosing defects that limited the effectiveness of the hearing protection devices, the U.S. Justice Department said on Thursday. A settlement frees 3M from the inconvenience of a long investigation and litigation, it said. The 3M payment settles allegations that 3M and its predecessor, Aearo Technologies Inc., knew the ear plugs it sold the military were too short for proper insertion into the users' ears and could loosen and not perform effectively in some people, the Justice Department said."]
[]
["Business Wire•15 days ago"]
["3M Transforms Main Headquarters to Inspire Curiosity and Wonder"]
["3M’s commitment to harnessing the power of curiosity and wonder is made visible today by the completion of a major design installation at their headquarters building in St. Paul, Minn. Global science company 3M has wrapped its main headquarters building to encourage people to pursue their own sense of curiosity that can lead to discovery and problem solving. The Wonder campaign seeks to inspire people to examine the world around them and see that curiosity can lead to great discoveries."]
["Business Wire•17 days ago"]
["3M Board Declares Quarterly Dividend"]
["The 3M Board of Directors today declared a dividend on the company’s common stock of $1.36 per share for the third quarter of 2018. The dividend is payable Sept. 12, 2018, to shareholders of record at the close of business on Aug."]
[]
["Markit•17 days ago"]
["See what the IHS Markit Score report has to say about 3M Co."]
["3M Co NYSE:MMM"]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["UTX",131.54,-1.05,-7.9000000000000008E-3]
["United Technologies Corporation"]
["PG",82.86,-0.55000000000000004,-6.6E-3]
["Procter & Gamble Company (The)"]
["JNJ",134.54,-0.4,-3.0000000000000001E-3]
["Johnson & Johnson"]
["CAT",138.91499999999999,-0.14499999999999999,-1E-3]
["Caterpillar, Inc."]
["DD","-","-","-"]
["DD"]
["Recommendation Rating"]
[]
[2.9]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (14)"]
[]
["Current 210.76"]
["Average 210.36"]
["Low 170.00"]
["High 255.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"MMM Mktwth Gr","index":28,"n_rows":368,"n_cols":5,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["3M Co."]
["NYSE: MMM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["3M Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:40 p.m."]
[]
["MMM"]
["/quotes/zigman/302497/composite"]
[]
["$"]
[]
[210.71]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.24m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/302497/composite"]
[]
["Previous close"]
[]
[210.22]
[]
[210.71]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[209.44]
[]
[211.72]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[190.57]
[]
[259.77]
[]
[]
["Snapshot"]
["Average Recommendation:","Hold","Average Target Price:",218.73]
["Number of Ratings:",18,"Current Quarters Estimate:",2.74]
["FY Report Date:",43435,"Current Year's Estimate:",10.33]
["Last Quarter's Earnings:",2.59,"Median PE on CY Estimate:",20.25]
["Year Ago Earnings:",9.0500000000000007,"Next Fiscal Year Estimate:",11.22]
[null,null,"Median PE on Next FY Estimate:",18.760000000000002]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",14,14,16,16]
["Mean Estimate",2.74,2.5,10.33,11.22]
["High Estimates",2.86,2.65,10.45,11.6]
["Low Estimates",2.66,2.36,10.15,10.72]
["Coefficient Variance",2.1,3.06,0.79,2.37]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",4,4,4]
["OVERWEIGHT",1,1,1]
["HOLD",9,8,9]
["UNDERWEIGHT",0,0,0]
["SELL",4,4,2]
["MEAN","Hold","Hold","Hold"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Caterpillarâ€™s Revenues: Highest Growth in More than Six Years"]
[]
["1:21 p.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Caterpillarâ€™s Construction Industries Segment in Q2 2018"]
[]
["1:21 p.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Caterpillar: Energy and Transportation Segmentâ€™s Margin Rose"]
[]
["1:21 p.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["5 Biggest Price Target Changes For Tuesday"]
[]
["10:06 a.m. April 3, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For February 15, 2018"]
[]
["11:24 a.m. Feb. 15, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For January 23, 2018"]
[]
["10:18 a.m. Jan. 23, 2018"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:40 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25944.3]
[-42.62]
[-1.6000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8102.02]
[13.65]
[1.6999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.07]
[-2.06]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MMM Income Qtr","index":29,"n_rows":353,"n_cols":7,"rows_kept":353,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["3M Co."]
["NYSE: MMM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["3M Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:40 p.m."]
[]
["MMM"]
["/quotes/zigman/302497/composite"]
[]
["$"]
[]
[210.69]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.24m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/302497/composite"]
[]
["Previous close"]
[]
[210.22]
[]
[210.69]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[209.44]
[]
[211.72]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[190.57]
[]
[259.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for 3M Co."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","7.81B","8.17B","7.99B","8.28B","8.39B"]
["Sales Growth","-",4.6399999999999997E-2,-2.23E-2,3.5999999999999997E-2,1.35E-2]
["Cost of Goods Sold (COGS) incl. D&A","3.94B","4.05B","4.07B","4.2B","4.2B"]
["COGS excluding D&A","3.56B","3.67B","3.72B","3.81B","3.82B"]
["Depreciation & Amortization Expense","380M","377M","349M","382M","380M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",2.8500000000000001E-2,5.8999999999999999E-3,3.0700000000000002E-2,1.9E-3]
["Gross Income","3.88B","4.13B","3.92B","4.08B","4.19B"]
["Gross Income Growth","-",6.4500000000000002E-2,-4.99E-2,4.1599999999999998E-2,2.5499999999999998E-2]
["Gross Profit Margin","-","-","-","-",0.49890000000000001,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","2.07B","2.09B","2.16B","2.14B","2.25B"]
["Research & Development","465M","463M","443M","486M","468M"]
["Other SG&A","1.6B","1.62B","1.72B","1.66B","1.78B"]
["SGA Growth","-",9.1999999999999998E-3,3.6400000000000002E-2,-8.8000000000000005E-3,4.8500000000000001E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","228M","63M","(3M)","880M","110M"]
["EBIT after Unusual Expense","(228M)","(63M)","3M","(880M)","(110M)"]
["Non Operating Income/Expense","550M","8M","83M","(10M)","505M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","-","188M","105M","-"]
["Interest Expense Growth","-","-","-",-0.4415,"-"]
["Gross Interest Expense","-","-","188M","105M","-"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.14B","2B","1.67B","965M","2.35B"]
["Pretax Income Growth","-",-6.7699999999999996E-2,-0.16270000000000001,-0.42280000000000001,1.4352]
["Pretax Margin","-","-","-","-",0.28010000000000002,"NA"]
["Income Tax","557M","564M","1.15B","359M","488M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.59B","1.43B","525M","606M","1.86B"]
["Minority Interest Expense","2M","4M","2M","4M","5M"]
["Net Income","1.58B","1.43B","523M","602M","1.86B"]
["Net Income Growth","-",-9.7299999999999998E-2,-0.63400000000000001,0.15110000000000001,2.0847000000000002]
["Net Margin Growth","-","-","-","-",0.2213,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.58B","1.43B","523M","602M","1.86B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.58B","1.43B","523M","602M","1.86B"]
["EPS (Basic)",2.65,2.39,0.88,1.01,3.14]
["EPS (Basic) Growth","-",-9.8100000000000007E-2,-0.63180000000000003,0.1477,2.1089000000000002]
["Basic Shares Outstanding","598.1M","597.6M","596.5M","596.2M","591.4M"]
["EPS (Diluted)",2.58,2.33,0.85,0.98,3.07]
["EPS (Diluted) Growth","-",-9.69E-2,-0.63519999999999999,0.15290000000000001,2.1326999999999998]
["Diluted Shares Outstanding","612.8M","612.7M","613.4M","612.7M","604.2M"]
["EBITDA","2.19B","2.42B","2.11B","2.32B","2.32B"]
["EBITDA Growth","-",0.1042,-0.1283,0.1021,-8.9999999999999998E-4]
["EBITDA Margin","-","-","-","-",0.27639999999999998,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:40 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25944.3]
[-42.62]
[-1.6000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8102.02]
[13.65]
[1.6999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.07]
[-2.06]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MMM Balance Qtr","index":30,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["3M Co."]
["NYSE: MMM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["3M Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:40 p.m."]
[]
["MMM"]
["/quotes/zigman/302497/composite"]
[]
["$"]
[]
[210.67]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.24m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/302497/composite"]
[]
["Previous close"]
[]
[210.22]
[]
[210.67]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[209.44]
[]
[211.72]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[190.57]
[]
[259.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for 3M Co."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","2.79B","3.42B","4.17B","4.1B","3.19B"]
["Cash Only","2.65B","2.83B","3.05B","3.49B","2.8B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",0.223,0.21920000000000001,-1.7000000000000001E-2,-0.222]
["Cash & ST Investments / Total Assets",8.2299999999999998E-2,9.7000000000000003E-2,0.10970000000000001,0.1062,8.6599999999999996E-2]
["Total Accounts Receivable","4.92B","5.16B","4.91B","5.25B","5.38B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","103M","-","-"]
["Bad Debt/Doubtful Accounts","-","-","(103M)","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",4.82E-2,-4.7500000000000001E-2,6.9400000000000003E-2,2.4899999999999999E-2]
["Accounts Receivable Turnover",1.59,1.58,1.63,1.58,1.56]
["Inventories","3.84B","3.98B","4.03B","4.3B","4.24B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.09B","1.11B","1.17B","1.18B","1.08B"]
["Miscellaneous Current Assets","1.09B","1.11B","229M","344M","370M"]
["Total Current Assets","12.64B","13.66B","14.28B","14.82B","13.89B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","8.57B","8.66B","8.87B","8.86B","8.65B"]
["Property, Plant & Equipment - Gross","24.29B","24.66B","24.91B","25.17B","24.76B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","15.73B","16B","16.05B","16.31B","16.11B"]
["Total Investments and Advances","154M","156M","150M","-","-"]
["Other Long-Term Investments","154M","156M","80M","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","11.31B","11.4B","13.45B","13.46B","12.89B"]
["Net Goodwill","9.11B","9.22B","10.51B","10.57B","10.11B"]
["Net Other Intangibles","2.2B","2.18B","2.94B","2.89B","2.79B"]
["Other Assets","1.29B","1.37B","734M","1.44B","1.35B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","33.96B","35.24B","37.99B","38.58B","36.78B"]
["Assets - Total - Growth","-",3.7699999999999997E-2,7.8E-2,1.55E-2,-4.6600000000000003E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","213M","835M","1.85B","3.45B","3.23B"]
["Short Term Debt","213M","835M","751M","3.45B","3.23B"]
["Current Portion of Long Term Debt","-","-","1.1B","-","-"]
["Accounts Payable","1.78B","1.82B","1.95B","1.87B","1.87B"]
["Accounts Payable Growth","-",2.3599999999999999E-2,6.6299999999999998E-2,-3.6499999999999998E-2,-1.6000000000000001E-3]
["Income Tax Payable","432M","374M","310M","282M","293M"]
["Other Current Liabilities","3.27B","3.57B","3.58B","3.35B","3.51B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","2.6B","2.71B","2.43B","2.79B","2.87B"]
["Total Current Liabilities","5.7B","6.6B","7.69B","8.96B","8.9B"]
["Long-Term Debt","11.09B","10.83B","12.16B","12.21B","11.29B"]
["Long-Term Debt excl. Capitalized Leases","11.09B","10.83B","12.1B","12.21B","11.29B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","60M","-","-"]
["Provision for Risks & Charges","3.76B","3.75B","3.94B","3.38B","3.25B"]
["Deferred Taxes","-","-","(276M)","-","-"]
["Deferred Taxes - Credit","-","-","235M","-","-"]
["Deferred Taxes - Debit","-","-","511M","-","-"]
["Other Liabilities","1.77B","1.86B","2.35B","2.99B","2.9B"]
["Other Liabilities (excl. Deferred Income)","1.77B","1.86B","2.31B","2.99B","2.9B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","22.31B","23.04B","26.37B","27.54B","26.35B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.65710000000000002,0.65369999999999995,0.69410000000000005,0.71379999999999999,0.71650000000000003]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","11.59B","12.15B","11.56B","10.98B","10.37B"]
["Common Stock Par/Carry Value","9M","9M","9M","9M","9M"]
["Retained Earnings","38.79B","39.45B","39.12B","38.45B","39.44B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(1.79B)","(1.74B)","(1.64B)","(1.47B)","(1.96B)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(25.47B)","(25.71B)","(25.89B)","(26.18B)","(27.62B)"]
["Common Equity / Total Assets",0.34129999999999999,0.34470000000000001,0.3044,0.28460000000000002,0.28179999999999999]
["Total Shareholders' Equity","11.59B","12.15B","11.56B","10.98B","10.37B"]
["Total Shareholders' Equity / Total Assets",0.34129999999999999,0.34470000000000001,0.3044,0.28460000000000002,0.28179999999999999]
["Accumulated Minority Interest","53M","56M","59M","62M","63M"]
["Total Equity","11.64B","12.2B","11.62B","11.04B","10.43B"]
["Liabilities & Shareholders' Equity","33.96B","35.24B","37.99B","38.58B","36.78B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:40 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25943.35]
[-43.57]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8101.73]
[13.37]
[1.6999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2898.99]
[-2.14]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MMM Cash Qtr","index":31,"n_rows":362,"n_cols":7,"rows_kept":362,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["3M Co."]
["NYSE: MMM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["3M Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:40 p.m."]
[]
["MMM"]
["/quotes/zigman/302497/composite"]
[]
["$"]
[]
[210.7]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.24m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/302497/composite"]
[]
["Previous close"]
[]
[210.22]
[]
[210.7]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[209.44]
[]
[211.72]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[190.57]
[]
[259.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for 3M Co."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","1.59B","1.43B","525M","606M","1.86B"]
["Net Income Growth","-",-9.5899999999999999E-2,-0.63360000000000005,0.15429999999999999,2.0726]
["Depreciation, Depletion & Amortization","380M","377M","349M","382M","380M"]
["Depreciation and Depletion","333M","326M","273M","318M","317M"]
["Amortization of Intangible Assets","47M","51M","76M","64M","63M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(36M)","15M","212M","(103M)","102M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(381M)","107M","(602M)","5M","(384M)"]
["Funds from Operations","1.55B","1.93B","484M","890M","1.96B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","94M","(182M)","1.38B","(747M)","(61M)"]
["Receivables","(175M)","(183M)","350M","(260M)","(346M)"]
["Accounts Payable","64M","35M","49M","(88M)","76M"]
["Other Assets/Liabilities","371M","63M","210M","(402M)","315M"]
["Net Operating Cash Flow","1.64B","1.75B","1.86B","143M","1.9B"]
["Net Operating Cash Flow Growth","-",6.5799999999999997E-2,6.2899999999999998E-2,-0.92310000000000003,12.2797]
["Net Operating Cash Flow / Sales",0.2102,0.21410000000000001,0.23280000000000001,1.7299999999999999E-2,0.2263]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(302M)","(325M)","(459M)","(304M)","(365M)"]
["Capital Expenditures (Fixed Assets)","(302M)","(325M)","(459M)","(304M)","(365M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-7.6200000000000004E-2,-0.4123,0.3377,-0.20069999999999999]
["Capital Expenditures / Sales",-3.8699999999999998E-2,-3.9800000000000002E-2,-5.74E-2,-3.6700000000000003E-2,-4.3499999999999997E-2]
["Net Assets from Acquisitions","-","(12M)","(2.01B)","-","-"]
["Sale of Fixed Assets & Businesses","821M","5M","234M","123M","792M"]
["Purchase/Sale of Investments","(2M)","(446M)","(488M)","473M","199M"]
["Purchase of Investments","(194M)","(648M)","(1.1B)","(517M)","(447M)"]
["Sale/Maturity of Investments","192M","202M","609M","990M","646M"]
["Other Uses","-","-","-","(11M)","-"]
["Other Sources","-","(3M)","-","-","-"]
["Net Investing Cash Flow","517M","(781M)","(2.73B)","281M","626M"]
["Net Investing Cash Flow Growth","-",-2.5106000000000002,-2.4981,1.1029,1.2278]
["Net Investing Cash Flow / Sales",6.6199999999999995E-2,-9.5600000000000004E-2,-0.34189999999999998,3.39E-2,7.46E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(701M)","(701M)","(699M)","(810M)","(802M)"]
["Common Dividends","(701M)","(701M)","(699M)","(810M)","(802M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(313M)","(294M)","(352M)","(718M)","(1.51B)"]
["Repurchase of Common & Preferred Stk.","(494M)","(380M)","(504M)","(937M)","(1.6B)"]
["Sale of Common & Preferred Stock","181M","86M","152M","219M","86M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","181M","86M","152M","219M","86M"]
["Issuance/Reduction of Debt, Net","(695M)","173M","206M","1.58B","(807M)"]
["Change in Current Debt","(45M)","173M","518M","1.58B","(807M)"]
["Change in Long-Term Debt","(650M)","-","(312M)","-","-"]
["Issuance of Long-Term Debt","-","-","-","6M","-"]
["Reduction in Long-Term Debt","(650M)","-","(312M)","(6M)","-"]
["Other Funds","4M","(21M)","(98M)","(7M)","(19M)"]
["Other Uses","4M","(21M)","(98M)","(7M)","(19M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(1.71B)","(843M)","1.04B","46M","(3.14B)"]
["Net Financing Cash Flow Growth","-",0.50560000000000005,2.2383999999999999,-0.95589999999999997,-69.304299999999998]
["Net Financing Cash Flow / Sales",-0.21829999999999999,-0.1032,0.13070000000000001,5.5999999999999999E-3,-0.3745]
["Exchange Rate Effect","27M","51M","50M","(32M)","(73M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","481M","177M","222M","438M","(690M)"]
["Free Cash Flow","1.34B","1.43B","1.4B","(161M)","1.53B"]
["Free Cash Flow Growth","-",6.3399999999999998E-2,-1.6799999999999999E-2,-1.1149,10.528]
["Free Cash Flow Yield","-","-","-","-",1.43E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:40 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25942.22]
[-44.7]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8101.45]
[13.09]
[1.6000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2898.85]
[-2.2799999999999998]
[-8.0000000000000004E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"AAPL Income St","index":32,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Apple Inc."]
["NASDAQ: AAPL"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Apple Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:40 p.m."]
[]
["AAPL"]
["/quotes/zigman/68270/composite"]
[]
["$"]
[]
[227.78]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 30.74m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/68270/composite"]
[]
["Previous close"]
[]
[225.03]
[]
[227.78]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[226]
[]
[228.87]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.16]
[]
[228.87]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Apple Inc."]
["View Ratios"]
["Fiscal year is October-September. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","170.87B","183.24B","231.28B","214.23B","228.57B"]
["Sales Growth","-",7.2400000000000006E-2,0.26219999999999999,-7.3700000000000002E-2,6.7000000000000004E-2]
["Cost of Goods Sold (COGS) incl. D&A","107.24B","112.55B","142.26B","131.51B","141.7B"]
["COGS excluding D&A","100.48B","104.61B","131B","121B","131.55B"]
["Depreciation & Amortization Expense","6.76B","7.95B","11.26B","10.51B","10.16B"]
["Depreciation","5.8B","6.86B","10.01B","9.03B","8.96B"]
["Amortization of Intangibles","960M","1.08B","1.25B","1.47B","1.2B"]
["COGS Growth","-",4.9599999999999998E-2,0.26390000000000002,-7.5600000000000001E-2,7.7499999999999999E-2]
["Gross Income","63.63B","70.69B","89.03B","82.72B","86.87B"]
["Gross Income Growth","-",0.111,0.25940000000000002,-7.0800000000000002E-2,5.0200000000000002E-2]
["Gross Profit Margin","-","-","-","-",0.38009999999999999,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","15.31B","18.03B","22.4B","24.24B","26.84B"]
["Research & Development","4.48B","6.04B","8.07B","10.05B","11.58B"]
["Other SG&A","10.83B","11.99B","14.33B","14.19B","15.26B"]
["SGA Growth","-",0.17829999999999999,0.2419,8.2299999999999998E-2,0.1074]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","300M","-","-","(548M)","-"]
["EBIT after Unusual Expense","48.02B","-","-","59.03B","-"]
["Non Operating Income/Expense","652M","(585M)","3.7B","(200M)","1.18B"]
["Non-Operating Interest Income","1.62B","1.8B","2.92B","4B","5.2B"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","136M","384M","733M","1.46B","2.32B"]
["Interest Expense Growth","-",1.8234999999999999,0.90890000000000004,0.98640000000000005,0.59550000000000003]
["Gross Interest Expense","136M","384M","733M","1.46B","2.32B"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","50.16B","53.48B","72.52B","61.37B","64.09B"]
["Pretax Income Growth","-",6.6400000000000001E-2,0.35589999999999999,-0.1537,4.4299999999999999E-2]
["Pretax Margin","-","-","-","-",0.28039999999999998,"NA"]
["Income Tax","13.12B","13.97B","19.12B","15.69B","15.74B"]
["Income Tax - Current Domestic","10.42B","9.48B","13B","8.64B","8.1B"]
["Income Tax - Current Foreign","1.56B","2.15B","4.74B","2.11B","1.67B"]
["Income Tax - Deferred Domestic","1.57B","3.01B","3.19B","4.91B","5.98B"]
["Income Tax - Deferred Foreign","(426M)","(658M)","(1.81B)","33M","(16M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","37.04B","39.51B","53.39B","45.69B","48.35B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","37.04B","39.51B","53.39B","45.69B","48.35B"]
["Net Income Growth","-",6.6799999999999998E-2,0.35139999999999999,-0.14430000000000001,5.8299999999999998E-2]
["Net Margin Growth","-","-","-","-",0.21149999999999999,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","37.04B","39.51B","53.39B","45.69B","48.35B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","37.04B","39.51B","53.39B","45.69B","48.35B"]
["EPS (Basic)",5.72,6.49,9.2799999999999994,8.35,9.27]
["EPS (Basic) Growth","-",0.13489999999999999,0.4299,-0.1002,0.11020000000000001]
["Basic Shares Outstanding","6.48B","6.09B","5.75B","5.47B","5.22B"]
["EPS (Diluted)",5.68,6.45,9.2200000000000006,8.31,9.2100000000000009]
["EPS (Diluted) Growth","-",0.1358,0.42949999999999999,-9.8699999999999996E-2,0.10829999999999999]
["Diluted Shares Outstanding","6.52B","6.12B","5.79B","5.5B","5.25B"]
["EBITDA","55.08B","60.6B","77.89B","68.99B","70.19B"]
["EBITDA Growth","-",0.1003,0.28520000000000001,-0.1143,1.7399999999999999E-2]
["EBITDA Margin","-","-","-","-",0.30709999999999998,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:41 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25942.22]
[-44.7]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8101.45]
[13.09]
[1.6000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2898.85]
[-2.2799999999999998]
[-8.0000000000000004E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"AAPL Balance Sheet","index":33,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Apple Inc."]
["NASDAQ: AAPL"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Apple Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:41 p.m."]
[]
["AAPL"]
["/quotes/zigman/68270/composite"]
[]
["$"]
[]
[227.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 30.74m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/68270/composite"]
[]
["Previous close"]
[]
[225.03]
[]
[227.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[226]
[]
[228.87]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.16]
[]
[228.87]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Apple Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is October-September. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","40.55B","25.08B","41.6B","67.16B","74.18B"]
["Cash Only","13B","12.61B","19.06B","19.38B","19.15B"]
["Short-Term Investments","27.55B","12.46B","22.55B","47.78B","55.03B"]
["Cash & Short Term Investments Growth","-",-0.38150000000000001,0.65890000000000004,0.61429999999999996,0.1046]
["Cash & ST Investments / Total Assets",0.19589999999999999,0.1082,0.14319999999999999,0.20880000000000001,0.1976]
["Total Accounts Receivable","20.64B","27.22B","30.34B","29.3B","35.67B"]
["Accounts Receivables, Net","13.1B","17.46B","16.85B","15.75B","17.87B"]
["Accounts Receivables, Gross","13.2B","17.55B","16.93B","15.81B","17.93B"]
["Bad Debt/Doubtful Accounts","(99M)","(86M)","(82M)","(53M)","(58M)"]
["Other Receivables","7.54B","9.76B","13.49B","13.55B","17.8B"]
["Accounts Receivable Growth","-",0.31869999999999998,0.1148,-3.44E-2,0.21759999999999999]
["Accounts Receivable Turnover",8.2799999999999994,6.73,7.62,7.31,6.41]
["Inventories","1.76B","2.11B","2.35B","2.13B","4.86B"]
["Finished Goods","1.08B","1.64B","2.35B","2.13B","4.86B"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","683M","471M","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","10.34B","14.12B","15.09B","8.28B","13.94B"]
["Miscellaneous Current Assets","10.34B","14.12B","15.09B","8.28B","13.94B"]
["Total Current Assets","73.29B","68.53B","89.38B","106.87B","128.65B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","16.6B","20.62B","22.47B","27.01B","33.78B"]
["Property, Plant & Equipment - Gross","28.52B","39.02B","49.26B","61.25B","75.08B"]
["Buildings","3.31B","4.86B","6.96B","10.19B","13.59B"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","3.97B","4.51B","5.26B","6.52B","7.28B"]
["Accumulated Depreciation","11.92B","18.39B","26.79B","34.24B","41.29B"]
["Total Investments and Advances","106.22B","130.16B","164.07B","170.43B","194.71B"]
["Other Long-Term Investments","106.22B","130.16B","164.07B","170.43B","194.71B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","5.76B","8.76B","9.01B","8.62B","8.02B"]
["Net Goodwill","1.58B","4.62B","5.12B","5.41B","5.72B"]
["Net Other Intangibles","4.18B","4.14B","3.89B","3.21B","2.3B"]
["Other Assets","5.15B","3.76B","5.56B","8.76B","10.16B"]
["Tangible Other Assets","5.15B","3.76B","5.56B","8.76B","10.16B"]
["Total Assets","207B","231.84B","290.48B","321.69B","375.32B"]
["Assets - Total - Growth","-",0.12,0.25290000000000001,0.1074,0.16669999999999999]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","-","6.31B","11B","11.61B","18.47B"]
["Short Term Debt","-","6.31B","8.5B","8.11B","11.98B"]
["Current Portion of Long Term Debt","-","-","2.5B","3.5B","6.5B"]
["Accounts Payable","22.37B","30.2B","35.49B","37.29B","49.05B"]
["Accounts Payable Growth","-",0.35,0.17530000000000001,5.0799999999999998E-2,0.31519999999999998]
["Income Tax Payable","1.2B","1.21B","-","-","-"]
["Other Current Liabilities","20.09B","25.74B","34.12B","30.11B","33.29B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","959M","1.21B","-","-","-"]
["Miscellaneous Current Liabilities","19.13B","24.53B","34.12B","30.11B","33.29B"]
["Total Current Liabilities","43.66B","63.45B","80.61B","79.01B","100.81B"]
["Long-Term Debt","16.96B","28.99B","53.46B","75.43B","97.21B"]
["Long-Term Debt excl. Capitalized Leases","16.96B","28.99B","53.46B","75.43B","97.21B"]
["Non-Convertible Debt","16.96B","28.99B","53.46B","75.43B","97.21B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","3.29B","4B","8.2B","8.7B","8.41B"]
["Deferred Taxes","16.49B","20.26B","24.06B","26.02B","31.5B"]
["Deferred Taxes - Credit","16.49B","20.26B","24.06B","26.02B","31.5B"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","3.05B","3.6B","4.79B","4.29B","3.34B"]
["Other Liabilities (excl. Deferred Income)","429M","567M","1.17B","1.36B","504M"]
["Deferred Income","2.63B","3.03B","3.62B","2.93B","2.84B"]
["Total Liabilities","83.45B","120.29B","171.12B","193.44B","241.27B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.40310000000000001,0.51890000000000003,0.58909999999999996,0.60129999999999995,0.64280000000000004]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","123.55B","111.55B","119.36B","128.25B","134.05B"]
["Common Stock Par/Carry Value","19.76B","23.31B","27.42B","31.25B","35.87B"]
["Retained Earnings","104.26B","87.15B","92.28B","96.36B","98.33B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(105M)","(242M)","(653M)","(578M)","(354M)"]
["Unrealized Gain/Loss Marketable Securities","(191M)","(40M)","(464M)","1.17B","328M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.59689999999999999,0.48110000000000003,0.41089999999999999,0.3987,0.35720000000000002]
["Total Shareholders' Equity","123.55B","111.55B","119.36B","128.25B","134.05B"]
["Total Shareholders' Equity / Total Assets",0.59689999999999999,0.48110000000000003,0.41089999999999999,0.3987,0.35720000000000002]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","123.55B","111.55B","119.36B","128.25B","134.05B"]
["Liabilities & Shareholders' Equity","207B","231.84B","290.48B","321.69B","375.32B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:41 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25942.37]
[-44.55]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8101.45]
[13.08]
[1.6000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2898.84]
[-2.29]
[-8.0000000000000004E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"AAPL Cash Flow","index":34,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Apple Inc."]
["NASDAQ: AAPL"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Apple Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:41 p.m."]
[]
["AAPL"]
["/quotes/zigman/68270/composite"]
[]
["$"]
[]
[227.79]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 30.75m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/68270/composite"]
[]
["Previous close"]
[]
[225.03]
[]
[227.79]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[226]
[]
[228.87]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.16]
[]
[228.87]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Apple Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is October-September. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","37.04B","39.51B","53.39B","45.69B","48.35B"]
["Net Income Growth","-",6.6799999999999998E-2,0.35139999999999999,-0.14430000000000001,5.8299999999999998E-2]
["Depreciation, Depletion & Amortization","6.76B","7.95B","11.26B","10.51B","10.16B"]
["Depreciation and Depletion","5.8B","6.86B","10.01B","9.03B","8.96B"]
["Amortization of Intangible Assets","960M","1.08B","1.25B","1.47B","1.2B"]
["Deferred Taxes & Investment Tax Credit","1.14B","2.35B","1.38B","4.94B","5.97B"]
["Deferred Taxes","1.14B","2.35B","1.38B","4.94B","5.97B"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","2.25B","2.86B","3.59B","4.21B","4.67B"]
["Funds from Operations","47.19B","52.67B","69.62B","65.34B","69.15B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","6.48B","7.05B","11.65B","484M","(5.55B)"]
["Receivables","(1.95B)","(6.45B)","(3.12B)","1.04B","(6.35B)"]
["Accounts Payable","2.34B","5.94B","5.4B","1.79B","9.62B"]
["Other Assets/Liabilities","7.06B","7.64B","9.61B","(2.57B)","(6.1B)"]
["Net Operating Cash Flow","53.67B","59.71B","81.27B","65.82B","63.6B"]
["Net Operating Cash Flow Growth","-",0.11269999999999999,0.3609,-0.19,-3.3799999999999997E-2]
["Net Operating Cash Flow / Sales",0.31409999999999999,0.32590000000000002,0.35139999999999999,0.30730000000000002,0.2782]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(9.08B)","(9.81B)","(11.49B)","(13.55B)","(12.8B)"]
["Capital Expenditures (Fixed Assets)","(8.17B)","(9.57B)","(11.25B)","(12.73B)","(12.45B)"]
["Capital Expenditures (Other Assets)","(911M)","(242M)","(241M)","(814M)","(344M)"]
["Capital Expenditures Growth","-",-8.1199999999999994E-2,-0.17069999999999999,-0.17929999999999999,5.5599999999999997E-2]
["Capital Expenditures / Sales",-5.3100000000000001E-2,-5.3600000000000002E-2,-4.9700000000000001E-2,-6.3200000000000006E-2,-5.6000000000000001E-2]
["Net Assets from Acquisitions","(496M)","(3.77B)","(343M)","(297M)","(329M)"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","(24.04B)","(9.02B)","(44.42B)","(30.63B)","(33.15B)"]
["Purchase of Investments","(148.49B)","(217.13B)","(166.4B)","(142.43B)","(159.49B)"]
["Sale/Maturity of Investments","124.45B","208.11B","121.99B","111.79B","126.34B"]
["Other Uses","(160M)","-","(26M)","(1.5B)","(395M)"]
["Other Sources","-","16M","-","-","220M"]
["Net Investing Cash Flow","(33.77B)","(22.58B)","(56.27B)","(45.98B)","(46.45B)"]
["Net Investing Cash Flow Growth","-",0.33150000000000002,-1.4923,0.183,-1.0200000000000001E-2]
["Net Investing Cash Flow / Sales",-0.19769999999999999,-0.1232,-0.24329999999999999,-0.21460000000000001,-0.20319999999999999]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(10.56B)","(11.13B)","(11.56B)","(12.15B)","(12.77B)"]
["Common Dividends","(10.56B)","(11.13B)","(11.56B)","(12.15B)","(12.77B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(22.33B)","(44.27B)","(34.71B)","(29.23B)","(32.35B)"]
["Repurchase of Common & Preferred Stk.","(22.86B)","(45B)","(35.25B)","(29.72B)","(32.9B)"]
["Sale of Common & Preferred Stock","530M","730M","543M","495M","555M"]
["Proceeds from Stock Options","530M","730M","543M","495M","555M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","16.9B","18.27B","29.31B","22.06B","29.01B"]
["Change in Current Debt","-","6.31B","2.19B","(397M)","3.85B"]
["Change in Long-Term Debt","16.9B","11.96B","27.11B","22.45B","25.16B"]
["Issuance of Long-Term Debt","16.9B","11.96B","27.11B","24.95B","28.66B"]
["Reduction in Long-Term Debt","-","-","-","(2.5B)","(3.5B)"]
["Other Funds","(381M)","(419M)","(750M)","(1.16B)","(1.25B)"]
["Other Uses","(1.08B)","(1.16B)","(1.5B)","(1.57B)","(1.87B)"]
["Other Sources","701M","739M","749M","407M","627M"]
["Net Financing Cash Flow","(16.38B)","(37.55B)","(17.72B)","(20.48B)","(17.35B)"]
["Net Financing Cash Flow Growth","-",-1.2925,0.5282,-0.15620000000000001,0.15310000000000001]
["Net Financing Cash Flow / Sales",-9.5899999999999999E-2,-0.2049,-7.6600000000000001E-2,-9.5600000000000004E-2,-7.5899999999999995E-2]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","3.51B","(415M)","7.28B","(636M)","(195M)"]
["Free Cash Flow","45.5B","50.14B","70.02B","53.09B","51.15B"]
["Free Cash Flow Growth","-",0.10199999999999999,0.39639999999999997,-0.24179999999999999,-3.6600000000000001E-2]
["Free Cash Flow Yield","-","-","-","-",4.7399999999999998E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:41 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25941.43]
[-45.49]
[-1.8E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8101.4]
[13.04]
[1.6000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2898.73]
[-2.4]
[-8.0000000000000004E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"AAPL Summary","index":35,"n_rows":305,"n_cols":4,"rows_kept":305,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 19 mins"]
["S&P 500"]
[2899.01]
["-2.12(-0.07%)"]
["Dow 30"]
[25945.15]
["-41.77(-0.16%)"]
["Nasdaq"]
[8101.35]
["+12.98(+0.16%)"]
["Russell 2000"]
[1737.66]
["+5.31(+0.31%)"]
["Crude Oil"]
[69.88]
["-0.37(-0.53%)"]
["Gold"]
[1205.0999999999999]
["+0.10(+0.01%)"]
["Silver"]
[14.54]
["-0.05(-0.37%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Apple Inc. (AAPL)"]
["NasdaqGS - NasdaqGS Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["227.85+2.82 (+1.25%)"]
["As of 3:41PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",225.03]
["Open",226.51]
["Bid","227.39 x 800"]
["Ask","227.40 x 900"]
["Day's Range","226.00 - 228.87"]
["52 Week Range","149.16 - 228.87"]
["Volume",31481156]
["Avg. Volume",24697346]
["Market Cap","1.1T"]
["Beta",1.1399999999999999]
["PE Ratio (TTM)",20.64]
["EPS (TTM)",11.04]
["Earnings Date","Oct 31, 2018 - Nov 5, 2018"]
["Forward Dividend & Yield","2.92 (1.30%)"]
["Ex-Dividend Date",43322]
["1y Target Est",216.99]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","1.1T"]
["Enterprise Value 3","1.13T"]
["Trailing P/E ",20.64]
["Forward P/E 1",16.8]
["PEG Ratio (5 yr expected) 1",1.47]
["Price/Sales (ttm)",4.3099999999999996]
["Price/Book (mrq)",9.6]
["Enterprise Value/Revenue 3",4.43]
["Enterprise Value/EBITDA 6",14.4]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43008]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",0.2198]
["Operating Margin (ttm)",0.26600000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",0.1222]
["Return on Equity (ttm)",0.45369999999999999]
["Income Statement"]
["Revenue (ttm)","255.27B"]
["Revenue Per Share (ttm)",50.63]
["Quarterly Revenue Growth (yoy)",0.17299999999999999]
["Gross Profit (ttm)","88.19B"]
["EBITDA ","78.53B"]
["Net Income Avi to Common (ttm)","56.12B"]
["Diluted EPS (ttm)",11.04]
["Quarterly Earnings Growth (yoy)",0.32100000000000001]
["Balance Sheet"]
["Total Cash (mrq)","70.97B"]
["Total Cash Per Share (mrq)",14.69]
["Total Debt (mrq)","114.6B"]
["Total Debt/Equity (mrq)",99.7]
["Current Ratio (mrq)",1.31]
["Book Value Per Share (mrq)",23.74]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","73.03B"]
["Levered Free Cash Flow (ttm)","41.44B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.1399999999999999]
["52-Week Change 3",0.37209999999999999]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",228.87]
["52 Week Low 3",149.16]
["50-Day Moving Average 3",204.52]
["200-Day Moving Average 3",185.83]
["Share Statistics"]
["Avg Vol (3 month) 3","24.7M"]
["Avg Vol (10 day) 3","25.23M"]
["Shares Outstanding 5","4.83B"]
["Float ","4.57B"]
["% Held by Insiders 1",6.9999999999999999E-4]
["% Held by Institutions 1",0.61329999999999996]
["Shares Short (Aug 15, 2018) 4","42.16M"]
["Short Ratio (Aug 15, 2018) 4",1.61]
["Short % of Float (Aug 15, 2018) 4",8.3000000000000001E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",8.6999999999999994E-3]
["Shares Short (prior month Jul 13, 2018) 4","42.85M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",2.92]
["Forward Annual Dividend Yield 4",1.2999999999999999E-2]
["Trailing Annual Dividend Rate 3",2.62]
["Trailing Annual Dividend Yield 3",1.1599999999999999E-2]
["5 Year Average Dividend Yield 4",1.79]
["Payout Ratio 4",0.2369]
["Dividend Date 3",43328]
["Ex-Dividend Date 4",43322]
["Last Split Factor (new per old) 2",43282]
["Last Split Date 3",41799]
[]
["Yahoo Finance Video•44 minutes ago"]
["MARKETS: Waiting for Godot, talking Apple, Amazon, NRG, chippies, LULU and the Fed"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Melody Hahm to discuss the latest market moves, as we head into the final hours of August trading."]
[]
[]
["Tech Howl for August 31"]
["Yahoo Finance Video"]
[]
["Samsung Galaxy Watch review"]
["TechCrunch"]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Yahoo Finance Video•5 hours ago"]
["MARKETS: Apple is set for its best August since 2000 as weekly tech flows impress"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Dan Howley to break down the latest market moves. Here's the performance of the Nasdaq 100 component stocks as of 10:30 am EDT: ULTA Ulta Beauty Inc 7.95% NTES Netease Inc Ads 1.55% AAPL Apple Inc 1.23% INCY Incyte Corp 1.19% ILMN Illumina Inc 1.19% NFLX Netflix Inc 1.01% CHTR Charter Communications Inc 0.91% LRCX Lam Research 0.91% ORLY O'Reilly Automotive, Inc. 0.88% NVDA Nvidia Corp 0.86% WDAY Workday Inc 0.85% SBUX Starbucks Corp 0.83% CTSH Cognizant Tech Solutions'A' 0.81% JD JD.com Inc 0.74% CSCO Cisco Systems 0.75% AMZN Amazon.com Inc 0.75% DLTR Dollar Tree Inc 0.74% MSFT Microsoft Corp 0.71% MAR Marriott Int'l Cl A 0.70% MU Micron Tech 0.69% MDLZ Mondelez Int'l Inc Cl A 0.64% CMCSA Comcast Cl A 0.63% BMRN Biomarin Pharmaceutical 0.61% ADI Analog Devices 0.61% PCAR PACCAR Inc 0.59% QCOM Qualcomm Inc 0.60% EBAY eBay Inc 0.54% CERN Cerner Corp 0.54% CELG Celgene Corp 0.51% HOLX Hologic Inc 0.50% FAST Fastenal Co 0.50% TMUS T-Mobile US Inc 0.50% WBA Walgreen Boots Alliance Inc 0.49% COST Costco Wholesale Corp 0.47% ISRG Intuitive Surgical 0.46% BIDU Baidu Inc 0.46% ROST Ross Stores 0.45% KHC The Kraft Heinz Company 0.45% SYMC(E) Symantec Corp 0.42% PYPL PayPal Hldgs Inc 0.45% JBHT Hunt(J.B.)Transport 0.44% XLNX Xilinx Inc 0.43% HAS Hasbro Inc 0.28% ADP Automatic Data Proc 0.27% CSX CSX Corp 0.26% QRTEA Qurate Retail Inc 0.25% REGN Regeneron Pharmaceuticals 0.24% MYL Mylan NV 0.23% AVGO Broadcom Inc 0.23% KLAC KLA-Tencor Corp 0.23% XRAY Dentsply Sirona Inc 0.23% SWKS Skyworks Solutions 0.22% MXIM Maxim Integrated Prod 0.21% ALGN Align Tech 0.20% PAYX Paychex Inc 0.19% ADSK Autodesk, Inc 0.19% INTC Intel Corp 0.19% WYNN Wynn Resorts Ltd 0.13% FISV Fiserv Inc 0.16% AMAT Applied Materials 0.16% TXN Texas Instruments 0.15% ALXN Alexion Pharmaceuticals 0.12% CTAS Cintas Corp 0.11% VRSK Verisk Analytics Inc 0.08% BIIB Biogen Inc 0.11% HSIC Henry Schein Inc 0.09% BKNG Booking Hldgs Inc 0.07% INTU Intuit Inc 0.05% SNPS Synopsys Inc 0.05% MCHP Microchip Tech 0.02% CA CA Inc 0.05% AMGN Amgen Inc 0.01% FOX(F) Twenty-First Century Fox Inc B 0.00% ESRX Express Scripts Hldg Co 0.03% GILD Gilead Sciences 0.03% CTRP Ctrip.com Intl Ltd -0.02% DISH DISH Network Corp Cl A -0.06% LBTYA Liberty Global plc Cl A -0.07% STX Seagate Tech -0.09% CDNS Cadence Design Systems -0.11% FOXA(F) Twenty-First Century Fox Inc A -0.12% CTXS Citrix Systems Inc -0.11% MNST Monster Beverage Corporation -0.12% SIRI Sirius XM Hldgs Inc -0.14% LBTYK Liberty Global plc Cl C -0.15% AAL American Airlines Grp inc -0.17% MELI Mercadolibre Inc -0.14% IDXX(HB) Idexx Laboratories -0.20% ASML ASML Hldg N.V. New York -0.20% SHPG Shire plc ADS -0.20% CHKP(HB) Check Point Software Tech -0.21% ADBE Adobe Systems -0.23% EXPE(F) Expedia Grp Inc -0.33% WDC Western Digital -0.38% VRTX Vertex Pharmaceuticals -0.43% GOOG Alphabet Inc Cl C Cap Stock -0.56% TSLA Tesla Inc -0.58% GOOGL Alphabet Inc Cl A -0.63% VOD Vodafone Grp Plc ADS -0.96% FB Facebook Inc -1.09% EA Electronic Arts, Inc. -1.78% TTWO Take-Two Interactive Software -2.38% ATVI Activision Blizzard Inc -2.85%"]
[]
[]
["What to expect from Apple’s 2018 iPhone event"]
["Engadget"]
[]
["Apple's new iOS 12 beta fixes the annoying 'please update' bug"]
["TechCrunch"]
[]
["Yahoo Finance Video•5 hours ago"]
["Problems at Wells Fargo, bad news for Elon Musk, Starbucks revamps the Frappuccino"]
["Wells Fargo, Tesla, Starbucks and Apple are the companies to watch."]
[]
[]
["Apple's Pride-themed watch face is blocked in Russia"]
["Engadget"]
[]
["The Morning After: iPhone XS leak"]
["Engadget"]
[]
["Kiplinger•54 minutes ago"]
["Earnings Reports for the Week of Sept. 3-7 (AVGO, BKS, CTRP)"]
["Check out our weekly earnings calendar and read the latest quarterly earnings previews."]
["TheStreet.com•59 minutes ago"]
["Nutanix CEO: We're Building the 'Uber or Airbnb of the Cloud'"]
["has been on a growth spurt since going public in September 2016. Shares of the cloud computing firm are up more than 69% since the beginning of this year. In its earnings release on Thursday, Nutanix beat market projections with $267.9 million in software and support revenue, representing 49% growth year-over-year, and $1.16 billion in total revenue for fiscal 2018, surpassing its goal of $1 billion by the company's 10th birthday."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
["TheStreet.com•2 hours ago"]
["Flashback Friday: The Apple of Warren Buffett's Eye is the iPhone"]
["TheStreet's New York headquarters had a tumultuous Friday after the Internet cut out for more than an hour, but everything is better now. Thankfully, TheStreet is back online now. has risen since the end of June to 16.7 times, marking the biggest multiple expansion since last November, according to Bank of America Merrill Lynch."]
["Motley Fool•2 hours ago"]
["3 Stocks That Could Put Apple's Returns to Shame"]
["The trillion-dollar iDevice maker has crushed the market for patient investors. These three businesses could fare even better."]
["Investopedia•3 hours ago"]
["'Apple Most Worrisome Among FAANGs': Paul Meeks"]
["Despite being the most valuable technology stock and being the most valuable company ever in terms of the market capitalization, Apple is the biggest worry among the FAANG stocks group, said veteran technology investor Paul Meeks to  CNBC. Another investment guru, Warren Buffett, recently purchased even more shares of the Cupertino, California-based company, calling its iconic iPhone \"enormously underpriced.\" With an additional purchase made through his Berkshire Hathaway Inc. ( BRK.A), his investment in Apple now exceeds $50 billion, making it the third-largest shareholder in the company. Meeks, however, differs about the iPhone’s prospects."]
[]
["Zacks•3 hours ago"]
["Will Stocks Tumble This September?"]
["Even though the Nasdaq and the S&P 500 are reaching all-time highs as Amazon (AMZN), Alphabet (GOOGL) and Apple (AAPL) rally, it doesn't mean stocks will continue to climb in September. Historically, stocks suffer in September during a bull market period. This year, with issues such as interest rate hikes, trade disputes and Iranian sanctions, stocks might be impacted even more."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Yahoo Finance Video•22 hours ago"]
["Buffett: I bought more Apple and some Berkshire shows"]
["On his birthday, Warren Buffett reveals that he bought a \"little\" Apple and some Berkshire shares."]
[]
["Yahoo Finance Video•22 hours ago"]
["What to watch in the markets: Friday, August 31st"]
["Myles Udland with a lookahead on what will be making headlines on Friday."]
[]
["CNBC Videos•2 hours ago"]
["What to expect from Apple ahead of its product launch nex..."]
["Brian White, Monness, Crespi, Hardt and Co. global head of internet and software, joins the 'Power Lunch' team to discuss if he expects the Apple rally to continue."]
[]
["Reuters Videos•2 hours ago"]
["Apple to unveil new iPhone on Sept. 12"]
["Apple said it will host an event on Sept. 12, when it is widely expected to unveil new iPhone models. Fred Katayama reports."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["GOOG",1215.96,-23.16,-1.8700000000000001E-2]
["Alphabet Inc."]
["FB",175.45,-2.19,-1.23E-2]
["Facebook, Inc."]
["AMZN",2010.44,8.06,4.0000000000000001E-3]
["Amazon.com, Inc."]
["NFLX",367.41,-3.57,-9.5999999999999992E-3]
["Netflix, Inc."]
["TSLA",301.06,-2.09,-6.8999999999999999E-3]
["Tesla, Inc."]
["Recommendation Rating"]
[]
[2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (35)"]
[]
["Current 227.85"]
["Average 216.99"]
["Low 175.00"]
["High 275.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"AAPL Mktw Sum","index":36,"n_rows":915,"n_cols":5,"rows_kept":915,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Apple Inc."]
["NASDAQ: AAPL"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Apple Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:41 p.m."]
[]
["AAPL"]
["/quotes/zigman/68270/composite"]
[]
["$"]
[]
[227.83]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 30.80m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/68270/composite"]
[]
["Previous close"]
[]
[225.03]
[]
[227.83]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[226]
[]
[228.87]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.16]
[]
[228.87]
[]
[]
[]
["Company Description"]
[]
["Apple, Inc. engages in the design, manufacture, and marketing of mobile communication, media devices, personal computers, and portable digital music players. It operates through the following geographical segments: Americas, Europe, Greater China, Japan, and Rest of Asia Pacific. The Americas segmen..."]
[]
["Apple, Inc. engages in the design, manufacture, and marketing of mobile communication, media devices, personal computers, and portable digital music players. It operates through the following geographical segments: Americas, Europe, Greater China, Japan, and Rest of Asia Pacific. The Americas segment includes both North and South America. The Europe segment consists of European countries, as well as India, the Middle East, and Africa. The Greater China segment comprises of China, Hong Kong, and Taiwan. The Rest of Asia Pacific segment includes Australia and Asian countries not included in the reportable operating segments of the company. The company was founded by Steven Paul Jobs, Ronald Gerald Wayne, and Stephen G. Wozniak on April 1, 1976 and is headquartered in Cupertino, CA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[24.21]
[]
["P/E Ratio (with extraordinary items)"]
[]
[19.57]
[]
["P/E Ratio (without extraordinary items)"]
[]
[16.73]
[]
["Price to Sales Ratio"]
[]
[3.54]
[]
["Price to Book Ratio"]
[]
[5.89]
[]
["Price to Cash Flow Ratio"]
[]
[12.73]
[]
["Enterprise Value to EBITDA"]
[]
[15.47]
[]
["Enterprise Value to Sales"]
[]
[4.25]
[]
["Total Debt to Enterprise Value"]
[]
[0.14000000000000001]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[1858309]
[]
["Income Per Employee"]
[]
[393098]
[]
["Receivables Turnover"]
[]
[7.04]
[]
["Total Asset Turnover"]
[]
[0.66]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.28]
[]
["Quick Ratio"]
[]
[1.23]
[]
["Cash Ratio"]
[]
[0.74]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[38.01]
[]
["Operating Margin"]
[]
[26.26]
[]
["Pretax Margin"]
[]
[28.04]
[]
["Net Margin"]
[]
[21.15]
[]
["Return on Assets"]
[]
[13.87]
[]
["Return on Equity"]
[]
[36.869999999999997]
[]
["Return on Total Capital"]
[]
[20.8]
[]
["Return on Invested Capital"]
[]
[22.23]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[86.3]
[]
["Total Debt to Total Capital"]
[]
[46.32]
[]
["Total Debt to Total Assets"]
[]
[30.82]
[]
["Long-Term Debt to Equity"]
[]
[72.52]
[]
["Long-Term Debt to Total Capital"]
[]
[38.93]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Timothy Donald Cook",58,1998,"Chief Executive Officer & Director"]
["Mr. Jeffrey E. Williams",54,1998,"Chief Operating Officer"]
["Mr. Luca Maestri",54,2013,"Chief Financial Officer, SVP & VP-Human Resources"]
["Mr. Kevin M. Lynch",51,2013,"Vice President-Technology"]
["Dr. Joel M. Podolny","-",2008,"Vice President"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43339,"Timothy Donald Cook",18090,"  Disposition at $218.54 per share. ",3953388]
[null,"Chief Executive Officer; Director"]
[43339,"Timothy Donald Cook",190746,"  Disposition at $217.96 per share. ",41574998]
[null,"Chief Executive Officer; Director"]
[43339,"Timothy Donald Cook",56324,"  Disposition at $216.96 per share. ",12220055]
[null,"Chief Executive Officer; Director"]
[43336,"Timothy Donald Cook",294840,"  Derivative/Non-derivative trans. at $216.16 per share. ",63732614]
[null,"Chief Executive Officer; Director"]
[43336,"Timothy Donald Cook",560000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Chief Executive Officer; Director"]
[43333,"Timothy Donald Cook",23215,"  Gift at $0 per share. ",0]
[null,"Chief Executive Officer; Director"]
[43329,"Johny Srouji",5523,"  Disposition at $214.5 per share. ",1184683]
[null,"Senior Vice President"]
[43329,"Johny Srouji",3617,"  Disposition at $215 per share. ",777655]
[null,"Senior Vice President"]
[43329,"Johny Srouji",5000,"  Disposition at $215.5 per share. ",1077500]
[null,"Senior Vice President"]
[43327,"Chris Kondo",320,"  Derivative/Non-derivative trans. at $210.24 per share. ",67276]
[null,"Principal Accounting Officer"]
[43327,"Chris Kondo",675,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Principal Accounting Officer"]
[43321,"Craig Federighi",47796,"  Disposition at $207.5 per share. ",9917670]
[null,"Senior Vice President"]
[43320,"Jeffrey E. Williams",100,"  Disposition at $207.72 per share. ",20772]
[null,"COO"]
[43320,"Jeffrey E. Williams",12252,"  Disposition at $207.13 per share. ",2537756]
[null,"COO"]
[43320,"Jeffrey E. Williams",2400,"  Disposition at $206.01 per share. ",494424]
[null,"COO"]
[43320,"Jeffrey E. Williams",900,"  Disposition at $205.29 per share. ",184761]
[null,"COO"]
[43315,"Arthur D. Levinson",15000,"  Disposition at $206.96 per share. ",3104400]
[null,"Director"]
[43315,"Arthur D. Levinson",15000,"  Derivative/Non-derivative trans. at $25.62 per share. ",384300]
[null,"Director"]
[43314,"Arthur D. Levinson",20000,"  Disposition at $206.58 per share. ",4131600]
[null,"Director"]
[43314,"Arthur D. Levinson",20000,"  Derivative/Non-derivative trans. at $25.62 per share. ",512400]
[null,"Director"]
[43290,"Jeffrey E. Williams",1521,"  Disposition at $190.53 per share. ",289796]
[null,"COO"]
[43290,"Jeffrey E. Williams",14131,"  Disposition at $190.14 per share. ",2686868]
[null,"COO"]
["/news/latest/company/us/aapl"]
[]
["MarketWatch News on AAPL"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["27 min ago3:14 p.m. Aug. 31, 2018"]
[]
["- Mark DeCambre"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40 p.m. Today2:40 p.m. Aug. 31, 2018"]
[]
["- Ryan Vlastelica"]
[]
["J.C. Penneyâ€™s struggle to pin down its core customer is putting it at risk"]
[]
["1:14 p.m. Today1:14 p.m. Aug. 31, 2018"]
[]
["- Tonya Garcia"]
[]
["Apple Watch Series 1 is outselling newer models and itâ€™s not even close"]
[]
["11:56 a.m. Today11:56 a.m. Aug. 31, 2018"]
[]
["- Emily Bary"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["11:29 a.m. Today11:29 a.m. Aug. 31, 2018"]
[]
["- Philip van Doorn"]
[]
["Hereâ€™s why Coca-Cola is muscling into the coffee-shop business in a big way"]
[]
["8:30 a.m. Today8:30 a.m. Aug. 31, 2018"]
[]
["- Victor Reklaitis"]
[]
["Warren Buffett: Apple investing in Tesla is a â€˜very poor ideaâ€™"]
[]
["7:19 a.m. Today7:19 a.m. Aug. 31, 2018"]
[]
["- Claudia Assis"]
[]
["Amazon stock tops $2,000, as yet another analyst projects $1 trillion in market cap"]
[]
["7:12 a.m. Today7:12 a.m. Aug. 31, 2018"]
[]
["- Tomi Kilgore"]
[]
["Buffett says he took another bite out of Appleâ€™s stock "]
[]
["4:54 p.m. Aug. 30, 2018"]
[]
["- William Watts"]
[]
["Stocks snap 4-day winning streak to close lower as trade-war jitters resurface"]
[]
["4:32 p.m. Aug. 30, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Dow skids to first loss since last Friday as report on China tariffs spooks Wall Street"]
[]
["4:19 p.m. Aug. 30, 2018"]
[]
["- Mark DeCambre"]
[]
["Apple to call new phone iPhone XS, introduce gold color option: report"]
[]
["2:45 p.m. Aug. 30, 2018"]
[]
["- Emily Bary"]
[]
["Apple to hold expected iPhone launch event on Sept. 12"]
[]
["12:14 p.m. Aug. 30, 2018"]
[]
["- Emily Bary"]
[]
["Buffett says he bought a 'just a little' more Apple recently"]
[]
["11:12 a.m. Aug. 30, 2018"]
[]
["- William L. Watts"]
[]
["Apple's stock gains 0.4% premarket, on track to open at record high"]
[]
["8:42 a.m. Aug. 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["Now would be the time for Apple to buy Tesla, and kick Musk out of the driverâ€™s seat"]
[]
["7:54 a.m. Aug. 30, 2018"]
[]
["- Therese Poletti"]
[]
["Here are the biggest winners in the stock marketâ€™s hottest sector in August"]
[]
["6:48 a.m. Aug. 30, 2018"]
[]
["- Philip van Doorn"]
[]
["Asia stocks: Nikkei flirts with 23,000 but canâ€™t hang on"]
[]
["5:22 a.m. Aug. 30, 2018"]
[]
["- Dow Jones Newswire"]
[]
["Apple buys maker of augmented-reality lenses: report"]
[]
["9:58 p.m. Aug. 29, 2018"]
[]
["- Mike Murphy"]
[]
["Stock-market bulls are in â€˜firm controlâ€™ â€” but hereâ€™s where â€˜vulnerabilities kick inâ€™"]
[]
["9:19 a.m. Aug. 28, 2018"]
[]
["- Victor Reklaitis"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/aapl"]
[]
["Other News on AAPL"]
[]
["4 Stocks That Belong in the Trillion Dollar Club"]
[]
["27 min ago3:14 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["3 Stocks That Could Put Apple's Returns to Shame"]
[]
["1:33 p.m. Today1:33 p.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["How To Retire In 2018 With Your Vanguard Account"]
[]
["1:20 p.m. Today1:20 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["10 Stocks to Buy as the NFL Season Kicks Off"]
[]
["1:20 p.m. Today1:20 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["'Apple Most Worrisome Among FAANGs': Paul Meeks"]
[]
["1:03 p.m. Today1:03 p.m. Aug. 31, 2018"]
[]
["- Investopedia.com"]
[]
["US Stocks Edge Higher Friday"]
[]
["12:53 p.m. Today12:53 p.m. Aug. 31, 2018"]
[]
["- GuruFocus.com"]
[]
["Friday Apple Rumors: Massive Apple Leak Shows Off iPhone XS"]
[]
["12:39 p.m. Today12:39 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Court Sides With VirnetX, Affirms $506 Million Judgment Against Apple"]
[]
["12:23 p.m. Today12:23 p.m. Aug. 31, 2018"]
[]
["- 247WallSt.com"]
[]
["Better Buy: Advanced Micro Devices, Inc. vs. Cypress Semiconductor"]
[]
["12:07 p.m. Today12:07 p.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["Microsoft Morphs Xbox Into a Subscription Service"]
[]
["11:15 a.m. Today11:15 a.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["iQiyiâ€™s Position in the Video Streaming Market "]
[]
["10:36 a.m. Today10:36 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["A Glimpse Into Appleâ€™s (AAPL) Gather Round Event on September 12th"]
[]
["10:21 a.m. Today10:21 a.m. Aug. 31, 2018"]
[]
["- SmarterAnalyst"]
[]
["7 Steady Eddie Stocks to Buy"]
[]
["10:15 a.m. Today10:15 a.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Whoops, Apple Leaked Photos of iPhone Xs, Apple Watch Series 4"]
[]
["10:10 a.m. Today10:10 a.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["3 Reasons Apple Stock Requires Caution At Todayâ€™s Levels"]
[]
["9:57 a.m. Today9:57 a.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["This Day In Market History: Vanguard Launches First Index Fund For US Retail Investors"]
[]
["9:18 a.m. Today9:18 a.m. Aug. 31, 2018"]
[]
["- benzinga.com"]
[]
["Fridayâ€™s Vital Data: Apple, Electronic Arts and Weatherford International"]
[]
["9:13 a.m. Today9:13 a.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["10 Biggest Price Target Changes For Friday"]
[]
["8:59 a.m. Today8:59 a.m. Aug. 31, 2018"]
[]
["- benzinga.com"]
[]
["Top Analyst Upgrades and Downgrades: Ambarella, Apple, Campbell Soup, Ciena, Dollar Tree, Electronic Arts, Lululemon, Signet Jewelers, Ulta and More"]
[]
["8:30 a.m. Today8:30 a.m. Aug. 31, 2018"]
[]
["- 247WallSt.com"]
[]
["Nomura Sticks to Their Hold Rating for Apple (AAPL)"]
[]
["8:00 a.m. Today8:00 a.m. Aug. 31, 2018"]
[]
["- SmarterAnalyst"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Apple, Inc."]
[]
["One Apple Park Way"]
[]
["Cupertino, California 95014-2083"]
[]
["Phone"]
[]
["1 4089961010"]
[]
["Industry"]
[]
["Computers/Consumer Electronics"]
[]
["Sector"]
[]
["Technology"]
[]
["Fiscal Year-end"]
[]
[43344]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$228.57B"]
[]
["Net Income"]
[]
["$48.35B"]
[]
["2017 Sales Growth"]
[]
[6.7000000000000004E-2]
[]
["Employees"]
[]
[123000]
[]
["Annual Report for AAPL"]
[]
["/news/pressrelease/company/us/aapl"]
[]
["Press Releases on AAPL"]
[]
["Should you buy stock in Apple, Electronic Arts, Facebook, Coca-Cola or Lululemon?"]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Today's Research Reports on Stocks to Watch: Apple and NetEase"]
[]
["8:02 a.m. Today8:02 a.m. Aug. 31, 2018"]
[]
["- ACCESSWIRE"]
[]
["Global Ultra-Portable Internet Devices Market 2018 Analysis, Segmentation, Product Research, Trends, Top Companies (Apple Inc., Intel Corporation, Microsoft Corporation, Samsung Electronics Corporation, ASUSTeK Computer Inc., Dell Inc., HTC Corporation, Sony Corporation) and Forecast by 2023"]
[]
["7:18 a.m. Today7:18 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Smartwatch Market Major Manufacturers, Trends, Demand, Share Analysis to 2022"]
[]
["6:47 a.m. Today6:47 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Wireless Display Market Research Report - Global Industry Size, Share, Growth, Market Segments, Current Trends And Regional Overview By Key Companies"]
[]
["11:28 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["360 Degree Camera Market to Rise at CAGR of 34% During 2017 â€“ 2024 | Press Release"]
[]
["10:36 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Top 20 Internet of Things (IoT) Companies 2018"]
[]
["10:54 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Finger Print Sensors - Global Market Outlook (2017-2026)"]
[]
["9:20 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Contract Research Outsourcing Market Production Growth and Industry Analysis 2018 to 2025"]
[]
["4:00 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["M Commerce Market Infrastructure Growth and Development 2018-2025"]
[]
["3:50 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["The Global Smart Machines Market is Projected to Register a Healthy CAGR of 18.8% During 2016 â€“ 2024"]
[]
["11:28 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Samsung Licenses MONKEYmediaâ€™s Interactive Patents"]
[]
["12:17 p.m. Aug. 28, 2018"]
[]
["- BusinessWire - BZX"]
[]
["IT Enabled Healthcare Market is Expected to Get US$ 262 Billion By 2022"]
[]
["10:04 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Healthcare Mobility Solutions Market is Projected to Reach US$ 148.00 Billion by 2023"]
[]
["9:43 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Connected Cars Market Forecast by Technology, Components, Services, Connectivity with Global Leaders â€“ Audi, BMW, Apple, Microsoft, Honda Motor, GM, Ford Motor"]
[]
["5:21 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Wearable Computing Market 2018: Historical Analysis, Business Growth, Key Players, Emerging Trends, Opportunity Assessment, Future Prospects and Industry Expansion Strategies 2023"]
[]
["5:11 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Mobile Handset Protection Market valuation higher than US$ 51 Bn by 2026"]
[]
["4:09 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Thinking about buying stock in Apple, Advanced Micro Devices, Alibaba, Cronos Group or Micron?"]
[]
["9:31 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Fingerprint Sensor Market Size is Projected to be Around US$ 15 Billion by 2022"]
[]
["12:12 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Wearable Devices Market is Expected to Exceed US$ 51.50 Billion By 2022"]
[]
["12:12 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:41 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["2:05p"]
[]
["Are your retirement faucets dripping?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25946.13]
[-40.79]
[-1.6000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8102.04]
[13.68]
[1.6999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.14]
[-1.99]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"AAPL Mkwt Basic","index":37,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"AAPL Yahoo Gr","index":38,"n_rows":270,"n_cols":5,"rows_kept":270,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 18 mins"]
["S&P 500"]
[2899.77]
["-1.36(-0.05%)"]
["Dow 30"]
[25950.93]
["-35.99(-0.14%)"]
["Nasdaq"]
[8103.6]
["+15.24(+0.19%)"]
["Russell 2000"]
[1737.23]
["+4.88(+0.28%)"]
["Crude Oil"]
[69.86]
["-0.39(-0.56%)"]
["Gold"]
[1205.0999999999999]
["+0.10(+0.01%)"]
["Silver"]
[14.54]
["-0.05(-0.37%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Apple Inc. (AAPL)"]
["NasdaqGS - NasdaqGS Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["227.87+2.84 (+1.26%)"]
["As of 3:42PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",225.03]
["Open",226.51]
["Bid","227.28 x 800"]
["Ask","227.29 x 1800"]
["Day's Range","226.00 - 228.87"]
["52 Week Range","149.16 - 228.87"]
["Volume",31560344]
["Avg. Volume",24697346]
["Market Cap","1.101T"]
["Beta",1.1399999999999999]
["PE Ratio (TTM)",20.64]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","2.92 (1.30%)"]
["Ex-Dividend Date",43322]
["1y Target Est",216.99]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",31,27,38,39]
["Avg. Estimate",2.76,4.87,11.75,13.56]
["Low Estimate",2.65,4.32,11.49,11.15]
["High Estimate",2.86,5.59,12.5,15.4]
["Year Ago EPS",2.0699999999999998,3.89,9.2100000000000009,11.75]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",29,26,35,36]
["Avg. Estimate","61.14B","91.84B","263.49B","276.99B"]
["Low Estimate","60.11B","81.74B","255.92B","258.38B"]
["High Estimate","61.93B","100.93B","265B","294.86B"]
["Year Ago Sales","52.58B","88.29B","229.23B","263.49B"]
["Sales Growth (year/est)",0.16300000000000001,0.04,0.14899999999999999,5.0999999999999997E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",1.87,3.86,2.67,2.1800000000000002]
["EPS Actual",2.0699999999999998,3.89,2.73,2.34]
["Difference",0.2,0.03,0.06,0.16]
["Surprise %",0.107,8.0000000000000002E-3,2.1999999999999999E-2,7.2999999999999995E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",2.76,4.87,11.75,13.56]
["7 Days Ago",2.76,4.87,11.75,13.56]
["30 Days Ago",2.65,4.74,11.48,13.29]
["60 Days Ago",2.65,4.72,11.49,13.26]
["90 Days Ago",2.64,4.71,11.49,13.25]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",2,2,3,4]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","AAPL","Industry","Sector","S&P 500"]
["Current Qtr.",0.33300000000000002,"N/A","N/A",0.47]
["Next Qtr.",0.252,"N/A","N/A",0.46]
["Current Year",0.27600000000000002,"N/A","N/A",0.22]
["Next Year",0.154,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.1303,"N/A","N/A",0.11]
["Past 5 Years (per annum)",0.13489999999999999,"N/A","N/A","N/A"]
[]
["Yahoo Finance Video•45 minutes ago"]
["MARKETS: Waiting for Godot, talking Apple, Amazon, NRG, chippies, LULU and the Fed"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Melody Hahm to discuss the latest market moves, as we head into the final hours of August trading."]
[]
[]
["Tech Howl for August 31"]
["Yahoo Finance Video"]
[]
["Samsung Galaxy Watch review"]
["TechCrunch"]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Yahoo Finance Video•5 hours ago"]
["MARKETS: Apple is set for its best August since 2000 as weekly tech flows impress"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Dan Howley to break down the latest market moves. Here's the performance of the Nasdaq 100 component stocks as of 10:30 am EDT: ULTA Ulta Beauty Inc 7.95% NTES Netease Inc Ads 1.55% AAPL Apple Inc 1.23% INCY Incyte Corp 1.19% ILMN Illumina Inc 1.19% NFLX Netflix Inc 1.01% CHTR Charter Communications Inc 0.91% LRCX Lam Research 0.91% ORLY O'Reilly Automotive, Inc. 0.88% NVDA Nvidia Corp 0.86% WDAY Workday Inc 0.85% SBUX Starbucks Corp 0.83% CTSH Cognizant Tech Solutions'A' 0.81% JD JD.com Inc 0.74% CSCO Cisco Systems 0.75% AMZN Amazon.com Inc 0.75% DLTR Dollar Tree Inc 0.74% MSFT Microsoft Corp 0.71% MAR Marriott Int'l Cl A 0.70% MU Micron Tech 0.69% MDLZ Mondelez Int'l Inc Cl A 0.64% CMCSA Comcast Cl A 0.63% BMRN Biomarin Pharmaceutical 0.61% ADI Analog Devices 0.61% PCAR PACCAR Inc 0.59% QCOM Qualcomm Inc 0.60% EBAY eBay Inc 0.54% CERN Cerner Corp 0.54% CELG Celgene Corp 0.51% HOLX Hologic Inc 0.50% FAST Fastenal Co 0.50% TMUS T-Mobile US Inc 0.50% WBA Walgreen Boots Alliance Inc 0.49% COST Costco Wholesale Corp 0.47% ISRG Intuitive Surgical 0.46% BIDU Baidu Inc 0.46% ROST Ross Stores 0.45% KHC The Kraft Heinz Company 0.45% SYMC(E) Symantec Corp 0.42% PYPL PayPal Hldgs Inc 0.45% JBHT Hunt(J.B.)Transport 0.44% XLNX Xilinx Inc 0.43% HAS Hasbro Inc 0.28% ADP Automatic Data Proc 0.27% CSX CSX Corp 0.26% QRTEA Qurate Retail Inc 0.25% REGN Regeneron Pharmaceuticals 0.24% MYL Mylan NV 0.23% AVGO Broadcom Inc 0.23% KLAC KLA-Tencor Corp 0.23% XRAY Dentsply Sirona Inc 0.23% SWKS Skyworks Solutions 0.22% MXIM Maxim Integrated Prod 0.21% ALGN Align Tech 0.20% PAYX Paychex Inc 0.19% ADSK Autodesk, Inc 0.19% INTC Intel Corp 0.19% WYNN Wynn Resorts Ltd 0.13% FISV Fiserv Inc 0.16% AMAT Applied Materials 0.16% TXN Texas Instruments 0.15% ALXN Alexion Pharmaceuticals 0.12% CTAS Cintas Corp 0.11% VRSK Verisk Analytics Inc 0.08% BIIB Biogen Inc 0.11% HSIC Henry Schein Inc 0.09% BKNG Booking Hldgs Inc 0.07% INTU Intuit Inc 0.05% SNPS Synopsys Inc 0.05% MCHP Microchip Tech 0.02% CA CA Inc 0.05% AMGN Amgen Inc 0.01% FOX(F) Twenty-First Century Fox Inc B 0.00% ESRX Express Scripts Hldg Co 0.03% GILD Gilead Sciences 0.03% CTRP Ctrip.com Intl Ltd -0.02% DISH DISH Network Corp Cl A -0.06% LBTYA Liberty Global plc Cl A -0.07% STX Seagate Tech -0.09% CDNS Cadence Design Systems -0.11% FOXA(F) Twenty-First Century Fox Inc A -0.12% CTXS Citrix Systems Inc -0.11% MNST Monster Beverage Corporation -0.12% SIRI Sirius XM Hldgs Inc -0.14% LBTYK Liberty Global plc Cl C -0.15% AAL American Airlines Grp inc -0.17% MELI Mercadolibre Inc -0.14% IDXX(HB) Idexx Laboratories -0.20% ASML ASML Hldg N.V. New York -0.20% SHPG Shire plc ADS -0.20% CHKP(HB) Check Point Software Tech -0.21% ADBE Adobe Systems -0.23% EXPE(F) Expedia Grp Inc -0.33% WDC Western Digital -0.38% VRTX Vertex Pharmaceuticals -0.43% GOOG Alphabet Inc Cl C Cap Stock -0.56% TSLA Tesla Inc -0.58% GOOGL Alphabet Inc Cl A -0.63% VOD Vodafone Grp Plc ADS -0.96% FB Facebook Inc -1.09% EA Electronic Arts, Inc. -1.78% TTWO Take-Two Interactive Software -2.38% ATVI Activision Blizzard Inc -2.85%"]
[]
[]
["What to expect from Apple’s 2018 iPhone event"]
["Engadget"]
[]
["Apple's new iOS 12 beta fixes the annoying 'please update' bug"]
["TechCrunch"]
[]
["Yahoo Finance Video•5 hours ago"]
["Problems at Wells Fargo, bad news for Elon Musk, Starbucks revamps the Frappuccino"]
["Wells Fargo, Tesla, Starbucks and Apple are the companies to watch."]
[]
[]
["Apple's Pride-themed watch face is blocked in Russia"]
["Engadget"]
[]
["The Morning After: iPhone XS leak"]
["Engadget"]
[]
["Kiplinger•55 minutes ago"]
["Earnings Reports for the Week of Sept. 3-7 (AVGO, BKS, CTRP)"]
["Check out our weekly earnings calendar and read the latest quarterly earnings previews."]
["TheStreet.com•1 hour ago"]
["Nutanix CEO: We're Building the 'Uber or Airbnb of the Cloud'"]
["has been on a growth spurt since going public in September 2016. Shares of the cloud computing firm are up more than 69% since the beginning of this year. In its earnings release on Thursday, Nutanix beat market projections with $267.9 million in software and support revenue, representing 49% growth year-over-year, and $1.16 billion in total revenue for fiscal 2018, surpassing its goal of $1 billion by the company's 10th birthday."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
["TheStreet.com•2 hours ago"]
["Flashback Friday: The Apple of Warren Buffett's Eye is the iPhone"]
["TheStreet's New York headquarters had a tumultuous Friday after the Internet cut out for more than an hour, but everything is better now. Thankfully, TheStreet is back online now. has risen since the end of June to 16.7 times, marking the biggest multiple expansion since last November, according to Bank of America Merrill Lynch."]
["Motley Fool•2 hours ago"]
["3 Stocks That Could Put Apple's Returns to Shame"]
["The trillion-dollar iDevice maker has crushed the market for patient investors. These three businesses could fare even better."]
["Investopedia•3 hours ago"]
["'Apple Most Worrisome Among FAANGs': Paul Meeks"]
["Despite being the most valuable technology stock and being the most valuable company ever in terms of the market capitalization, Apple is the biggest worry among the FAANG stocks group, said veteran technology investor Paul Meeks to  CNBC. Another investment guru, Warren Buffett, recently purchased even more shares of the Cupertino, California-based company, calling its iconic iPhone \"enormously underpriced.\" With an additional purchase made through his Berkshire Hathaway Inc. ( BRK.A), his investment in Apple now exceeds $50 billion, making it the third-largest shareholder in the company. Meeks, however, differs about the iPhone’s prospects."]
[]
["Zacks•3 hours ago"]
["Will Stocks Tumble This September?"]
["Even though the Nasdaq and the S&P 500 are reaching all-time highs as Amazon (AMZN), Alphabet (GOOGL) and Apple (AAPL) rally, it doesn't mean stocks will continue to climb in September. Historically, stocks suffer in September during a bull market period. This year, with issues such as interest rate hikes, trade disputes and Iranian sanctions, stocks might be impacted even more."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Yahoo Finance Video•22 hours ago"]
["Buffett: I bought more Apple and some Berkshire shows"]
["On his birthday, Warren Buffett reveals that he bought a \"little\" Apple and some Berkshire shares."]
[]
["Yahoo Finance Video•22 hours ago"]
["What to watch in the markets: Friday, August 31st"]
["Myles Udland with a lookahead on what will be making headlines on Friday."]
[]
["CNBC Videos•2 hours ago"]
["What to expect from Apple ahead of its product launch nex..."]
["Brian White, Monness, Crespi, Hardt and Co. global head of internet and software, joins the 'Power Lunch' team to discuss if he expects the Apple rally to continue."]
[]
["Reuters Videos•2 hours ago"]
["Apple to unveil new iPhone on Sept. 12"]
["Apple said it will host an event on Sept. 12, when it is widely expected to unveil new iPhone models. Fred Katayama reports."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["GOOG",1215.77,-23.35,-1.8800000000000001E-2]
["Alphabet Inc."]
["FB",175.5,-2.14,-1.2E-2]
["Facebook, Inc."]
["AMZN",2011.33,8.9499999999999993,4.4999999999999997E-3]
["Amazon.com, Inc."]
["NFLX",367.51,-3.47,-9.4000000000000004E-3]
["Netflix, Inc."]
["TSLA",301.3,-1.85,-6.1000000000000004E-3]
["Tesla, Inc."]
["Recommendation Rating"]
[]
[2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (35)"]
[]
["Current 227.87"]
["Average 216.99"]
["Low 175.00"]
["High 275.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"AAPL Mktwth Gr","index":39,"n_rows":381,"n_cols":5,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Apple Inc."]
["NASDAQ: AAPL"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Apple Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:42 p.m."]
[]
["AAPL"]
["/quotes/zigman/68270/composite"]
[]
["$"]
[]
[227.82]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 30.85m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/68270/composite"]
[]
["Previous close"]
[]
[225.03]
[]
[227.82]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[226]
[]
[228.87]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.16]
[]
[228.87]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",214.44]
["Number of Ratings:",39,"Current Quarters Estimate:",2.75]
["FY Report Date:",43344,"Current Year's Estimate:",11.72]
["Last Quarter's Earnings:",2.34,"Median PE on CY Estimate:",18.73]
["Year Ago Earnings:",8.99,"Next Fiscal Year Estimate:",13.37]
[null,null,"Median PE on Next FY Estimate:",16.43]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",34,27,39,39]
["Mean Estimate",2.75,4.83,11.72,13.37]
["High Estimates",2.88,5.31,12.09,14.44]
["Low Estimates",2.59,4.32,11.44,11.61]
["Coefficient Variance",2.09,4.88,0.95,4.87]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",21,21,21]
["OVERWEIGHT",2,4,4]
["HOLD",14,16,16]
["UNDERWEIGHT",0,0,0]
["SELL",2,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Slow OLED Adoption in Smartphones to Impact AMATâ€™s Display Unit"]
[]
["2:48 p.m. Aug. 14, 2018"]
[]
["- MarketRealist.com"]
[]
["Hereâ€™s How Appleâ€™s Fiscal Q3 2018 Shook Out"]
[]
["11:13 a.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Appleâ€™s iPhone Revenue Growth May Not Be Sustainable"]
[]
["11:13 a.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["65% of Analysts Recommend â€˜Buysâ€™ for Apple Stock in July"]
[]
["1:04 p.m. July 26, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Apple Stock Could Rise despite Slower iPhone Growth"]
[]
["3:31 p.m. July 6, 2018"]
[]
["- MarketRealist.com"]
[]
["More than 60% of Analysts Recommend a â€˜Buyâ€™ for Apple Stock"]
[]
["4:45 p.m. June 5, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:42 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25950.959999999999]
[-35.96]
[-1.4E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.12]
[14.75]
[1.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.72]
[-1.41]
[-5.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"AAPL Income Qtr","index":40,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Apple Inc."]
["NASDAQ: AAPL"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Apple Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:42 p.m."]
[]
["AAPL"]
["/quotes/zigman/68270/composite"]
[]
["$"]
[]
[227.85]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 30.86m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/68270/composite"]
[]
["Previous close"]
[]
[225.03]
[]
[227.85]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[226]
[]
[228.87]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.16]
[]
[228.87]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Apple Inc."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","45.26B","52.57B","88.48B","61.22B","53.43B"]
["Sales Growth","-",0.16159999999999999,0.68289999999999995,-0.308,-0.12740000000000001]
["Cost of Goods Sold (COGS) incl. D&A","27.99B","32.67B","54.41B","37.69B","32.64B"]
["COGS excluding D&A","25.64B","30.19B","51.66B","34.96B","29.97B"]
["Depreciation & Amortization Expense","2.35B","2.48B","2.75B","2.74B","2.67B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",0.1671,0.6653,-0.30719999999999997,-0.1341]
["Gross Income","17.27B","19.9B","34.07B","23.53B","20.79B"]
["Gross Income Growth","-",0.15260000000000001,0.71179999999999999,-0.30930000000000002,-0.11650000000000001]
["Gross Profit Margin","-","-","-","-",0.3891,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","6.72B","6.81B","7.64B","7.53B","7.81B"]
["Research & Development","2.94B","3B","3.41B","3.38B","3.7B"]
["Other SG&A","3.78B","3.81B","4.23B","4.15B","4.11B"]
["SGA Growth","-",1.35E-2,0.12139999999999999,-1.44E-2,3.73E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","-","-","-","-"]
["EBIT after Unusual Expense","-","-","-","-","-"]
["Non Operating Income/Expense","36M","124M","(119M)","(547M)","(268M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","602M","666M","734M","792M","846M"]
["Interest Expense Growth","-",0.10630000000000001,0.1021,7.9000000000000001E-2,6.8199999999999997E-2]
["Gross Interest Expense","602M","666M","734M","792M","846M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","11.31B","13.92B","27.03B","16.17B","13.28B"]
["Pretax Income Growth","-",0.23069999999999999,0.94220000000000004,-0.40179999999999999,-0.1784]
["Pretax Margin","-","-","-","-",0.24859999999999999,"NA"]
["Income Tax","2.59B","3.2B","6.97B","2.35B","1.77B"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","8.72B","10.71B","20.07B","13.82B","11.52B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","8.72B","10.71B","20.07B","13.82B","11.52B"]
["Net Income Growth","-",0.2291,0.87280000000000002,-0.31109999999999999,-0.1666]
["Net Margin Growth","-","-","-","-",0.21560000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","8.72B","10.71B","20.07B","13.82B","11.52B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","8.72B","10.71B","20.07B","13.82B","11.52B"]
["EPS (Basic)",1.68,2.08,3.92,2.75,2.36]
["EPS (Basic) Growth","-",0.23810000000000001,0.88460000000000005,-0.29849999999999999,-0.14180000000000001]
["Basic Shares Outstanding","5.2B","5.15B","5.11B","5.02B","4.88B"]
["EPS (Diluted)",1.67,2.0699999999999998,3.89,2.73,2.34]
["EPS (Diluted) Growth","-",0.23949999999999999,0.87919999999999998,-0.29820000000000002,-0.1429]
["Diluted Shares Outstanding","5.23B","5.18B","5.16B","5.07B","4.93B"]
["EBITDA","12.9B","15.58B","29.18B","18.74B","15.65B"]
["EBITDA Growth","-",0.20730000000000001,0.87329999999999997,-0.35770000000000002,-0.16520000000000001]
["EBITDA Margin","-","-","-","-",0.2928,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:42 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25950.959999999999]
[-35.96]
[-1.4E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.12]
[14.75]
[1.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.72]
[-1.41]
[-5.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"AAPL Balance Qtr","index":41,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Apple Inc."]
["NASDAQ: AAPL"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Apple Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:42 p.m."]
[]
["AAPL"]
["/quotes/zigman/68270/composite"]
[]
["$"]
[]
[227.85]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 30.86m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/68270/composite"]
[]
["Previous close"]
[]
[225.03]
[]
[227.85]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[226]
[]
[228.87]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.16]
[]
[228.87]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Apple Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","76.76B","74.18B","77.15B","87.94B","70.97B"]
["Cash Only","17.68B","19.15B","25.25B","40.45B","28.32B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-3.3599999999999998E-2,4.0099999999999997E-2,0.13980000000000001,-0.193]
["Cash & ST Investments / Total Assets",0.22239999999999999,0.1976,0.18970000000000001,0.23930000000000001,0.20319999999999999]
["Total Accounts Receivable","22.63B","35.67B","50.9B","22.41B","26.37B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","55M","58M","59M","60M","-"]
["Bad Debt/Doubtful Accounts","(55M)","(58M)","(59M)","(60M)","-"]
["Other Receivables","10.23B","17.8B","27.46B","8.08B","12.26B"]
["Accounts Receivable Growth","-",0.57620000000000005,0.42680000000000001,-0.55979999999999996,0.1767]
["Accounts Receivable Turnover",2,1.47,1.74,2.73,2.0299999999999998]
["Inventories","3.15B","4.86B","4.42B","7.66B","5.94B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","10.34B","13.94B","11.34B","12.04B","12.49B"]
["Miscellaneous Current Assets","10.34B","13.94B","11.34B","12.04B","12.49B"]
["Total Current Assets","112.88B","128.65B","143.81B","130.05B","115.76B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","29.29B","33.78B","33.68B","35.08B","38.12B"]
["Property, Plant & Equipment - Gross","68.98B","75.08B","77.11B","80.5B","85.37B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","39.7B","41.29B","43.43B","45.43B","47.25B"]
["Total Investments and Advances","184.76B","194.71B","207.94B","179.29B","172.77B"]
["Other Long-Term Investments","184.76B","194.71B","207.94B","179.29B","172.77B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","8.11B","8.02B","8.04B","-","-"]
["Net Goodwill","5.66B","5.72B","5.89B","-","-"]
["Net Other Intangibles","2.44B","2.3B","2.15B","-","-"]
["Other Assets","10.15B","10.16B","13.32B","23.09B","22.55B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","345.17B","375.32B","406.79B","367.5B","349.2B"]
["Assets - Total - Growth","-",8.7300000000000003E-2,8.3900000000000002E-2,-9.6600000000000005E-2,-4.9799999999999997E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","18.48B","18.47B","18.48B","20.48B","17.47B"]
["Short Term Debt","11.98B","11.98B","11.98B","11.98B","11.97B"]
["Current Portion of Long Term Debt","6.5B","6.5B","6.5B","8.5B","5.5B"]
["Accounts Payable","31.92B","49.05B","62.99B","34.31B","38.49B"]
["Accounts Payable Growth","-",0.53690000000000004,0.28410000000000002,-0.45529999999999998,0.12180000000000001]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","30.91B","33.29B","34.33B","34.53B","32.59B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","30.91B","33.29B","34.33B","34.53B","32.59B"]
["Total Current Liabilities","81.3B","100.81B","115.79B","89.32B","88.55B"]
["Long-Term Debt","89.86B","97.21B","103.92B","101.36B","97.13B"]
["Long-Term Debt excl. Capitalized Leases","89.86B","97.21B","103.92B","101.36B","97.13B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","8.41B","34.91B","34.91B","34.03B"]
["Deferred Taxes","30.19B","31.5B","548M","548M","398M"]
["Deferred Taxes - Credit","30.19B","31.5B","548M","548M","398M"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","11.39B","3.34B","11.42B","14.48B","14.15B"]
["Other Liabilities (excl. Deferred Income)","8.41B","504M","8.29B","11.39B","11.27B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","212.75B","241.27B","266.6B","240.62B","234.25B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.61639999999999995,0.64280000000000004,0.65539999999999998,0.65480000000000005,0.67079999999999995]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","132.43B","134.05B","140.2B","126.88B","114.95B"]
["Common Stock Par/Carry Value","34.45B","35.87B","36.45B","38.04B","38.62B"]
["Retained Earnings","98.53B","98.33B","104.59B","91.9B","79.44B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(619M)","(354M)","(314M)","(227M)","(817M)"]
["Unrealized Gain/Loss Marketable Securities","169M","328M","(593M)","(2.7B)","(3.24B)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.3836,0.35720000000000002,0.34460000000000002,0.34520000000000001,0.32919999999999999]
["Total Shareholders' Equity","132.43B","134.05B","140.2B","126.88B","114.95B"]
["Total Shareholders' Equity / Total Assets",0.3836,0.35720000000000002,0.34460000000000002,0.34520000000000001,0.32919999999999999]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","132.43B","134.05B","140.2B","126.88B","114.95B"]
["Liabilities & Shareholders' Equity","345.17B","375.32B","406.79B","367.5B","349.2B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:42 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25954.58]
[-32.340000000000003]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.77]
[15.41]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.03]
[-1.1000000000000001]
[-4.0000000000000002E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"AAPL Cash Qtr","index":42,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Apple Inc."]
["NASDAQ: AAPL"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Apple Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:42 p.m."]
[]
["AAPL"]
["/quotes/zigman/68270/composite"]
[]
["$"]
[]
[227.85]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 30.87m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/68270/composite"]
[]
["Previous close"]
[]
[225.03]
[]
[227.85]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[226]
[]
[228.87]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.16]
[]
[228.87]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Apple Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","8.72B","10.71B","20.07B","13.82B","11.52B"]
["Net Income Growth","-",0.2291,0.87280000000000002,-0.31109999999999999,-0.1666]
["Depreciation, Depletion & Amortization","2.35B","2.48B","2.75B","2.74B","2.67B"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","1.94B","1.2B","(33.74B)","(498M)","1.13B"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","1.26B","1.15B","1.29B","1.21B","1.09B"]
["Funds from Operations","14.27B","15.55B","(9.64B)","17.27B","16.4B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(5.91B)","106M","37.94B","(2.14B)","(1.91B)"]
["Receivables","(2B)","(13.04B)","(15.23B)","28.47B","(3.95B)"]
["Accounts Payable","1.65B","14.83B","14.59B","(27.81B)","2.08B"]
["Other Assets/Liabilities","(5.32B)","25M","38.14B","440M","(1.74B)"]
["Net Operating Cash Flow","8.36B","15.66B","28.29B","15.13B","14.49B"]
["Net Operating Cash Flow Growth","-",0.87209999999999999,0.80720000000000003,-0.4652,-4.24E-2]
["Net Operating Cash Flow / Sales",0.18479999999999999,0.29780000000000001,0.31979999999999997,0.24709999999999999,0.2712]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(2.36B)","(4B)","(2.96B)","(4.2B)","(3.27B)"]
["Capital Expenditures (Fixed Assets)","(2.28B)","(3.87B)","(2.81B)","(4.2B)","(3.27B)"]
["Capital Expenditures (Other Assets)","(83M)","(135M)","(154M)","-","-"]
["Capital Expenditures Growth","-",-0.69489999999999996,0.25900000000000001,-0.4153,0.22120000000000001]
["Capital Expenditures / Sales",-5.21E-2,-7.6100000000000001E-2,-3.3500000000000002E-2,-6.8500000000000005E-2,-6.1100000000000002E-2]
["Net Assets from Acquisitions","(181M)","(81M)","(173M)","(132M)","(126M)"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","(749M)","(5.46B)","(10.42B)","32.8B","9.39B"]
["Purchase of Investments","(23.96B)","(35.71B)","(41.27B)","(7.18B)","(7.68B)"]
["Sale/Maturity of Investments","23.21B","30.25B","30.85B","39.98B","17.08B"]
["Other Uses","(87M)","(308M)","(94M)","-","-"]
["Other Sources","197M","(93M)","64M","(11M)","257M"]
["Net Investing Cash Flow","(3.18B)","(9.94B)","(13.59B)","28.71B","3.95B"]
["Net Investing Cash Flow Growth","-",-2.1263999999999998,-0.3669,3.1126,-0.86250000000000004]
["Net Investing Cash Flow / Sales",-7.0300000000000001E-2,-0.18909999999999999,-0.15359999999999999,0.46889999999999998,7.3899999999999993E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(3.37B)","(3.27B)","(3.34B)","(3.19B)","(3.65B)"]
["Common Dividends","(3.37B)","(3.27B)","(3.34B)","(3.19B)","(3.65B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(7.09B)","(7.51B)","(10.1B)","(22.43B)","(20.78B)"]
["Repurchase of Common & Preferred Stk.","(7.09B)","(7.8B)","(10.1B)","(22.76B)","(20.78B)"]
["Sale of Common & Preferred Stock","1M","281M","-","327M","1M"]
["Proceeds from Stock Options","1M","281M","-","327M","1M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","12.74B","6.92B","6.97B","(1M)","(6.01B)"]
["Change in Current Debt","1.99B","(14M)","2M","(1M)","(11M)"]
["Change in Long-Term Debt","10.75B","6.94B","6.97B","-","(6B)"]
["Issuance of Long-Term Debt","10.75B","6.94B","6.97B","-","-"]
["Reduction in Long-Term Debt","-","-","-","-","(6B)"]
["Other Funds","(549M)","(135M)","(1.04B)","(152M)","(1.08B)"]
["Other Uses","(858M)","(228M)","(1.04B)","(152M)","(1.08B)"]
["Other Sources","309M","93M","-","-","-"]
["Net Financing Cash Flow","(1.77B)","(4B)","(7.5B)","(26.27B)","(31.52B)"]
["Net Financing Cash Flow Growth","-",-1.2588999999999999,-0.87709999999999999,-2.5024999999999999,-0.19989999999999999]
["Net Financing Cash Flow / Sales",-3.9100000000000003E-2,-7.5999999999999998E-2,-8.48E-2,-0.42909999999999998,-0.59]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","3.41B","1.72B","7.2B","17.57B","(13.09B)"]
["Free Cash Flow","6.09B","11.79B","25.48B","10.94B","11.22B"]
["Free Cash Flow Growth","-",0.93740000000000001,1.1612,-0.57089999999999996,2.6200000000000001E-2]
["Free Cash Flow Yield","-","-","-","-",4.7399999999999998E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:42 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25954.58]
[-32.340000000000003]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.77]
[15.41]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.03]
[-1.1000000000000001]
[-4.0000000000000002E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BA Income St","index":43,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boeing Co."]
["NYSE: BA"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boeing Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:42 p.m."]
[]
["BA"]
["/quotes/zigman/220026/composite"]
[]
["$"]
[]
[342.9]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/220026/composite"]
[]
["Previous close"]
[]
[346.9]
[]
[342.9]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[341.58]
[]
[345.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[234.29]
[]
[374.48]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Boeing Co."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","86.62B","90.76B","96.11B","94.57B","93.39B"]
["Sales Growth","-",4.7800000000000002E-2,5.8999999999999997E-2,-1.61E-2,-1.2500000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","73.27B","76.75B","82.09B","80.79B","76.07B"]
["COGS excluding D&A","71.42B","74.85B","80.26B","78.88B","74B"]
["Depreciation & Amortization Expense","1.84B","1.91B","1.83B","1.91B","2.07B"]
["Depreciation","1.64B","1.68B","1.61B","1.69B","1.83B"]
["Amortization of Intangibles","205M","227M","224M","220M","240M"]
["COGS Growth","-",4.7600000000000003E-2,6.9500000000000006E-2,-1.5800000000000002E-2,-5.8500000000000003E-2]
["Gross Income","13.36B","14.01B","14.03B","13.78B","17.33B"]
["Gross Income Growth","-",4.9000000000000002E-2,1.1000000000000001E-3,-1.7500000000000002E-2,0.25719999999999998]
["Gross Profit Margin","-","-","-","-",0.1855,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","7.03B","6.81B","6.86B","8.24B","7.27B"]
["Research & Development","3.07B","3.05B","3.33B","4.63B","3.18B"]
["Other SG&A","3.96B","3.77B","3.53B","3.62B","4.09B"]
["SGA Growth","-",-3.0300000000000001E-2,6.1999999999999998E-3,0.20230000000000001,-0.1177]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","30M","163M","151M","55M","97M"]
["EBIT after Unusual Expense","6.3B","7.03B","7.02B","5.48B","9.96B"]
["Non Operating Income/Expense","106M","150M","137M","88M","247M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","214M","287M","274M","303M","204M"]
["Interest Expense","386M","333M","275M","306M","360M"]
["Interest Expense Growth","-",-0.13730000000000001,-0.17419999999999999,0.11269999999999999,0.17649999999999999]
["Gross Interest Expense","473M","435M","433M","476M","470M"]
["Interest Capitalized","87M","102M","158M","170M","110M"]
["Pretax Income","6.23B","7.14B","7.16B","5.57B","10.05B"]
["Pretax Income Growth","-",0.1452,2.5000000000000001E-3,-0.2218,0.8044]
["Pretax Margin","-","-","-","-",0.1076,"NA"]
["Income Tax","1.65B","1.69B","1.98B","673M","1.85B"]
["Income Tax - Current Domestic","(71M)","745M","2.12B","1.21B","1.3B"]
["Income Tax - Current Foreign","76M","91M","122M","133M","149M"]
["Income Tax - Deferred Domestic","1.6B","821M","(270M)","(664M)","403M"]
["Income Tax - Deferred Foreign","41M","34M","4M","(4M)","(1M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","(7M)","(6M)","(4M)","(3M)","(6M)"]
["Consolidated Net Income","4.58B","5.44B","5.17B","4.89B","8.19B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","4.58B","5.44B","5.17B","4.89B","8.19B"]
["Net Income Growth","-",0.188,-4.9299999999999997E-2,-5.4100000000000002E-2,0.6744]
["Net Margin Growth","-","-","-","-",8.77E-2,"NA"]
["Extraordinaries & Discontinued Operations","(1M)","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","(1M)","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","4.58B","5.44B","5.17B","4.89B","8.19B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","4.58B","5.44B","5.17B","4.89B","8.19B"]
["EPS (Basic)",6.03,7.48,7.53,7.7,13.6]
["EPS (Basic) Growth","-",0.23910000000000001,7.1000000000000004E-3,2.2599999999999999E-2,0.76619999999999999]
["Basic Shares Outstanding","758.9M","727.6M","686.9M","635.5M","602.5M"]
["EPS (Diluted)",5.97,7.38,7.44,7.61,13.43]
["EPS (Diluted) Growth","-",0.2379,7.7999999999999996E-3,2.2599999999999999E-2,0.76480000000000004]
["Diluted Shares Outstanding","767.6M","736.7M","695M","642.8M","610M"]
["EBITDA","8.17B","9.1B","9B","7.45B","12.12B"]
["EBITDA Growth","-",0.1138,-1.09E-2,-0.17269999999999999,0.62760000000000005]
["EBITDA Margin","-","-","-","-",0.1298,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:42 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25955.64]
[-31.28]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.95]
[15.59]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.09]
[-1.04]
[-4.0000000000000002E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BA Balance Sheet","index":44,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boeing Co."]
["NYSE: BA"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boeing Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:42 p.m."]
[]
["BA"]
["/quotes/zigman/220026/composite"]
[]
["$"]
[]
[342.87]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/220026/composite"]
[]
["Previous close"]
[]
[346.9]
[]
[342.87]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[341.58]
[]
[345.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[234.29]
[]
[374.48]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Boeing Co."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","15.26B","13.09B","12.05B","10.03B","9.99B"]
["Cash Only","9.17B","11.8B","11.3B","8.8B","8.81B"]
["Short-Term Investments","6.09B","1.3B","750M","1.23B","1.18B"]
["Cash & Short Term Investments Growth","-",-0.14199999999999999,-7.9399999999999998E-2,-0.16789999999999999,-3.7000000000000002E-3]
["Cash & ST Investments / Total Assets",0.16470000000000001,0.13200000000000001,0.12770000000000001,0.1114,0.1082]
["Total Accounts Receivable","6.89B","7.92B","8.93B","9.26B","10.83B"]
["Accounts Receivables, Net","6.51B","7.62B","8.67B","8.69B","10.48B"]
["Accounts Receivables, Gross","6.62B","7.75B","8.77B","8.76B","10.54B"]
["Bad Debt/Doubtful Accounts","(104M)","(127M)","(94M)","(65M)","(62M)"]
["Other Receivables","376M","296M","254M","567M","348M"]
["Accounts Receivable Growth","-",0.14929999999999999,0.127,3.7499999999999999E-2,0.16900000000000001]
["Accounts Receivable Turnover",12.57,11.46,10.77,10.210000000000001,8.6300000000000008]
["Inventories","42.91B","46.76B","47.26B","43.2B","44.34B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","60.67B","68.6B","69.09B","64.85B","66.75B"]
["Raw Materials","7.79B","7.42B","6.67B","5.45B","5.69B"]
["Progress Payments & Other","(25.55B)","(29.27B)","(28.5B)","(27.1B)","(28.09B)"]
["Other Current Assets","14M","18M","-","-","-"]
["Miscellaneous Current Assets","14M","18M","-","-","-"]
["Total Current Assets","65.07B","67.79B","68.23B","62.49B","65.16B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","10.22B","11.01B","12.08B","12.81B","12.67B"]
["Property, Plant & Equipment - Gross","25.29B","26.7B","28.36B","29.69B","30.31B"]
["Buildings","11.07B","11.77B","12.4B","13.8B","14.13B"]
["Land & Improvements","562M","560M","536M","535M","530M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","15.07B","15.69B","16.29B","16.88B","17.64B"]
["Total Investments and Advances","1.2B","1.15B","1.28B","1.32B","1.26B"]
["Other Long-Term Investments","40M","40M","54M","75M","46M"]
["Long-Term Note Receivable","3.98B","3.73B","3.85B","4.27B","3.23B"]
["Intangible Assets","8.1B","7.99B","7.78B","7.86B","8.13B"]
["Net Goodwill","5.04B","5.12B","5.13B","5.32B","5.56B"]
["Net Other Intangibles","3.05B","2.87B","2.66B","2.54B","2.57B"]
["Other Assets","1.14B","961M","912M","917M","1.53B"]
["Tangible Other Assets","1.08B","958M","902M","914M","1.32B"]
["Total Assets","92.66B","99.2B","94.41B","90B","92.33B"]
["Assets - Total - Growth","-",7.0499999999999993E-2,-4.8300000000000003E-2,-4.6699999999999998E-2,2.5999999999999999E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","1.56B","929M","1.23B","384M","1.34B"]
["Short Term Debt","-","-","-","-","600M"]
["Current Portion of Long Term Debt","1.56B","929M","1.23B","384M","735M"]
["Accounts Payable","9.5B","10.67B","10.8B","11.19B","12.2B"]
["Accounts Payable Growth","-",0.1231,1.2500000000000001E-2,3.61E-2,9.0399999999999994E-2]
["Income Tax Payable","6.27B","8.6B","262M","89M","380M"]
["Other Current Liabilities","34.16B","36.52B","38.12B","38.47B","42.35B"]
["Dividends Payable","542M","637M","721M","866M","1.01B"]
["Accrued Payroll","6.16B","5.87B","5.62B","5.72B","6.66B"]
["Miscellaneous Current Liabilities","27.46B","30.01B","31.77B","31.89B","34.69B"]
["Total Current Liabilities","51.49B","56.72B","50.41B","50.13B","56.27B"]
["Long-Term Debt","8.07B","8.14B","8.73B","9.57B","9.78B"]
["Long-Term Debt excl. Capitalized Leases","7.99B","8.04B","8.63B","9.49B","9.7B"]
["Non-Convertible Debt","7.99B","8.04B","8.63B","9.49B","9.7B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","83M","97M","97M","81M","86M"]
["Provision for Risks & Charges","17B","23.98B","24.4B","25.86B","22.02B"]
["Deferred Taxes","(2.94B)","(6.58B)","2.13B","1.01B","1.5B"]
["Deferred Taxes - Credit","-","-","2.39B","1.34B","1.84B"]
["Deferred Taxes - Debit","2.94B","6.58B","265M","332M","341M"]
["Other Liabilities","1.11B","1.57B","2.08B","2.22B","2.02B"]
["Other Liabilities (excl. Deferred Income)","1.11B","1.57B","2.08B","2.22B","2.02B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","77.67B","90.41B","88.01B","89.12B","91.92B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.83819999999999995,0.91139999999999999,0.93220000000000003,0.99029999999999996,0.99550000000000005]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","14.88B","8.67B","6.34B","817M","355M"]
["Common Stock Par/Carry Value","5.06B","5.06B","5.06B","5.06B","5.06B"]
["Retained Earnings","32.96B","36.18B","38.76B","40.71B","45.32B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","150M","53M","(39M)","(143M)","(15M)"]
["Unrealized Gain/Loss Marketable Securities","(8M)","(8M)","-","(2M)","(1M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(17.67B)","(23.3B)","(29.57B)","(36.1B)","(43.45B)"]
["Common Equity / Total Assets",0.1605,8.7400000000000005E-2,6.7100000000000007E-2,9.1000000000000004E-3,3.8E-3]
["Total Shareholders' Equity","14.88B","8.67B","6.34B","817M","355M"]
["Total Shareholders' Equity / Total Assets",0.1605,8.7400000000000005E-2,6.7100000000000007E-2,9.1000000000000004E-3,3.8E-3]
["Accumulated Minority Interest","122M","125M","62M","60M","57M"]
["Total Equity","15B","8.79B","6.4B","877M","412M"]
["Liabilities & Shareholders' Equity","92.66B","99.2B","94.41B","90B","92.33B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:42 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25955.64]
[-31.28]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.95]
[15.59]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.09]
[-1.04]
[-4.0000000000000002E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BA Cash Flow","index":45,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boeing Co."]
["NYSE: BA"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boeing Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:42 p.m."]
[]
["BA"]
["/quotes/zigman/220026/composite"]
[]
["$"]
[]
[342.83]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/220026/composite"]
[]
["Previous close"]
[]
[346.9]
[]
[342.83]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[341.58]
[]
[345.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[234.29]
[]
[374.48]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Boeing Co."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","4.59B","5.45B","5.18B","4.9B","8.2B"]
["Net Income Growth","-",0.18779999999999999,-4.9599999999999998E-2,-5.4300000000000001E-2,0.67459999999999998]
["Depreciation, Depletion & Amortization","1.84B","1.91B","1.83B","1.91B","2.07B"]
["Depreciation and Depletion","1.64B","1.68B","1.61B","1.69B","1.83B"]
["Amortization of Intangible Assets","205M","227M","224M","220M","240M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","671M","609M","559M","649M","583M"]
["Funds from Operations","7.1B","7.96B","7.57B","7.45B","10.85B"]
["Extraordinaries","1M","-","-","-","-"]
["Changes in Working Capital","1.08B","897M","1.8B","3.05B","2.5B"]
["Receivables","(488M)","(750M)","(902M)","(584M)","(804M)"]
["Accounts Payable","(298M)","1.34B","(238M)","622M","130M"]
["Other Assets/Liabilities","6.54B","5.73B","4.04B","(1.47B)","3.68B"]
["Net Operating Cash Flow","8.18B","8.86B","9.36B","10.5B","13.34B"]
["Net Operating Cash Flow Growth","-",8.3000000000000004E-2,5.7000000000000002E-2,0.12130000000000001,0.27100000000000002]
["Net Operating Cash Flow / Sales",9.4399999999999998E-2,9.7600000000000006E-2,9.74E-2,0.111,0.1429]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(2.24B)","(2.24B)","(2.45B)","(2.61B)","(1.87B)"]
["Capital Expenditures (Fixed Assets)","(2.1B)","(2.24B)","(2.45B)","(2.61B)","(1.74B)"]
["Capital Expenditures (Other Assets)","(140M)","-","-","-","(131M)"]
["Capital Expenditures Growth","-",8.9999999999999998E-4,-9.5699999999999993E-2,-6.6500000000000004E-2,0.2843]
["Capital Expenditures / Sales",-2.58E-2,-2.46E-2,-2.5499999999999998E-2,-2.76E-2,-0.02]
["Net Assets from Acquisitions","(26M)","(175M)","(31M)","(297M)","(324M)"]
["Sale of Fixed Assets & Businesses","51M","34M","42M","38M","92M"]
["Purchase/Sale of Investments","(2.94B)","4.8B","554M","(510M)","38M"]
["Purchase of Investments","(15.39B)","(8.62B)","(2.04B)","(1.72B)","(3.6B)"]
["Sale/Maturity of Investments","12.45B","13.42B","2.59B","1.21B","3.64B"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","33M","39M","2M","2M"]
["Net Investing Cash Flow","(5.15B)","2.46B","(1.85B)","(3.38B)","(2.06B)"]
["Net Investing Cash Flow Growth","-",1.4762999999999999,-1.7519,-0.83099999999999996,0.38990000000000002]
["Net Investing Cash Flow / Sales",-5.9499999999999997E-2,2.7E-2,-1.9199999999999998E-2,-3.5700000000000003E-2,-2.2100000000000002E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(1.47B)","(2.12B)","(2.49B)","(2.76B)","(3.42B)"]
["Common Dividends","(1.47B)","(2.12B)","(2.49B)","(2.76B)","(3.42B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1.7B)","(5.66B)","(6.35B)","(6.68B)","(8.93B)"]
["Repurchase of Common & Preferred Stk.","(2.8B)","(6B)","(6.75B)","(7B)","(9.24B)"]
["Sale of Common & Preferred Stock","1.1B","343M","399M","321M","311M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","1.1B","343M","399M","321M","311M"]
["Issuance/Reduction of Debt, Net","(863M)","(639M)","861M","(34M)","1.12B"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(863M)","(639M)","861M","(34M)","1.12B"]
["Issuance of Long-Term Debt","571M","962M","1.75B","1.33B","2.08B"]
["Reduction in Long-Term Debt","(1.43B)","(1.6B)","(885M)","(1.36B)","(953M)"]
["Other Funds","(215M)","(169M)","61M","(117M)","(132M)"]
["Other Uses","(343M)","(283M)","(96M)","(117M)","(132M)"]
["Other Sources","128M","114M","157M","-","-"]
["Net Financing Cash Flow","(4.25B)","(8.58B)","(7.92B)","(9.59B)","(11.35B)"]
["Net Financing Cash Flow Growth","-",-1.0195000000000001,7.6999999999999999E-2,-0.21049999999999999,-0.18390000000000001]
["Net Financing Cash Flow / Sales",-4.9099999999999998E-2,-9.4500000000000001E-2,-8.2400000000000001E-2,-0.1014,-0.1215]
["Exchange Rate Effect","(29M)","(87M)","(28M)","(33M)","80M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(1.25B)","2.65B","(431M)","(2.5B)","12M"]
["Free Cash Flow","6.08B","6.62B","6.91B","7.89B","11.61B"]
["Free Cash Flow Growth","-",8.8999999999999996E-2,4.3900000000000002E-2,0.14069999999999999,0.47160000000000002]
["Free Cash Flow Yield","-","-","-","-",4.5499999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:42 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25955.42]
[-31.5]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8104.23]
[15.87]
[2E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.18]
[-0.95]
[-2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BA Summary","index":46,"n_rows":337,"n_cols":4,"rows_kept":337,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 17 mins"]
["S&P 500"]
[2899.96]
["-1.17(-0.04%)"]
["Dow 30"]
[25953.14]
["-33.78(-0.13%)"]
["Nasdaq"]
[8104.22]
["+15.86(+0.20%)"]
["Russell 2000"]
[1737.1690699999999]
["+4.82(+0.28%)"]
["Crude Oil"]
[69.87]
["-0.38(-0.54%)"]
["Gold"]
[1205]
["0.00(0.00%)"]
["Silver"]
[14.55]
["-0.05(-0.34%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["The Boeing Company (BA)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["342.82-4.08 (-1.18%)"]
["As of 3:43PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",346.9]
["Open",345.05]
["Bid","342.14 x 1800"]
["Ask","342.19 x 2200"]
["Day's Range","341.58 - 345.85"]
["52 Week Range","234.29 - 374.48"]
["Volume",2362278]
["Avg. Volume",3428896]
["Market Cap","196.953B"]
["Beta",1.72]
["PE Ratio (TTM)",21.53]
["EPS (TTM)",15.92]
["Earnings Date","Oct 23, 2018 - Oct 29, 2018"]
["Forward Dividend & Yield","6.84 (1.97%)"]
["Ex-Dividend Date",43321]
["1y Target Est",410.83]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","196.95B"]
["Enterprise Value 3","201.71B"]
["Trailing P/E ",21.53]
["Forward P/E 1",19.59]
["PEG Ratio (5 yr expected) 1",1.25]
["Price/Sales (ttm)",2.0499999999999998]
["Price/Book (mrq)","N/A"]
["Enterprise Value/Revenue 3",2.1]
["Enterprise Value/EBITDA 6",15.45]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",9.9400000000000002E-2]
["Operating Margin (ttm)",0.1139]
["Management Effectiveness"]
["Return on Assets (ttm)",6.7299999999999999E-2]
["Return on Equity (ttm)","N/A"]
["Income Statement"]
["Revenue (ttm)","96.02B"]
["Revenue Per Share (ttm)",162.11000000000001]
["Quarterly Revenue Growth (yoy)",5.1999999999999998E-2]
["Gross Profit (ttm)","17.33B"]
["EBITDA ","13.06B"]
["Net Income Avi to Common (ttm)","9.54B"]
["Diluted EPS (ttm)",15.92]
["Quarterly Earnings Growth (yoy)",0.25600000000000001]
["Balance Sheet"]
["Total Cash (mrq)","9.77B"]
["Total Cash Per Share (mrq)",17.010000000000002]
["Total Debt (mrq)","12.12B"]
["Total Debt/Equity (mrq)","N/A"]
["Current Ratio (mrq)",1.1100000000000001]
["Book Value Per Share (mrq)",-2.5]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","14.11B"]
["Levered Free Cash Flow (ttm)","7.56B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.72]
["52-Week Change 3",0.44750000000000001]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",374.48]
["52 Week Low 3",234.29]
["50-Day Moving Average 3",347.72]
["200-Day Moving Average 3",344.49]
["Share Statistics"]
["Avg Vol (3 month) 3","3.43M"]
["Avg Vol (10 day) 3","3.23M"]
["Shares Outstanding 5","574.51M"]
["Float ","532.47M"]
["% Held by Insiders 1",1E-3]
["% Held by Institutions 1",0.70209999999999995]
["Shares Short (Aug 15, 2018) 4","4.36M"]
["Short Ratio (Aug 15, 2018) 4",1.52]
["Short % of Float (Aug 15, 2018) 4",7.4000000000000003E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",7.6E-3]
["Shares Short (prior month Jul 13, 2018) 4","4.88M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",6.84]
["Forward Annual Dividend Yield 4",1.9699999999999999E-2]
["Trailing Annual Dividend Rate 3",6.26]
["Trailing Annual Dividend Yield 3",1.7999999999999999E-2]
["5 Year Average Dividend Yield 4",2.2599999999999998]
["Payout Ratio 4",0.39369999999999999]
["Dividend Date 3",43350]
["Ex-Dividend Date 4",43321]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",35590]
[]
["Bloomberg Video•2 days ago"]
["Qantas 20-Hour Nonstop Flight From Sydney to London Is Coming"]
["Aug.29 -- The goal of a nonstop flight from Sydney to London took a leap forward as the world’s top planemakers convinced Qantas Airways they can make the 20-hour route a reality. A year after Qantas challenged Boeing and Airbus to design a plane capable of making a viable direct flight from Sydney to London or New York, the airline says the manufacturers have succeeded. Bloomberg's Angus Whitley reports."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["American City Business Journals•3 hours ago"]
["Spirit AeroSystems boosting overtime pay to meet demand"]
["In a effort to keep up with record-high factory demand, Spirit AeroSystems Inc. has incentivized even more overtime at its plant in Wichita.  According to a joint letter sent to workers by the company and the International Association of Machinists and Aerospace Workers, a copy of which was obtained by the WBJ, Spirit and the union have agreed on a plan to temporarily increase overtime pay."]
[]
["American City Business Journals•4 hours ago"]
["Lockheed-built Orion spacecraft arrives at Cape Canaveral for NASA's lunar mission"]
["While SpaceX and The Boeing Co. (NYSE: BA) are gearing up to send astronauts to the International Space Station from Florida's Space Coast next year, Lockheed Martin Corp. (NYSE: LMT) is working with NASA to finalize a spacecraft that will take astronauts to another planet. Bethesda-based Lockheed announced this week its Orion capsule is beginning its final assembly and confirmed that the spaceship was delivered to Cape Canaveral. The spacecraft that began development in 2004 and was announced as the Orion in 2011 is NASA's shot at exploring deep space while also making a solid attempt for astronauts to land on Mars — a feat never done before."]
[]
["American City Business Journals•5 hours ago"]
["Boeing wins $805 million contract to build tanker drones for U.S. Navy"]
["Boeing's pilotless MQ-25A Stingray can refuel fighter jets in flight. If the Stingray is successful, it could lead to bigger deals for Boeing. The Navy plans to buy another 72 drones for a total cost of $13 billion."]
[]
["Zacks•7 hours ago"]
["Viasat (VSAT) & Boeing Roll Out ViaSat-3 Integration Process"]
["Viasat's (VSAT) first ViaSat-3 payload module configuration has been set at its Tempe, AZ facility. The company's ViaSat-3 class satellite will likely be operational from 2020."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["American City Business Journals•8 hours ago"]
["7 things to know today and Labor Day travel estimates for Orlando International Airport"]
["If you're flying out of Orlando International Airport for the Labor Day holiday, expect a lot of company, plus more Friday business headlines to start your workday."]
["CNBC•11 hours ago"]
["Stocks open lower as US-Canada trade talks near deadline"]
["Friday marks the deadline for a new trade deal to be secured by the U.S., Mexico and Canada. On the data front, the latest Chicago purchasing managers index (PMI) figures are due out at 9:45 a.m. ET, followed by consumer sentiment at 10 a.m. ET. U.S. stocks opened lower Friday as the United States and Canada neared a key trade agreement deadline with no apparent resolution."]
["CNBC•17 hours ago"]
["Boeing wins $805 million Pentagon contract to build the Navy's next aerial tanker drone"]
["Boeing's drone tanker, MQ-25 Stingray, will launch from a ship at sea and aerial refuel Navy fighter jets such as the F/A-18 Super Hornet, EA-18G Growler, and F-35C."]
["The Wall Street Journal•20 hours ago"]
["[$$] Boeing Wins Big Navy Contract for Drones"]
["Boeing Co. on Thursday won a major contract to build new drones for the U.S. Navy, the first in a series of Pentagon contests that could stem declining sales at the aerospace giant’s defense arm. The Pentagon on Thursday said it picked Boeing following a three-way competition to build new MQ-25A Stingray drones that will fly from aircraft carriers to refuel combat jets. Boeing hasn’t won a big, new Pentagon program in a competition since securing a deal in 2011 to build aerial tankers for the Air Force."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Reuters•21 hours ago"]
["Boeing wins U.S. contract for carrier-based refueling drones"]
["Boeing Co (BA.N) has been awarded a $805 million contract for design, delivery and support of four unmanned drones based on aircraft carriers that will be used to refuel aircraft for the U.S. Navy, the Pentagon said in a statement on Thursday. The Navy published a request for proposals in 2017 that sought a drone that could refuel, and extend the combat range, of fighter jets including Boeing F/A-18 Super Hornets, Boeing EA-18G Growlers and Lockheed Martin F-35 fighters. The Navy said it expected the contract to be completed in 2024 and that Boeing won the deal over two other bidders."]
[]
["American City Business Journals•22 hours ago"]
["Boeing reportedly offers lifeline to struggling Indian airline"]
["Boeing has returned to the Indian carrier \"a portion of the pre-delivery payment\" that the airline made for the first tranche to procure 75 new Boeing 737 Max jets."]
[]
["American City Business Journals•23 hours ago"]
["Rocket watch: Why Space Florida is keeping an eye on the small launch vehicle market"]
["While there are a few big rocket players on the Space Coast, smaller firms' entrance into the area may have a big impact."]
["Reuters•yesterday"]
["Brazil government to approve Embraer-Boeing deal after elections - minister"]
["The Brazilian government will approve the tie-up between Boeing Co (BA.N) and Embraer SA (EMBR3.SA), which is still under President Michel Temer's mandate, but only after the October presidential elections, Brazilian Defense Ministry Joaquim Silva e Luna said on Thursday. The U.S. plane maker announced in early July it plans to take over the commercial jet unit of Embraer in a proposed $4.75 billion joint venture. Boeing would have an 80 percent stake in the venture."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["Reuters•yesterday"]
["Brazil govt to approve Embraer-Boeing deal after elections - minister"]
["The Brazilian government will approve the tie-up between Boeing Co and Embraer SA , which is still under President Michel Temer's mandate, but only after the October presidential elections, Brazilian Defense ..."]
["Flightglobal•yesterday"]
["PICTURES: Boeing details 737 Max 10 landing gear design"]
["Boeing has released details about the design of the landing gear on the 737 Max 10, the longest version of the Max aircraft family."]
[]
["American City Business Journals•yesterday"]
["Patti Payne: Golf plus wine equals big bucks at the Boeing Classic's Grapes on the Green"]
["PSBJ Columnist Patti Payne gives us the inside scoop on the Boeing Classic events that recently took place throughout the Puget Sound region."]
[]
["American City Business Journals•yesterday"]
["Lockheed-built Orion spacecraft arrives at Cape Canaveral for NASA's lunar mission"]
["While SpaceX and The Boeing Co. (NYSE: BA) are gearing up to send astronauts to the International Space Station from Florida's Space Coast next year, Lockheed Martin Corp. (NYSE: LMT) is working with NASA to finalize a spacecraft that will take astronauts to another planet. Bethesda, Md.-based Lockheed Martin announced Aug. 28 that its Orion capsule is beginning its final assembly and confirmed that the spaceship was delivered to Cape Canaveral. The spacecraft that began development in 2004 and was announced as the Orion in 2011 is NASA's shot at exploring deep space while also making a solid attempt for astronauts to land on Mars — a feat never done before."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
["Reuters•yesterday"]
["EU mergers and takeovers (Aug 30)"]
["The following are mergers under review by the European Commission and a brief guide to the EU merger process: APPROVALS AND WITHDRAWALS -- Canadian real estate investor Ivanhoe Cambridge, which is a subsidiary ..."]
["Reuters•yesterday"]
["Norwegian Air sells 6 Boeing aircraft as part of fleet renewal"]
["Norwegian Air (NWC.OL) has sold six Boeing 737-800 airliners as part of fleet renewal plans that could see it sell up to 140 planes. \"The prices are well above the debt on the aircraft,\" Chief Financial Officer Geir Karlsen told Reuters on Thursday, without disclosing numbers. Norwegian Air has a fleet of more than 150 aircraft and has commitments to acquire a further 210 by 2020 as it looks to rapidly expand in Europe and on transatlantic routes."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Boeing Co."]
["Boeing Co NYSE:BA"]
[]
["CNBC•2 days ago"]
["Want to work in Asia? One profession is hiring in a big way"]
["It could just be worth traveling for."]
[]
["Sponsored"]
[]
["Verizon"]
["Save on the new moto z3."]
["Make it your own with moto mods on the best network."]
[]
["American City Business Journals•2 days ago"]
["Virgin Australia converts Boeing 737 Max 8 orders to larger Max 10s, but delays deliveries"]
["Boeing announced the order modification the same day Virgin Australia reported a $506 million loss for its fiscal year."]
["American City Business Journals•2 days ago"]
["How does federal contractor CEO pay compare with what their employees earn?"]
["The Institute for Policy Studies makes the case with its analysis that federal contractors are rewarding executives with taxpayer-subsidized windfalls."]
["TheStreet.com•2 days ago"]
["These Are the Most Popular 10 Industrial Stocks on Wall Street"]
["Forget tech, have you followed Wall Street's lead into the industrial complex? If not, here are the ten most popular industrial stocks around."]
["PR Newswire•2 days ago"]
["Boeing, GOL Debut Airline's First 737 MAX Airplane"]
["SAO PAULO, Aug. 29, 2018 /PRNewswire/ -- Boeing (BA) and GOL Linhas Aéreas Inteligentes (NYSE: GOL and B3: GOLL4) today celebrated the unveiling of the carrier's newly outfitted 737 MAX 8 during a celebration in Sao Paulo. \"Today is an exciting day for the entire GOL team, we are happy to welcome the 737 MAX 8. The Brazilian airline took delivery of its first 737 MAX 8 this year and has been improving onboard products and services, such as adding wireless internet to the popular Boeing Sky Interior cabin."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["CAT",138.96,-0.1,-6.9999999999999999E-4]
["Caterpillar, Inc."]
["LMT",320.08,0.23,6.9999999999999999E-4]
["Lockheed Martin Corporation"]
["UTX",131.535,-1.0549999999999999,-8.0000000000000002E-3]
["United Technologies Corporation"]
["HD",200.65,1.39,7.0000000000000001E-3]
["Home Depot, Inc. (The)"]
["DIS",111.86,-0.06,-5.0000000000000001E-4]
["Walt Disney Company (The)"]
["Recommendation Rating"]
[]
[2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (23)"]
[]
["Current 342.82"]
["Average 410.83"]
["Low 334.00"]
["High 515.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"BA Mktw Sum","index":47,"n_rows":1043,"n_cols":5,"rows_kept":1043,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boeing Co."]
["NYSE: BA"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boeing Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:43 p.m."]
[]
["BA"]
["/quotes/zigman/220026/composite"]
[]
["$"]
[]
[342.9]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/220026/composite"]
[]
["Previous close"]
[]
[346.9]
[]
[342.9]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[341.58]
[]
[345.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[234.29]
[]
[374.48]
[]
[]
[]
["Company Description"]
[]
["The Boeing Co. is an aerospace company, which engages in the manufacture of commercial jetliners and defense, space and security systems. It operates through the following segments: Commercial Airplanes; Defense, Space and Security; Global Services; and Boeing Capital. The Commercial Airplanes segme..."]
[]
["The Boeing Co. is an aerospace company, which engages in the manufacture of commercial jetliners and defense, space and security systems. It operates through the following segments: Commercial Airplanes; Defense, Space and Security; Global Services; and Boeing Capital. The Commercial Airplanes segment includes the development, production, and market of commercial jet aircraft and provides fleet support services, principally to the commercial airline industry worldwide. The Defense, Space and Security segment refers to the research, development, production and modification of manned and unmanned military aircraft and weapons systems for global strike, including fighter and combat rotorcraft aircraft and missile systems; global mobility, including tanker, rotorcraft and tilt-rotor aircraft; and airborne surveillance and reconnaissance, including command and control, battle management and airborne anti-submarine aircraft. The Global Services segment provides services to commercial and defense customers. The Boeing Capital segment seeks to ensure that Boeing customers have the financing they need to buy and take delivery of their Boeing product and manages overall financing exposure. The company was founded by William Edward Boeing on July 15, 1916 and is headquartered in Chicago, IL."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[26.08]
[]
["P/E Ratio (with extraordinary items)"]
[]
[21.34]
[]
["P/E Ratio (without extraordinary items)"]
[]
[21.96]
[]
["Price to Sales Ratio"]
[]
[1.93]
[]
["Price to Book Ratio"]
[]
[490.99]
[]
["Price to Cash Flow Ratio"]
[]
[13.48]
[]
["Enterprise Value to EBITDA"]
[]
[16.649999999999999]
[]
["Enterprise Value to Sales"]
[]
[2.0699999999999998]
[]
["Total Debt to Enterprise Value"]
[]
[0.06]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[663295]
[]
["Income Per Employee"]
[]
[58175]
[]
["Receivables Turnover"]
[]
[9.3000000000000007]
[]
["Total Asset Turnover"]
[]
[1.02]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.1599999999999999]
[]
["Quick Ratio"]
[]
[0.37]
[]
["Cash Ratio"]
[]
[0.18]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[18.55]
[]
["Operating Margin"]
[]
[10.76]
[]
["Pretax Margin"]
[]
[10.76]
[]
["Net Margin"]
[]
[8.77]
[]
["Return on Assets"]
[]
[8.98]
[]
["Return on Equity"]
[]
[1397.78]
[]
["Return on Total Capital"]
[]
[73.66]
[]
["Return on Invested Capital"]
[]
[79.83]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[3131.55]
[]
["Total Debt to Total Capital"]
[]
[96.91]
[]
["Total Debt to Total Assets"]
[]
[12.04]
[]
["Long-Term Debt to Equity"]
[]
[2755.49]
[]
["Long-Term Debt to Total Capital"]
[]
[85.27]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Dennis A. Muilenburg",52,1985,"Chairman & Chief Executive Officer"]
["Ms. Jenette E. Ramos",52,1988,"Senior Vice President-Supply Chain & Operations"]
["Mr. Theodore Colbert",44,2009,"Chief Information Officer & SVP-Data Analytics"]
["Dr. Gregory L. Hyslop",57,1982,"CTO, Senior VP-Engineering, Test & Technology"]
["Mr. Andrew T. Ward",47,2002,"Chief Investment Officer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43283,"Dennis A. Muilenburg",8998,"  Derivative/Non-derivative trans. at $332.82 per share. ",2994714]
[null,"Chairman, President & CEO; Director"]
[43229,"J. Michael Luttig",9000,"  Disposition at $344.13 per share. ",3097170]
[null,"EVP & General Counsel"]
[43227,"Diana L. Sands",1500,"  Gift at $0 per share. ",0]
[null,"SVP, Internal Gov & Admin"]
[43227,"Gregory L. Hyslop",900,"  Disposition at $339.56 per share. ",305604]
[null,"CTO & SVP, Eng., Test & Tech"]
[43227,"Gregory L. Hyslop",800,"  Disposition at $341.77 per share. ",273416]
[null,"CTO & SVP, Eng., Test & Tech"]
[43227,"Gregory L. Hyslop",341,"  Disposition at $338.59 per share. ",115459]
[null,"CTO & SVP, Eng., Test & Tech"]
[43227,"Gregory L. Hyslop",200,"  Disposition at $340.32 per share. ",68064]
[null,"CTO & SVP, Eng., Test & Tech"]
[43224,"Diana L. Sands",4500,"  Disposition at $328.04 per share. ",1476180]
[null,"SVP, Internal Gov & Admin"]
[43224,"Robert E. Verbeck",1200,"  Disposition at $333.56 per share. ",400272]
[null,"SVP Fin & Corporate Controller"]
[43224,"Robert E. Verbeck",1140,"  Disposition at $334.78 per share. ",381649]
[null,"SVP Fin & Corporate Controller"]
[43224,"Robert E. Verbeck",500,"  Disposition at $332.68 per share. ",166340]
[null,"SVP Fin & Corporate Controller"]
[43223,"Heidi B. Capozzi",1132,"  Disposition at $329.84 per share. ",373378]
[null,"SVP, Human Resources"]
[43161,"Gregory D. Smith",85,"  Derivative/Non-derivative trans. at $340.7 per share. ",28959]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43161,"Dennis A. Muilenburg",56,"  Derivative/Non-derivative trans. at $340.7 per share. ",19079]
[null,"Chairman, President & CEO; Director"]
[43161,"Timothy John Keating",68,"  Derivative/Non-derivative trans. at $340.7 per share. ",23167]
[null,"EVP, Government Operations"]
[43161,"Leanne Caret",10,"  Derivative/Non-derivative trans. at $340.7 per share. ",3407]
[null,"EVP, Pres. & CEO, BDS"]
[43161,"Theodore Colbert",30,"  Derivative/Non-derivative trans. at $340.7 per share. ",10221]
[null,"CIO & SVP, Info & Analytics"]
[43161,"Bertrand-Marc Allen",11,"  Derivative/Non-derivative trans. at $340.7 per share. ",3747]
[null,"SVP, President, Boeing Int l"]
[43161,"Stanley A. Deal",10,"  Derivative/Non-derivative trans. at $340.7 per share. ",3407]
[null,"EVP, Pres. & CEO, BGS"]
[43161,"J. Michael Luttig",87,"  Derivative/Non-derivative trans. at $340.7 per share. ",29640]
[null,"EVP & General Counsel"]
[43161,"Diana L. Sands",13,"  Derivative/Non-derivative trans. at $340.7 per share. ",4429]
[null,"SVP, Internal Gov & Admin"]
[43161,"Heidi B. Capozzi",3,"  Derivative/Non-derivative trans. at $340.7 per share. ",1022]
[null,"SVP, Human Resources"]
[43161,"Gregory L. Hyslop",8,"  Derivative/Non-derivative trans. at $340.7 per share. ",2725]
[null,"CTO & SVP, Eng., Test & Tech"]
[43161,"Robert E. Verbeck",11,"  Derivative/Non-derivative trans. at $340.7 per share. ",3747]
[null,"SVP Fin & Corporate Controller"]
[43161,"Jenette E. Ramos",5,"  Derivative/Non-derivative trans. at $340.7 per share. ",1703]
[null,"SVP, Supply Chain & Operations"]
[43157,"Kevin G. McAllister",2951,"  Award at $0 per share. ",0]
[null,"EVP, Pres. & CEO, BCA"]
[43157,"Gregory D. Smith",3531,"  Award at $0 per share. ",0]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43157,"Gregory D. Smith",9178,"  Award at $0 per share. ",0]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43157,"Dennis A. Muilenburg",10150,"  Award at $0 per share. ",0]
[null,"Chairman, President & CEO; Director"]
[43157,"Dennis A. Muilenburg",15143,"  Award at $0 per share. ",0]
[null,"Chairman, President & CEO; Director"]
[43157,"Timothy John Keating",1732,"  Award at $0 per share. ",0]
[null,"EVP, Government Operations"]
[43157,"Timothy John Keating",4925,"  Award at $0 per share. ",0]
[null,"EVP, Government Operations"]
[43157,"Leanne Caret",2447,"  Award at $0 per share. ",0]
[null,"EVP, Pres. & CEO, BDS"]
[43157,"Leanne Caret",17118,"  Award at $0 per share. ",0]
[null,"EVP, Pres. & CEO, BDS"]
[43157,"Theodore Colbert",2340,"  Award at $0 per share. ",0]
[null,"CIO & SVP, Info & Analytics"]
[43157,"Theodore Colbert",11083,"  Award at $0 per share. ",0]
[null,"CIO & SVP, Info & Analytics"]
[43157,"Bertrand-Marc Allen",2764,"  Award at $0 per share. ",0]
[null,"SVP, President, Boeing Int l"]
[43157,"Bertrand-Marc Allen",10900,"  Award at $0 per share. ",0]
[null,"SVP, President, Boeing Int l"]
[43157,"Stanley A. Deal",1799,"  Award at $0 per share. ",0]
[null,"EVP, Pres. & CEO, BGS"]
[43157,"Stanley A. Deal",2753,"  Award at $0 per share. ",0]
[null,"EVP, Pres. & CEO, BGS"]
[43157,"J. Michael Luttig",2641,"  Award at $0 per share. ",0]
[null,"EVP & General Counsel"]
[43157,"J. Michael Luttig",10401,"  Award at $0 per share. ",0]
[null,"EVP & General Counsel"]
[43157,"Diana L. Sands",931,"  Award at $0 per share. ",0]
[null,"SVP, Internal Gov & Admin"]
[43157,"Diana L. Sands",3097,"  Award at $0 per share. ",0]
[null,"SVP, Internal Gov & Admin"]
[43157,"Heidi B. Capozzi",1019,"  Award at $0 per share. ",0]
[null,"SVP, Human Resources"]
[43157,"Heidi B. Capozzi",1045,"  Award at $0 per share. ",0]
[null,"SVP, Human Resources"]
[43157,"Gregory L. Hyslop",2076,"  Award at $0 per share. ",0]
[null,"CTO & SVP, Eng., Test & Tech"]
[43157,"Gregory L. Hyslop",15989,"  Award at $0 per share. ",0]
[null,"CTO & SVP, Eng., Test & Tech"]
[43157,"Phil Musser",794,"  Award at $0 per share. ",0]
[null,"SVP, Communications"]
[43157,"Robert E. Verbeck",744,"  Award at $0 per share. ",0]
[null,"SVP Fin & Corporate Controller"]
[43157,"Robert E. Verbeck",2753,"  Award at $0 per share. ",0]
[null,"SVP Fin & Corporate Controller"]
[43157,"Jenette E. Ramos",736,"  Award at $0 per share. ",0]
[null,"SVP, Supply Chain & Operations"]
[43157,"Jenette E. Ramos",1768,"  Award at $0 per share. ",0]
[null,"SVP, Supply Chain & Operations"]
[43157,"Gregory D. Smith",9880,"  Derivative/Non-derivative trans. at $361.13 per share. ",3567964]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43157,"Gregory D. Smith",4067,"  Derivative/Non-derivative trans. at $355.92 per share. ",1447526]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43157,"Dennis A. Muilenburg",6709,"  Derivative/Non-derivative trans. at $355.92 per share. ",2387867]
[null,"Chairman, President & CEO; Director"]
[43157,"Timothy John Keating",2222,"  Derivative/Non-derivative trans. at $355.92 per share. ",790854]
[null,"EVP, Government Operations"]
[43157,"Leanne Caret",893,"  Derivative/Non-derivative trans. at $355.92 per share. ",317836]
[null,"EVP, Pres. & CEO, BDS"]
[43157,"Theodore Colbert",1131,"  Derivative/Non-derivative trans. at $355.92 per share. ",402545]
[null,"CIO & SVP, Info & Analytics"]
[43157,"Bertrand-Marc Allen",1063,"  Derivative/Non-derivative trans. at $355.92 per share. ",378342]
[null,"SVP, President, Boeing Int l"]
[43157,"Stanley A. Deal",898,"  Derivative/Non-derivative trans. at $355.92 per share. ",319616]
[null,"EVP, Pres. & CEO, BGS"]
[43157,"J. Michael Luttig",4608,"  Derivative/Non-derivative trans. at $355.92 per share. ",1640079]
[null,"EVP & General Counsel"]
[43157,"Diana L. Sands",1372,"  Derivative/Non-derivative trans. at $355.92 per share. ",488322]
[null,"SVP, Internal Gov & Admin"]
[43157,"Heidi B. Capozzi",299,"  Derivative/Non-derivative trans. at $355.92 per share. ",106420]
[null,"SVP, Human Resources"]
[43157,"Gregory L. Hyslop",683,"  Derivative/Non-derivative trans. at $355.92 per share. ",243093]
[null,"CTO & SVP, Eng., Test & Tech"]
[43157,"Robert E. Verbeck",1035,"  Derivative/Non-derivative trans. at $355.92 per share. ",368377]
[null,"SVP Fin & Corporate Controller"]
[43157,"Jenette E. Ramos",431,"  Derivative/Non-derivative trans. at $355.92 per share. ",153401]
[null,"SVP, Supply Chain & Operations"]
[43154,"Gregory D. Smith",2326,"  Derivative/Non-derivative trans. at $355.92 per share. ",827869]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43154,"Dennis A. Muilenburg",3415,"  Derivative/Non-derivative trans. at $355.92 per share. ",1215466]
[null,"Chairman, President & CEO; Director"]
[43154,"Timothy John Keating",850,"  Derivative/Non-derivative trans. at $355.92 per share. ",302532]
[null,"EVP, Government Operations"]
[43154,"Leanne Caret",421,"  Derivative/Non-derivative trans. at $355.92 per share. ",149842]
[null,"EVP, Pres. & CEO, BDS"]
[43154,"Theodore Colbert",4148,"  Derivative/Non-derivative trans. at $355.92 per share. ",1476356]
[null,"CIO & SVP, Info & Analytics"]
[43154,"Bertrand-Marc Allen",481,"  Derivative/Non-derivative trans. at $355.92 per share. ",171197]
[null,"SVP, President, Boeing Int l"]
[43154,"Stanley A. Deal",385,"  Derivative/Non-derivative trans. at $355.92 per share. ",137029]
[null,"EVP, Pres. & CEO, BGS"]
[43154,"J. Michael Luttig",2213,"  Derivative/Non-derivative trans. at $355.92 per share. ",787650]
[null,"EVP & General Counsel"]
[43154,"Diana L. Sands",7559,"  Derivative/Non-derivative trans. at $355.92 per share. ",2690399]
[null,"SVP, Internal Gov & Admin"]
[43154,"Heidi B. Capozzi",175,"  Derivative/Non-derivative trans. at $355.92 per share. ",62286]
[null,"SVP, Human Resources"]
[43154,"Gregory L. Hyslop",348,"  Derivative/Non-derivative trans. at $355.92 per share. ",123860]
[null,"CTO & SVP, Eng., Test & Tech"]
[43154,"Robert E. Verbeck",464,"  Derivative/Non-derivative trans. at $355.92 per share. ",165146]
[null,"SVP Fin & Corporate Controller"]
[43154,"Jenette E. Ramos",252,"  Derivative/Non-derivative trans. at $355.92 per share. ",89691]
[null,"SVP, Supply Chain & Operations"]
[43153,"Timothy John Keating",9485,"  Derivative/Non-derivative trans. at $355.36 per share. ",3370589]
[null,"EVP, Government Operations"]
[43153,"J. Michael Luttig",9317,"  Derivative/Non-derivative trans. at $355.36 per share. ",3310889]
[null,"EVP & General Counsel"]
[43139,"Gregory D. Smith",10031,"  Disposition at $338.41 per share. ",3394590]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43139,"Gregory D. Smith",9786,"  Disposition at $335.99 per share. ",3287998]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43139,"Gregory D. Smith",6411,"  Disposition at $339.18 per share. ",2174482]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43139,"Gregory D. Smith",6400,"  Disposition at $337.51 per share. ",2160064]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43139,"Gregory D. Smith",3451,"  Disposition at $335.26 per share. ",1156982]
[null,"CFO & EVP, Ent Perf & Strategy"]
[43139,"Gregory D. Smith",36079,"  Derivative/Non-derivative trans. at $75.4 per share. ",2720356]
[null,"CFO & EVP, Ent Perf & Strategy"]
["/news/latest/company/us/ba"]
[]
["MarketWatch News on BA"]
[]
["Boeing awarded major Navy contract to build drones"]
[]
["6:50 p.m. Aug. 30, 2018"]
[]
["- Doug Cameron"]
[]
["Weyerhaeuser names Devin Stockfish as CEO effective Jan. 1 "]
[]
["8:44 a.m. Aug. 27, 2018"]
[]
["- Ciara Linnane"]
[]
["S&P 500, Nasdaq close at records as Powell outlines rate-hike path"]
[]
["4:32 p.m. Aug. 24, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Durable-goods orders fall for 3rd time in 4 months, but businesses boost investment "]
[]
["9:47 a.m. Aug. 24, 2018"]
[]
["- Jeffry Bartash"]
[]
["Boeing's stock rallies after UBS turns bullish, adds over 100 points to Dow's price"]
[]
["2:45 p.m. Aug. 16, 2018"]
[]
["- Tomi Kilgore"]
[]
["Boeing stock price target raised to $515 from $357 at UBS"]
[]
["11:53 a.m. Aug. 16, 2018"]
[]
["- Tomi Kilgore"]
[]
["Boeing upgraded to buy from neutral at UBS"]
[]
["11:52 a.m. Aug. 16, 2018"]
[]
["- Tomi Kilgore"]
[]
["Walmart Inc., Boeing stocks deliver 130-point jolt to Dow industrials in early trade"]
[]
["10:17 a.m. Aug. 16, 2018"]
[]
["- Mark DeCambre"]
[]
["Caterpillar's stock sinks to 10-month low, to pace Dow decliners"]
[]
["10:29 a.m. Aug. 15, 2018"]
[]
["- Tomi Kilgore"]
[]
["Trumpâ€™s â€˜Space Force,â€™ with the help of Elon Musk and Jeff Bezos, could start a new space race"]
[]
["2:24 p.m. Aug. 9, 2018"]
[]
["- Jurica Dujmovic"]
[]
["Trump Today: President to host heads of Fiat Chrysler, Boeing at New Jersey club "]
[]
["1:18 p.m. Aug. 7, 2018"]
[]
["- Robert Schroeder"]
[]
["ATR delivers jets to Iran ahead of U.S. sanctions"]
[]
["6:32 a.m. Aug. 6, 2018"]
[]
["- MarketWatch.com"]
[]
["The trade war is starting to get real â€” investors, take these steps"]
[]
["10:27 a.m. Aug. 3, 2018"]
[]
["- Nigam Arora"]
[]
["Why the U.S.-China trade deficit is so huge: Hereâ€™s all the stuff America imports"]
[]
["8:12 a.m. Aug. 3, 2018"]
[]
["- Jeffry Bartash"]
[]
["Rolls-Royce ups outlook despite engine repairs"]
[]
["5:47 a.m. Aug. 2, 2018"]
[]
["- MarketWatch.com"]
[]
["These four fund managers and 30 analysts figured out how to consistently beat the S&P 500"]
[]
["7:10 a.m. July 27, 2018"]
[]
["- Philip van Doorn"]
[]
["Durable-goods orders solid in June, while aircraft orders disappoint "]
[]
["4:06 p.m. July 26, 2018"]
[]
["- Greg Robb"]
[]
["German stocks close at 5-week peak after EU-U.S. trade truce; Europe stocks rally"]
[]
["12:09 p.m. July 26, 2018"]
[]
["- Carla Mozee"]
[]
["Cobham warns of payment delay, backs outlook "]
[]
["3:10 a.m. July 26, 2018"]
[]
["- MarketWatch.com"]
[]
["U.S. stocks rally as Trump secures concessions to avert EU-U.S. trade clash"]
[]
["5:56 p.m. July 25, 2018"]
[]
["- Victor Reklaitis"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/ba"]
[]
["Other News on BA"]
[]
["Emerson Electric: Dividend King With Recent 2-Year Growth"]
[]
["1:32 p.m. Today1:32 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Chicago Business Barometer Falls in August "]
[]
["10:30 a.m. Today10:30 a.m. Aug. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Boeing (BA) Receives a Buy from Alembic Global"]
[]
["8:58 a.m. Today8:58 a.m. Aug. 31, 2018"]
[]
["- SmarterAnalyst"]
[]
["Last Push For Trilateral NAFTA (Wall Street Breakfast Podcast)"]
[]
["7:51 a.m. Today7:51 a.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Boeing Wins US Navy Contract for Drone Tanker"]
[]
["7:23 a.m. Today7:23 a.m. Aug. 31, 2018"]
[]
["- 247WallSt.com"]
[]
["Wall Street Breakfast: Last Push For Trilateral NAFTA"]
[]
["7:01 a.m. Today7:01 a.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["6 Most Important Things In Business Today"]
[]
["4:36 a.m. Today4:36 a.m. Aug. 31, 2018"]
[]
["- 247WallSt.com"]
[]
["Boeing wins Navy drone contract, potentially worth billions of dollars"]
[]
["6:20 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Boeing Wins Big Navy Contract for Drones"]
[]
["6:02 p.m. Aug. 30, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Warren Buffett's Market Indicator Eclipses 148% on His 88th Birthday"]
[]
["5:49 p.m. Aug. 30, 2018"]
[]
["- GuruFocus.com"]
[]
["U.S. Stocks Fall on Tariff Plans"]
[]
["4:47 p.m. Aug. 30, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Brazil to approve Boeing-Embraer deal after elections, minister says"]
[]
["3:20 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["More tariff talk sends shares lower"]
[]
["2:35 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Qantas 20-hour nonstop flight is coming"]
[]
["8:04 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["The Myth About Boeing's Engine Shortage"]
[]
["7:07 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["International Trade Commission Blocks Proposed Newsprint Tariffs"]
[]
["7:23 p.m. Aug. 29, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Youâ€™re Not Getting Bigger, the Airplane Bathroom Is Getting Smaller"]
[]
["10:31 a.m. Aug. 29, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Tigress Financial Believes Boeing (BA) Still Has Room to Grow"]
[]
["8:26 a.m. Aug. 29, 2018"]
[]
["- SmarterAnalyst"]
[]
["Alembic Global Believes Boeing (BA) Wonâ€™t Stop Here"]
[]
["4:15 p.m. Aug. 28, 2018"]
[]
["- SmarterAnalyst"]
[]
["Wellington Shields & Co., LLC Buys The Scotts Miracle Gro Co, CASI Pharmaceuticals Inc, The ..."]
[]
["10:38 a.m. Aug. 28, 2018"]
[]
["- GuruFocus.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["The Boeing Co."]
[]
["100 North Riverside Plaza"]
[]
["Chicago, Illinois 60606-1596"]
[]
["Phone"]
[]
["1 3125442000"]
[]
["Industry"]
[]
["Aerospace Products/Parts"]
[]
["Sector"]
[]
["Industrial Goods"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$93.39B"]
[]
["Net Income"]
[]
["$8.19B"]
[]
["Employees"]
[]
[140800]
[]
["Annual Report for BA"]
[]
["/news/pressrelease/company/us/ba"]
[]
["Press Releases on BA"]
[]
["The Global Flight Navigation System Market is expected to grow at a CAGR of 9.1% during the forecast period"]
[]
["8:40 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Boeing, GOL Debut Airline's First 737 MAX Airplane"]
[]
["11:47 a.m. Aug. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Space Habitat Market 2018 Analysis By Technique, Components, End-User, Segments, and Applications Forecasts to 2025"]
[]
["6:21 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Boeing Welcomes Virgin Australia as Newest 737 MAX 10 Customer"]
[]
["6:00 a.m. Aug. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Electronic Flight Bag Market 2018 Comprehensive Study, Trends, Strategy, Applications Analysis and Growth by Forecast to 2023"]
[]
["7:23 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Boeing Forecasts Greatest Demand for Pilots, Technicians, Cabin Crew in Asia Pacific Region"]
[]
["9:45 p.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["KLX Stockholders Approve Merger With The Boeing Company; KLX Inc. Board of Directors Approves Spin-Off of KLX Energy Services Holdings, Inc. to Occur on September 14, 2018"]
[]
["4:42 p.m. Aug. 24, 2018"]
[]
["- GlobeNewswire"]
[]
["Australia : Qantas extends investor splurge after record annual profit"]
[]
["6:39 p.m. Aug. 23, 2018"]
[]
["- Euclid Tenders Info"]
[]
["New Zealand : Air New Zealand posts 2.5% rise in annual profit, lowers guidance"]
[]
["6:39 p.m. Aug. 23, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Commercial Aircraft Market to Register High Revenue Growth at 4.1% CAGR During 2017-2022"]
[]
["7:57 a.m. Aug. 23, 2018"]
[]
["- Heraldkeeper"]
[]
["Boeing Chairman and CEO Muilenburg to Speak at Morgan Stanley Laguna Conference Sept. 12"]
[]
["11:00 a.m. Aug. 22, 2018"]
[]
["- PR Newswire - PRF"]
[]
["3D printing market in Aerospace and Consumer Electronics market is expected to reach $ 11.14 by 2022 including key players Microsoft Corporation, Google, Amazon"]
[]
["5:59 a.m. Aug. 20, 2018"]
[]
["- Heraldkeeper"]
[]
["UAE Defense System Market Key Manufactures and Opportunity Analysis By 2023"]
[]
["12:12 a.m. Aug. 20, 2018"]
[]
["- Heraldkeeper"]
[]
["Today's Research Reports on Trending Tickers: The Boeing and Lockheed Martin"]
[]
["8:07 a.m. Aug. 17, 2018"]
[]
["- ACCESSWIRE"]
[]
["Target Drones Market 2018-2023 | Global Industry Size, Share, Trends, Segments and Geographic Overview With Top Manufacturers Review"]
[]
["2:49 a.m. Aug. 17, 2018"]
[]
["- Heraldkeeper"]
[]
["Boeing to Acquire Millennium Space Systems, provider of agile, flight-proven small-satellite solutions"]
[]
["12:30 p.m. Aug. 16, 2018"]
[]
["- PR Newswire - PRF"]
[]
["TOP 20 COMMERCIAL AIRCRAFT MAINTENANCE, REPAIR & OVERHAUL (MRO) COMPANIES 2018"]
[]
["1:55 p.m. Aug. 14, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Boeing Names Aerospace Industry Leader to Head Boeing AvionX"]
[]
["12:40 p.m. Aug. 13, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Boeing HorizonX Ventures Invests in High-Speed Metal 3D Printing Company Digital Alloys"]
[]
["9:00 a.m. Aug. 7, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Boeing to Establish New Aerospace & Autonomy Center"]
[]
["1:00 a.m. Aug. 1, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:43 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25954.92]
[-32]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8104.55]
[16.18]
[2E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.06]
[-1.07]
[-4.0000000000000002E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BA Mkwt Basic","index":48,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"BA Yahoo Gr","index":49,"n_rows":302,"n_cols":5,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 17 mins"]
["S&P 500"]
[2899.33]
["-1.80(-0.06%)"]
["Dow 30"]
[25947.82]
["-39.10(-0.15%)"]
["Nasdaq"]
[8103.51]
["+15.15(+0.19%)"]
["Russell 2000"]
[1737.13]
["+4.77(+0.28%)"]
["Crude Oil"]
[69.89]
["-0.36(-0.51%)"]
["Gold"]
[1205]
["0.00(0.00%)"]
["Silver"]
[14.54]
["-0.05(-0.37%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["The Boeing Company (BA)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["342.90-4.00 (-1.15%)"]
["As of 3:43PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",346.9]
["Open",345.05]
["Bid","342.14 x 1800"]
["Ask","342.19 x 2200"]
["Day's Range","341.58 - 345.85"]
["52 Week Range","234.29 - 374.48"]
["Volume",2373598]
["Avg. Volume",3428896]
["Market Cap","196.999B"]
["Beta",1.72]
["PE Ratio (TTM)",21.54]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","6.84 (1.97%)"]
["Ex-Dividend Date",43321]
["1y Target Est",410.83]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",18,18,20,20]
["Avg. Estimate",3.67,4.03,14.65,17.5]
["Low Estimate",3.3,3.65,14.3,16.649999999999999]
["High Estimate",3.88,4.5599999999999996,15.01,18.39]
["Year Ago EPS",2.72,3.06,10.3,14.65]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",17,16,21,21]
["Avg. Estimate","24.98B","26.06B","98.72B","104.8B"]
["Low Estimate","23.79B","24.92B","98.03B","100.94B"]
["High Estimate","25.91B","27.01B","99.39B","108B"]
["Year Ago Sales","24.31B","25.37B","93.39B","98.72B"]
["Sales Growth (year/est)",2.8000000000000001E-2,2.7E-2,5.7000000000000002E-2,6.2E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",2.66,2.89,2.58,3.26]
["EPS Actual",2.72,3.06,3.64,3.33]
["Difference",0.06,0.17,1.06,7.0000000000000007E-2]
["Surprise %",2.3E-2,5.8999999999999997E-2,0.41099999999999998,2.1000000000000001E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",3.67,4.03,14.65,17.5]
["7 Days Ago",3.69,4.01,14.64,17.45]
["30 Days Ago",3.7,3.98,14.63,17.510000000000002]
["60 Days Ago",3.71,3.94,14.72,17.21]
["90 Days Ago",3.74,3.97,14.71,17.13]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A",1,"N/A","N/A"]
["Up Last 30 Days",1,2,1,2]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days",1,"N/A","N/A","N/A"]
["Growth Estimates","BA","Industry","Sector","S&P 500"]
["Current Qtr.",0.34899999999999998,"N/A","N/A",0.47]
["Next Qtr.",0.317,"N/A","N/A",0.46]
["Current Year",0.42199999999999999,"N/A","N/A",0.22]
["Next Year",0.19500000000000001,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.19009999999999999,"N/A","N/A",0.11]
["Past 5 Years (per annum)",0.1273,"N/A","N/A","N/A"]
[]
["Bloomberg Video•2 days ago"]
["Qantas 20-Hour Nonstop Flight From Sydney to London Is Coming"]
["Aug.29 -- The goal of a nonstop flight from Sydney to London took a leap forward as the world’s top planemakers convinced Qantas Airways they can make the 20-hour route a reality. A year after Qantas challenged Boeing and Airbus to design a plane capable of making a viable direct flight from Sydney to London or New York, the airline says the manufacturers have succeeded. Bloomberg's Angus Whitley reports."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["American City Business Journals•3 hours ago"]
["Spirit AeroSystems boosting overtime pay to meet demand"]
["In a effort to keep up with record-high factory demand, Spirit AeroSystems Inc. has incentivized even more overtime at its plant in Wichita.  According to a joint letter sent to workers by the company and the International Association of Machinists and Aerospace Workers, a copy of which was obtained by the WBJ, Spirit and the union have agreed on a plan to temporarily increase overtime pay."]
[]
["American City Business Journals•4 hours ago"]
["Lockheed-built Orion spacecraft arrives at Cape Canaveral for NASA's lunar mission"]
["While SpaceX and The Boeing Co. (NYSE: BA) are gearing up to send astronauts to the International Space Station from Florida's Space Coast next year, Lockheed Martin Corp. (NYSE: LMT) is working with NASA to finalize a spacecraft that will take astronauts to another planet. Bethesda-based Lockheed announced this week its Orion capsule is beginning its final assembly and confirmed that the spaceship was delivered to Cape Canaveral. The spacecraft that began development in 2004 and was announced as the Orion in 2011 is NASA's shot at exploring deep space while also making a solid attempt for astronauts to land on Mars — a feat never done before."]
[]
["American City Business Journals•5 hours ago"]
["Boeing wins $805 million contract to build tanker drones for U.S. Navy"]
["Boeing's pilotless MQ-25A Stingray can refuel fighter jets in flight. If the Stingray is successful, it could lead to bigger deals for Boeing. The Navy plans to buy another 72 drones for a total cost of $13 billion."]
[]
["Zacks•7 hours ago"]
["Viasat (VSAT) & Boeing Roll Out ViaSat-3 Integration Process"]
["Viasat's (VSAT) first ViaSat-3 payload module configuration has been set at its Tempe, AZ facility. The company's ViaSat-3 class satellite will likely be operational from 2020."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["American City Business Journals•8 hours ago"]
["7 things to know today and Labor Day travel estimates for Orlando International Airport"]
["If you're flying out of Orlando International Airport for the Labor Day holiday, expect a lot of company, plus more Friday business headlines to start your workday."]
["CNBC•11 hours ago"]
["Stocks open lower as US-Canada trade talks near deadline"]
["Friday marks the deadline for a new trade deal to be secured by the U.S., Mexico and Canada. On the data front, the latest Chicago purchasing managers index (PMI) figures are due out at 9:45 a.m. ET, followed by consumer sentiment at 10 a.m. ET. U.S. stocks opened lower Friday as the United States and Canada neared a key trade agreement deadline with no apparent resolution."]
["CNBC•17 hours ago"]
["Boeing wins $805 million Pentagon contract to build the Navy's next aerial tanker drone"]
["Boeing's drone tanker, MQ-25 Stingray, will launch from a ship at sea and aerial refuel Navy fighter jets such as the F/A-18 Super Hornet, EA-18G Growler, and F-35C."]
["The Wall Street Journal•20 hours ago"]
["[$$] Boeing Wins Big Navy Contract for Drones"]
["Boeing Co. on Thursday won a major contract to build new drones for the U.S. Navy, the first in a series of Pentagon contests that could stem declining sales at the aerospace giant’s defense arm. The Pentagon on Thursday said it picked Boeing following a three-way competition to build new MQ-25A Stingray drones that will fly from aircraft carriers to refuel combat jets. Boeing hasn’t won a big, new Pentagon program in a competition since securing a deal in 2011 to build aerial tankers for the Air Force."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Reuters•21 hours ago"]
["Boeing wins U.S. contract for carrier-based refueling drones"]
["Boeing Co (BA.N) has been awarded a $805 million contract for design, delivery and support of four unmanned drones based on aircraft carriers that will be used to refuel aircraft for the U.S. Navy, the Pentagon said in a statement on Thursday. The Navy published a request for proposals in 2017 that sought a drone that could refuel, and extend the combat range, of fighter jets including Boeing F/A-18 Super Hornets, Boeing EA-18G Growlers and Lockheed Martin F-35 fighters. The Navy said it expected the contract to be completed in 2024 and that Boeing won the deal over two other bidders."]
[]
["American City Business Journals•22 hours ago"]
["Boeing reportedly offers lifeline to struggling Indian airline"]
["Boeing has returned to the Indian carrier \"a portion of the pre-delivery payment\" that the airline made for the first tranche to procure 75 new Boeing 737 Max jets."]
[]
["American City Business Journals•23 hours ago"]
["Rocket watch: Why Space Florida is keeping an eye on the small launch vehicle market"]
["While there are a few big rocket players on the Space Coast, smaller firms' entrance into the area may have a big impact."]
["Reuters•yesterday"]
["Brazil government to approve Embraer-Boeing deal after elections - minister"]
["The Brazilian government will approve the tie-up between Boeing Co (BA.N) and Embraer SA (EMBR3.SA), which is still under President Michel Temer's mandate, but only after the October presidential elections, Brazilian Defense Ministry Joaquim Silva e Luna said on Thursday. The U.S. plane maker announced in early July it plans to take over the commercial jet unit of Embraer in a proposed $4.75 billion joint venture. Boeing would have an 80 percent stake in the venture."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["Reuters•yesterday"]
["Brazil govt to approve Embraer-Boeing deal after elections - minister"]
["The Brazilian government will approve the tie-up between Boeing Co and Embraer SA , which is still under President Michel Temer's mandate, but only after the October presidential elections, Brazilian Defense ..."]
["Flightglobal•yesterday"]
["PICTURES: Boeing details 737 Max 10 landing gear design"]
["Boeing has released details about the design of the landing gear on the 737 Max 10, the longest version of the Max aircraft family."]
[]
["American City Business Journals•yesterday"]
["Patti Payne: Golf plus wine equals big bucks at the Boeing Classic's Grapes on the Green"]
["PSBJ Columnist Patti Payne gives us the inside scoop on the Boeing Classic events that recently took place throughout the Puget Sound region."]
[]
["American City Business Journals•yesterday"]
["Lockheed-built Orion spacecraft arrives at Cape Canaveral for NASA's lunar mission"]
["While SpaceX and The Boeing Co. (NYSE: BA) are gearing up to send astronauts to the International Space Station from Florida's Space Coast next year, Lockheed Martin Corp. (NYSE: LMT) is working with NASA to finalize a spacecraft that will take astronauts to another planet. Bethesda, Md.-based Lockheed Martin announced Aug. 28 that its Orion capsule is beginning its final assembly and confirmed that the spaceship was delivered to Cape Canaveral. The spacecraft that began development in 2004 and was announced as the Orion in 2011 is NASA's shot at exploring deep space while also making a solid attempt for astronauts to land on Mars — a feat never done before."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
["Reuters•yesterday"]
["EU mergers and takeovers (Aug 30)"]
["The following are mergers under review by the European Commission and a brief guide to the EU merger process: APPROVALS AND WITHDRAWALS -- Canadian real estate investor Ivanhoe Cambridge, which is a subsidiary ..."]
["Reuters•yesterday"]
["Norwegian Air sells 6 Boeing aircraft as part of fleet renewal"]
["Norwegian Air (NWC.OL) has sold six Boeing 737-800 airliners as part of fleet renewal plans that could see it sell up to 140 planes. \"The prices are well above the debt on the aircraft,\" Chief Financial Officer Geir Karlsen told Reuters on Thursday, without disclosing numbers. Norwegian Air has a fleet of more than 150 aircraft and has commitments to acquire a further 210 by 2020 as it looks to rapidly expand in Europe and on transatlantic routes."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Boeing Co."]
["Boeing Co NYSE:BA"]
[]
["CNBC•2 days ago"]
["Want to work in Asia? One profession is hiring in a big way"]
["It could just be worth traveling for."]
[]
["Sponsored"]
[]
["Verizon"]
["Save on the new moto z3."]
["Make it your own with moto mods on the best network."]
[]
["American City Business Journals•2 days ago"]
["Virgin Australia converts Boeing 737 Max 8 orders to larger Max 10s, but delays deliveries"]
["Boeing announced the order modification the same day Virgin Australia reported a $506 million loss for its fiscal year."]
["American City Business Journals•2 days ago"]
["How does federal contractor CEO pay compare with what their employees earn?"]
["The Institute for Policy Studies makes the case with its analysis that federal contractors are rewarding executives with taxpayer-subsidized windfalls."]
["TheStreet.com•2 days ago"]
["These Are the Most Popular 10 Industrial Stocks on Wall Street"]
["Forget tech, have you followed Wall Street's lead into the industrial complex? If not, here are the ten most popular industrial stocks around."]
["PR Newswire•2 days ago"]
["Boeing, GOL Debut Airline's First 737 MAX Airplane"]
["SAO PAULO, Aug. 29, 2018 /PRNewswire/ -- Boeing (BA) and GOL Linhas Aéreas Inteligentes (NYSE: GOL and B3: GOLL4) today celebrated the unveiling of the carrier's newly outfitted 737 MAX 8 during a celebration in Sao Paulo. \"Today is an exciting day for the entire GOL team, we are happy to welcome the 737 MAX 8. The Brazilian airline took delivery of its first 737 MAX 8 this year and has been improving onboard products and services, such as adding wireless internet to the popular Boeing Sky Interior cabin."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["CAT",138.97999999999999,-0.08,-5.9999999999999995E-4]
["Caterpillar, Inc."]
["LMT",319.93,0.08,2.9999999999999997E-4]
["Lockheed Martin Corporation"]
["UTX",131.5,-1.0900000000000001,-8.2000000000000007E-3]
["United Technologies Corporation"]
["HD",200.58320000000001,1.3231999999999999,6.6E-3]
["Home Depot, Inc. (The)"]
["DIS",111.83,-0.09,-8.0000000000000004E-4]
["Walt Disney Company (The)"]
["Recommendation Rating"]
[]
[2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (23)"]
[]
["Current 342.90"]
["Average 410.83"]
["Low 334.00"]
["High 515.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"BA Mktwth Gr","index":50,"n_rows":368,"n_cols":5,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Boeing Co."]
["NYSE: BA"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boeing Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:43 p.m."]
[]
["BA"]
["/quotes/zigman/220026/composite"]
[]
["$"]
[]
[342.9]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.30m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/220026/composite"]
[]
["Previous close"]
[]
[346.9]
[]
[342.9]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[341.58]
[]
[345.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[234.29]
[]
[374.48]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",414.9]
["Number of Ratings:",24,"Current Quarters Estimate:",3.66]
["FY Report Date:",43435,"Current Year's Estimate:",14.66]
["Last Quarter's Earnings:",3.33,"Median PE on CY Estimate:",24.03]
["Year Ago Earnings:",10.14,"Next Fiscal Year Estimate:",17.53]
[null,null,"Median PE on Next FY Estimate:",20.07]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",17,17,20,20]
["Mean Estimate",3.66,4.05,14.66,17.53]
["High Estimates",3.88,4.5599999999999996,15.01,18.850000000000001]
["Low Estimates",3.3,3.65,14.3,16.649999999999999]
["Coefficient Variance",4.76,5.86,1.37,3.14]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",15,14,15]
["OVERWEIGHT",3,3,3]
["HOLD",6,7,8]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Caterpillarâ€™s Revenues: Highest Growth in More than Six Years"]
[]
["1:21 p.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Caterpillarâ€™s Construction Industries Segment in Q2 2018"]
[]
["1:21 p.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Caterpillar: Energy and Transportation Segmentâ€™s Margin Rose"]
[]
["1:21 p.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Benzinga's Top Analyst Calls From April 5, 2018"]
[]
["2:43 p.m. April 5, 2018"]
[]
["- Benzinga.com"]
[]
["13 Stocks And ETFs To Watch Amid China's 25% Tariff Threat"]
[]
["11:30 a.m. April 4, 2018"]
[]
["- Benzinga.com"]
[]
["Is Weakness In Boeing A Sell Signal Or Buying Opportunity?"]
[]
["3:54 p.m. March 22, 2018"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:44 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25947.46]
[-39.46]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.43]
[15.07]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.29]
[-1.84]
[-5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BA Income Qtr","index":51,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boeing Co."]
["NYSE: BA"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boeing Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:43 p.m."]
[]
["BA"]
["/quotes/zigman/220026/composite"]
[]
["$"]
[]
[342.9]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.30m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/220026/composite"]
[]
["Previous close"]
[]
[346.9]
[]
[342.9]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[341.58]
[]
[345.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[234.29]
[]
[374.48]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Boeing Co."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","22.74B","24.31B","25.37B","23.38B","24.26B"]
["Sales Growth","-",6.9000000000000006E-2,4.36E-2,-7.8299999999999995E-2,3.7499999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","18.39B","19.99B","20.43B","18.82B","19.54B"]
["COGS excluding D&A","17.89B","19.47B","19.85B","18.32B","19.03B"]
["Depreciation & Amortization Expense","494M","522M","582M","501M","507M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",8.6999999999999994E-2,2.1999999999999999E-2,-7.85E-2,3.78E-2]
["Gross Income","4.35B","4.32B","4.94B","4.56B","4.72B"]
["Gross Income Growth","-",-6.7000000000000002E-3,0.14319999999999999,-7.7499999999999999E-2,3.5999999999999997E-2]
["Gross Profit Margin","-","-","-","-",0.19470000000000001,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","1.85B","1.68B","1.97B","1.76B","2.02B"]
["Research & Development","813M","767M","761M","764M","827M"]
["Other SG&A","1.04B","915M","1.21B","997M","1.19B"]
["SGA Growth","-",-9.2299999999999993E-2,0.1694,-0.1047,0.14760000000000001]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","(1M)","(2M)","-","(9M)","5M"]
["EBIT after Unusual Expense","1M","2M","-","9M","(5M)"]
["Non Operating Income/Expense","24M","43M","56M","61M","(7M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","39M","49M","35M","74M","6M"]
["Interest Expense","93M","87M","93M","102M","109M"]
["Interest Expense Growth","-",-6.4500000000000002E-2,6.9000000000000006E-2,9.6799999999999997E-2,6.8599999999999994E-2]
["Gross Interest Expense","123M","109M","118M","123M","130M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.47B","2.65B","2.97B","2.84B","2.59B"]
["Pretax Income Growth","-",7.2099999999999997E-2,0.12280000000000001,-4.48E-2,-8.9099999999999999E-2]
["Pretax Margin","-","-","-","-",0.1066,"NA"]
["Income Tax","708M","794M","(160M)","362M","390M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.76B","1.85B","3.13B","2.47B","2.2B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","1.76B","1.85B","3.13B","2.47B","2.2B"]
["Net Income Growth","-",5.11E-2,0.69099999999999995,-0.20960000000000001,-0.1124]
["Net Margin Growth","-","-","-","-",9.0499999999999997E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.76B","1.85B","3.13B","2.47B","2.2B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.76B","1.85B","3.13B","2.47B","2.2B"]
["EPS (Basic)",2.93,3.1,5.25,4.1900000000000004,3.77]
["EPS (Basic) Growth","-",5.8000000000000003E-2,0.69350000000000001,-0.2019,-0.1002]
["Basic Shares Outstanding","601.8M","597.6M","596.19M","590.1M","581.9M"]
["EPS (Diluted)",2.89,3.06,5.17,4.1500000000000004,3.73]
["EPS (Diluted) Growth","-",5.8799999999999998E-2,0.69040000000000001,-0.19769999999999999,-0.1012]
["Diluted Shares Outstanding","608.9M","605.6M","605.1M","596.5M","588M"]
["EBITDA","2.99B","3.16B","3.56B","3.3B","3.21B"]
["EBITDA Growth","-",5.6800000000000003E-2,0.1246,-7.2599999999999998E-2,-2.7300000000000001E-2]
["EBITDA Margin","-","-","-","-",0.13220000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:44 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25947.72]
[-39.200000000000003]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.45]
[15.09]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.26]
[-1.87]
[-5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BA Balance Qtr","index":52,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boeing Co."]
["NYSE: BA"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boeing Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:44 p.m."]
[]
["BA"]
["/quotes/zigman/220026/composite"]
[]
["$"]
[]
[342.87]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.30m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/220026/composite"]
[]
["Previous close"]
[]
[346.9]
[]
[342.87]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[341.58]
[]
[345.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[234.29]
[]
[374.48]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Boeing Co."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","10.33B","10.03B","9.99B","9.89B","9.77B"]
["Cash Only","8.74B","8.57B","8.81B","9.31B","8.2B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-2.8500000000000001E-2,-4.0000000000000001E-3,-1.01E-2,-1.2200000000000001E-2]
["Cash & ST Investments / Total Assets",0.1147,0.11020000000000001,0.1082,8.7099999999999997E-2,8.6300000000000002E-2]
["Total Accounts Receivable","10.05B","11.08B","10.83B","12.87B","12.99B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","62M","-","-"]
["Bad Debt/Doubtful Accounts","-","-","(62M)","-","-"]
["Other Receivables","-","-","348M","-","-"]
["Accounts Receivable Growth","-",0.1022,-2.29E-2,0.18870000000000001,9.1000000000000004E-3]
["Accounts Receivable Turnover",2.2599999999999998,2.19,2.34,1.82,1.87]
["Inventories","42.45B","43.03B","44.34B","61.3B","61.25B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","-","-","-","2.48B","2.4B"]
["Miscellaneous Current Assets","-","-","-","2.48B","2.4B"]
["Total Current Assets","62.83B","64.14B","65.16B","86.54B","86.4B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","12.82B","12.71B","12.67B","12.63B","12.61B"]
["Property, Plant & Equipment - Gross","30.2B","30.11B","30.31B","30.52B","30.74B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","17.38B","17.4B","17.64B","17.89B","18.14B"]
["Total Investments and Advances","1.28B","1.27B","1.26B","1.25B","1.2B"]
["Other Long-Term Investments","1.28B","1.27B","46M","45M","44M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","7.91B","7.87B","8.13B","8.08B","8.04B"]
["Net Goodwill","5.35B","5.34B","5.56B","5.56B","5.55B"]
["Net Other Intangibles","2.57B","2.52B","2.57B","2.53B","2.49B"]
["Other Assets","971M","1.18B","1.53B","1.54B","1.21B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","90.04B","91.01B","92.33B","113.55B","113.2B"]
["Assets - Total - Growth","-",1.0800000000000001E-2,1.46E-2,0.2298,-3.0999999999999999E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","720M","988M","1.34B","1.98B","1.61B"]
["Short Term Debt","720M","988M","600M","1.98B","1.61B"]
["Current Portion of Long Term Debt","-","-","735M","-","-"]
["Accounts Payable","12.09B","12.72B","12.2B","12.61B","12.9B"]
["Accounts Payable Growth","-",5.1700000000000003E-2,-4.0599999999999997E-2,3.3700000000000001E-2,2.3099999999999999E-2]
["Income Tax Payable","-","-","380M","-","-"]
["Other Current Liabilities","40.1B","40.7B","42.35B","60.94B","63.21B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","40.1B","40.7B","34.69B","60.94B","63.21B"]
["Total Current Liabilities","52.91B","54.41B","56.27B","75.53B","77.73B"]
["Long-Term Debt","10.06B","9.78B","9.78B","10.47B","10.51B"]
["Long-Term Debt excl. Capitalized Leases","10.06B","9.78B","9.7B","10.47B","10.51B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","86M","-","-"]
["Provision for Risks & Charges","25.51B","21.34B","22.02B","21.77B","21.56B"]
["Deferred Taxes","1.09B","2.59B","1.5B","1.68B","1.58B"]
["Deferred Taxes - Credit","1.42B","2.88B","1.84B","2B","1.9B"]
["Deferred Taxes - Debit","325M","298M","341M","325M","325M"]
["Other Liabilities","2.13B","1.45B","2.02B","2.47B","2.88B"]
["Other Liabilities (excl. Deferred Income)","2.13B","1.45B","2.02B","2.47B","2.88B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","92.01B","89.86B","91.92B","112.25B","114.57B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",1.022,0.98740000000000006,0.99550000000000005,0.98860000000000003,1.0121]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","(2.04B)","1.09B","355M","1.22B","(1.44B)"]
["Common Stock Par/Carry Value","5.06B","5.06B","5.06B","5.06B","5.06B"]
["Retained Earnings","42.22B","44.05B","45.32B","52.1B","52.3B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(66M)","(22M)","(15M)","12M","(72M)"]
["Unrealized Gain/Loss Marketable Securities","(2M)","(2M)","(1M)","-","1M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(40.73B)","(41.75B)","(43.45B)","(46.4B)","(49.34B)"]
["Common Equity / Total Assets",-2.2599999999999999E-2,1.1900000000000001E-2,3.8E-3,1.0800000000000001E-2,-1.2699999999999999E-2]
["Total Shareholders' Equity","(2.04B)","1.09B","355M","1.22B","(1.44B)"]
["Total Shareholders' Equity / Total Assets",-2.2599999999999999E-2,1.1900000000000001E-2,3.8E-3,1.0800000000000001E-2,-1.2699999999999999E-2]
["Accumulated Minority Interest","59M","59M","57M","76M","67M"]
["Total Equity","(1.98B)","1.15B","412M","1.3B","(1.37B)"]
["Liabilities & Shareholders' Equity","90.04B","91.01B","92.33B","113.55B","113.2B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:44 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25947.72]
[-39.200000000000003]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.45]
[15.09]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.26]
[-1.87]
[-5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BA Cash Qtr","index":53,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boeing Co."]
["NYSE: BA"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boeing Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:44 p.m."]
[]
["BA"]
["/quotes/zigman/220026/composite"]
[]
["$"]
[]
[342.87]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.30m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/220026/composite"]
[]
["Previous close"]
[]
[346.9]
[]
[342.87]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[341.58]
[]
[345.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[234.29]
[]
[374.48]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Boeing Co."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","1.76B","1.85B","3.13B","2.48B","2.2B"]
["Net Income Growth","-",5.2200000000000003E-2,0.69020000000000004,-0.20910000000000001,-0.1134]
["Depreciation, Depletion & Amortization","494M","522M","582M","501M","507M"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","148M","142M","163M","120M","125M"]
["Funds from Operations","2.4B","2.52B","3.88B","3.1B","2.83B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","2.55B","879M","(973M)","38M","1.85B"]
["Receivables","(32M)","(779M)","544M","(1.49B)","(218M)"]
["Accounts Payable","(197M)","359M","(648M)","591M","91M"]
["Other Assets/Liabilities","1.94B","1.13B","9M","76M","425M"]
["Net Operating Cash Flow","4.95B","3.4B","2.9B","3.14B","4.68B"]
["Net Operating Cash Flow Growth","-",-0.31390000000000001,-0.1449,7.9899999999999999E-2,0.49230000000000002]
["Net Operating Cash Flow / Sales",0.2177,0.13969999999999999,0.1145,0.1341,0.19289999999999999]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(570M)","(399M)","(435M)","(414M)","(412M)"]
["Capital Expenditures (Fixed Assets)","(439M)","(399M)","(435M)","(394M)","(376M)"]
["Capital Expenditures (Other Assets)","(131M)","-","-","(20M)","(36M)"]
["Capital Expenditures Growth","-",0.3,-9.0200000000000002E-2,4.8300000000000003E-2,4.7999999999999996E-3]
["Capital Expenditures / Sales",-2.5100000000000001E-2,-1.6400000000000001E-2,-1.7100000000000001E-2,-1.77E-2,-1.7000000000000001E-2]
["Net Assets from Acquisitions","-","-","(324M)","-","-"]
["Sale of Fixed Assets & Businesses","16M","5M","62M","47M","14M"]
["Purchase/Sale of Investments","(577M)","144M","273M","503M","(1.01B)"]
["Purchase of Investments","(1.22B)","(1.03B)","(754M)","(249M)","(1.29B)"]
["Sale/Maturity of Investments","638M","1.17B","1.03B","752M","276M"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","(2M)","3M","-"]
["Net Investing Cash Flow","(1.12B)","(250M)","(426M)","139M","(1.41B)"]
["Net Investing Cash Flow Growth","-",0.77759999999999996,-0.70399999999999996,1.3263,-11.172700000000001]
["Net Investing Cash Flow / Sales",-4.9399999999999999E-2,-1.03E-2,-1.6799999999999999E-2,5.8999999999999999E-3,-5.8299999999999998E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(852M)","(855M)","(842M)","(1.01B)","(991M)"]
["Common Dividends","(852M)","(855M)","(842M)","(1.01B)","(991M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(2.43B)","(2.45B)","(1.72B)","(2.95B)","(2.96B)"]
["Repurchase of Common & Preferred Stk.","(2.5B)","(2.5B)","(1.74B)","(3B)","(2.97B)"]
["Sale of Common & Preferred Stock","66M","51M","20M","51M","10M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","66M","51M","20M","51M","10M"]
["Issuance/Reduction of Debt, Net","(20M)","(25M)","331M","1.32B","(376M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(20M)","(25M)","331M","1.32B","(376M)"]
["Issuance of Long-Term Debt","2M","2M","1.2B","2.69B","961M"]
["Reduction in Long-Term Debt","(22M)","(27M)","(870M)","(1.37B)","(1.34B)"]
["Other Funds","(5M)","(6M)","(14M)","(226M)","(10M)"]
["Other Uses","(5M)","(6M)","(14M)","(226M)","(10M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(3.31B)","(3.34B)","(2.24B)","(2.87B)","(4.33B)"]
["Net Financing Cash Flow Growth","-",-7.1999999999999998E-3,0.32800000000000001,-0.27839999999999998,-0.51200000000000001]
["Net Financing Cash Flow / Sales",-0.14560000000000001,-0.13719999999999999,-8.8300000000000003E-2,-0.1225,-0.17860000000000001]
["Exchange Rate Effect","32M","21M","7M","8M","(44M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","547M","(168M)","244M","418M","(1.11B)"]
["Free Cash Flow","4.51B","3B","2.47B","2.74B","4.3B"]
["Free Cash Flow Growth","-",-0.33560000000000001,-0.1762,0.1106,0.56969999999999998]
["Free Cash Flow Yield","-","-","-","-",4.5499999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:44 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:10p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25946.97]
[-39.950000000000003]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.64]
[15.27]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.24]
[-1.89]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CAT Income St","index":54,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Caterpillar Inc."]
["NYSE: CAT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Caterpillar Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:44 p.m."]
[]
["CAT"]
["/quotes/zigman/221644/composite"]
[]
["$"]
[]
[138.94999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.46m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/221644/composite"]
[]
["Previous close"]
[]
[139.06]
[]
[138.94999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[138.38]
[]
[140.22]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[116.5]
[]
[173.24]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Caterpillar Inc."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","55.66B","55.18B","47.01B","38.54B","45.46B"]
["Sales Growth","-",-8.5000000000000006E-3,-0.14810000000000001,-0.18029999999999999,0.1797]
["Cost of Goods Sold (COGS) incl. D&A","42.22B","41.27B","34.92B","29.48B","32.34B"]
["COGS excluding D&A","39.14B","38.11B","31.87B","26.45B","29.46B"]
["Depreciation & Amortization Expense","3.08B","3.16B","3.04B","3.03B","2.88B"]
["Depreciation","2.71B","2.8B","2.71B","2.71B","2.56B"]
["Amortization of Intangibles","371M","365M","337M","326M","323M"]
["COGS Growth","-",-2.24E-2,-0.154,-0.15559999999999999,9.7000000000000003E-2]
["Gross Income","13.44B","13.92B","12.1B","9.06B","13.12B"]
["Gross Income Growth","-",3.5299999999999998E-2,-0.13070000000000001,-0.25130000000000002,0.44890000000000002]
["Gross Profit Margin","-","-","-","-",0.28860000000000002,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","7.49B","7.81B","7.07B","6.64B","7.08B"]
["Research & Development","2.05B","2.14B","2.12B","1.95B","1.91B"]
["Other SG&A","5.44B","5.67B","4.95B","4.69B","5.18B"]
["SGA Growth","-",4.2500000000000003E-2,-9.4399999999999998E-2,-6.1199999999999997E-2,6.7000000000000004E-2]
["Other Operating Expense","63M","323M","337M","304M","386M"]
["Unusual Expense","221M","597M","986M","1.63B","1.15B"]
["EBIT after Unusual Expense","5.67B","5.19B","(986M)","490M","4.51B"]
["Non Operating Income/Expense","(158M)","308M","172M","74M","(26M)"]
["Non-Operating Interest Income","84M","66M","65M","74M","122M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","465M","479M","501M","499M","522M"]
["Interest Expense Growth","-",3.0099999999999998E-2,4.5900000000000003E-2,-4.0000000000000001E-3,4.6100000000000002E-2]
["Gross Interest Expense","490M","492M","515M","506M","530M"]
["Interest Capitalized","25M","13M","14M","7M","8M"]
["Pretax Income","5.13B","5.08B","3.44B","139M","4.08B"]
["Pretax Income Growth","-",-8.8000000000000005E-3,-0.32340000000000002,-0.95960000000000001,28.366900000000001]
["Pretax Margin","-","-","-","-",8.9800000000000005E-2,"NA"]
["Income Tax","1.32B","1.38B","916M","192M","3.34B"]
["Income Tax - Current Domestic","440M","763M","567M","(95M)","1B"]
["Income Tax - Current Foreign","805M","883M","656M","718M","1.12B"]
["Income Tax - Deferred Domestic","81M","(189M)","(373M)","(323M)","1.23B"]
["Income Tax - Deferred Foreign","(7M)","(77M)","66M","(108M)","(17M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","(6M)","8M","-","(6M)","16M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","3.8B","3.71B","2.52B","(59M)","759M"]
["Minority Interest Expense","14M","16M","11M","8M","5M"]
["Net Income","3.79B","3.7B","2.51B","(67M)","754M"]
["Net Income Growth","-",-2.4799999999999999E-2,-0.32019999999999998,-1.0266999999999999,12.2537]
["Net Margin Growth","-","-","-","-",1.66E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","3.79B","3.7B","2.51B","(67M)","754M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","3.79B","3.7B","2.51B","(67M)","754M"]
["EPS (Basic)",5.87,5.99,4.2300000000000004,-0.11,1.27]
["EPS (Basic) Growth","-",2.0400000000000001E-2,-0.29380000000000001,-1.026,12.545500000000001]
["Basic Shares Outstanding","645.2M","617.2M","594.3M","584.3M","591.8M"]
["EPS (Diluted)",5.75,5.88,4.18,-0.11,1.26]
["EPS (Diluted) Growth","-",2.2599999999999999E-2,-0.28910000000000002,-1.0263,12.454499999999999]
["Diluted Shares Outstanding","658.6M","628.9M","601.3M","584.3M","599.3M"]
["EBITDA","8.97B","8.95B","7.73B","5.15B","8.53B"]
["EBITDA Growth","-",-2.7000000000000001E-3,-0.13569999999999999,-0.33410000000000001,0.65710000000000002]
["EBITDA Margin","-","-","-","-",0.18770000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:44 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25946.97]
[-39.950000000000003]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.64]
[15.27]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.24]
[-1.89]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CAT Balance Sheet","index":55,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Caterpillar Inc."]
["NYSE: CAT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Caterpillar Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:44 p.m."]
[]
["CAT"]
["/quotes/zigman/221644/composite"]
[]
["$"]
[]
[138.97999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.46m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/221644/composite"]
[]
["Previous close"]
[]
[139.06]
[]
[138.97999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[138.38]
[]
[140.22]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[116.5]
[]
[173.24]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Caterpillar Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","6.13B","7.4B","6.51B","7.2B","8.46B"]
["Cash Only","53M","62M","52M","31M","194M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",0.2069,-0.12039999999999999,0.1055,0.17449999999999999]
["Cash & ST Investments / Total Assets",7.2300000000000003E-2,8.7400000000000005E-2,8.3099999999999993E-2,9.64E-2,0.1099]
["Total Accounts Receivable","17.85B","17.51B","15.69B","14.5B","16.19B"]
["Accounts Receivables, Net","17.18B","16.76B","15.69B","14.5B","16.19B"]
["Accounts Receivables, Gross","17.18B","16.76B","15.69B","14.5B","16.19B"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","676M","747M","-","-","-"]
["Accounts Receivable Growth","-",-1.9099999999999999E-2,-0.1042,-7.5399999999999995E-2,0.11650000000000001]
["Accounts Receivable Turnover",3.12,3.15,3,2.66,2.81]
["Inventories","12.63B","12.21B","9.7B","8.61B","10.02B"]
["Finished Goods","6.79B","6.5B","5.12B","4.58B","4.76B"]
["Work in Progress","2.59B","2.46B","1.86B","1.72B","2.25B"]
["Raw Materials","3.25B","3.25B","2.72B","2.32B","3B"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.72B","1.75B","1.61B","1.65B","1.58B"]
["Miscellaneous Current Assets","1.72B","1.75B","1.61B","1.65B","1.58B"]
["Total Current Assets","38.34B","38.87B","33.51B","31.97B","36.24B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","17.08B","16.58B","16.09B","15.32B","14.16B"]
["Property, Plant & Equipment - Gross","31.32B","31.57B","31.98B","31.94B","31.54B"]
["Buildings","6.93B","7.12B","7.24B","7.38B","7.52B"]
["Land & Improvements","688M","665M","644M","667M","664M"]
["Computer Software and Equipment","-","-","1.64B","1.64B","1.75B"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","14.24B","15B","15.89B","16.62B","17.38B"]
["Total Investments and Advances","1.84B","1.81B","1.88B","1.62B","1.68B"]
["Other Long-Term Investments","1.57B","1.55B","1.64B","1.37B","1.44B"]
["Long-Term Note Receivable","16.32B","16.15B","14.82B","14.59B","14.53B"]
["Intangible Assets","10.55B","9.77B","9.44B","8.37B","8.31B"]
["Net Goodwill","6.96B","6.69B","6.62B","6.02B","6.2B"]
["Net Other Intangibles","3.6B","3.08B","2.82B","2.35B","2.11B"]
["Other Assets","175M","244M","117M","55M","345M"]
["Tangible Other Assets","175M","244M","117M","55M","345M"]
["Total Assets","84.9B","84.68B","78.34B","74.7B","76.96B"]
["Assets - Total - Growth","-",-2.5000000000000001E-3,-7.4899999999999994E-2,-4.6399999999999997E-2,3.0200000000000001E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","11.03B","11.5B","12.84B","13.97B","11.03B"]
["Short Term Debt","3.68B","4.71B","6.97B","7.3B","4.84B"]
["Current Portion of Long Term Debt","7.35B","6.79B","5.88B","6.66B","6.19B"]
["Accounts Payable","6.56B","6.52B","5.02B","4.61B","6.49B"]
["Accounts Payable Growth","-",-6.8999999999999999E-3,-0.22900000000000001,-8.14E-2,0.40589999999999998]
["Income Tax Payable","86M","62M","-","-","-"]
["Other Current Liabilities","9.62B","9.8B","8.38B","7.55B","9.41B"]
["Dividends Payable","382M","424M","448M","452M","466M"]
["Accrued Payroll","1.62B","2.44B","1.99B","1.3B","2.56B"]
["Miscellaneous Current Liabilities","7.62B","6.94B","5.93B","5.81B","6.39B"]
["Total Current Liabilities","27.3B","27.88B","26.24B","26.13B","26.93B"]
["Long-Term Debt","26.72B","27.78B","25.17B","22.82B","23.85B"]
["Long-Term Debt excl. Capitalized Leases","26.62B","27.7B","25.17B","22.75B","23.41B"]
["Non-Convertible Debt","26.62B","27.7B","25.17B","22.75B","23.41B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","97M","85M","-","68M","437M"]
["Provision for Risks & Charges","6.97B","8.96B","8.84B","9.36B","8.37B"]
["Deferred Taxes","(147M)","(853M)","(2.15B)","(2.55B)","(1.41B)"]
["Deferred Taxes - Credit","447M","414M","335M","237M","281M"]
["Deferred Taxes - Debit","594M","1.27B","2.49B","2.79B","1.69B"]
["Other Liabilities","2.58B","2.82B","2.87B","2.95B","3.77B"]
["Other Liabilities (excl. Deferred Income)","2.58B","2.82B","2.87B","2.95B","3.77B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","64.02B","67.86B","63.46B","61.49B","63.2B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.75409999999999999,0.80130000000000001,0.81,0.82310000000000005,0.82110000000000005]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","20.81B","16.75B","14.81B","13.14B","13.7B"]
["Common Stock Par/Carry Value","4.71B","5.02B","5.24B","5.28B","5.59B"]
["Retained Earnings","31.85B","33.89B","29.25B","27.38B","26.3B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","176M","(988M)","(1.95B)","(1.97B)","(1.21B)"]
["Unrealized Gain/Loss Marketable Securities","83M","83M","37M","32M","8M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(11.85B)","(15.73B)","(17.64B)","(17.48B)","(17.01B)"]
["Common Equity / Total Assets",0.24510000000000001,0.1978,0.189,0.1759,0.17799999999999999]
["Total Shareholders' Equity","20.81B","16.75B","14.81B","13.14B","13.7B"]
["Total Shareholders' Equity / Total Assets",0.24510000000000001,0.1978,0.189,0.1759,0.17799999999999999]
["Accumulated Minority Interest","67M","80M","76M","76M","69M"]
["Total Equity","20.88B","16.83B","14.89B","13.21B","13.77B"]
["Liabilities & Shareholders' Equity","84.9B","84.68B","78.34B","74.7B","76.96B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:44 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25948.51]
[-38.409999999999997]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.62]
[15.25]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.3]
[-1.83]
[-5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CAT Cash Flow","index":56,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Caterpillar Inc."]
["NYSE: CAT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Caterpillar Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:44 p.m."]
[]
["CAT"]
["/quotes/zigman/221644/composite"]
[]
["$"]
[]
[138.97999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.46m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/221644/composite"]
[]
["Previous close"]
[]
[139.06]
[]
[138.97999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[138.38]
[]
[140.22]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[116.5]
[]
[173.24]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Caterpillar Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","3.8B","3.71B","2.52B","(59M)","759M"]
["Net Income Growth","-",-2.4199999999999999E-2,-0.3201,-1.0234000000000001,13.8644]
["Depreciation, Depletion & Amortization","3.09B","3.16B","3.05B","3.03B","2.88B"]
["Depreciation and Depletion","2.71B","2.8B","2.71B","2.71B","2.56B"]
["Amortization of Intangible Assets","377M","368M","341M","327M","322M"]
["Deferred Taxes & Investment Tax Credit","-","-","(307M)","(431M)","1.21B"]
["Deferred Taxes","-","-","(307M)","(431M)","1.21B"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","482M","553M","632M","2.44B","1.05B"]
["Funds from Operations","7.37B","7.43B","5.89B","4.98B","5.9B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","2.82B","630M","781M","628M","(194M)"]
["Receivables","835M","163M","764M","829M","(1.15B)"]
["Accounts Payable","134M","222M","(1.17B)","(200M)","1.48B"]
["Other Assets/Liabilities","(421M)","(747M)","(504M)","(201M)","(588M)"]
["Net Operating Cash Flow","10.19B","8.06B","6.68B","5.61B","5.7B"]
["Net Operating Cash Flow Growth","-",-0.2094,-0.17150000000000001,-0.15989999999999999,1.6799999999999999E-2]
["Net Operating Cash Flow / Sales",0.18310000000000001,0.14599999999999999,0.14199999999999999,0.14549999999999999,0.12540000000000001]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(4.45B)","(3.38B)","(3.26B)","(2.93B)","(2.34B)"]
["Capital Expenditures (Fixed Assets)","(4.45B)","(3.38B)","(3.26B)","(2.93B)","(2.34B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",0.24,3.49E-2,0.1021,0.20219999999999999]
["Capital Expenditures / Sales",-7.9899999999999999E-2,-6.1199999999999997E-2,-6.9400000000000003E-2,-7.5999999999999998E-2,-5.1400000000000001E-2]
["Net Assets from Acquisitions","(195M)","(30M)","(400M)","(191M)","(59M)"]
["Sale of Fixed Assets & Businesses","1.21B","1.11B","938M","899M","1.26B"]
["Purchase/Sale of Investments","47M","(15M)","(134M)","303M","(116M)"]
["Purchase of Investments","(402M)","(825M)","(485M)","(391M)","(1.05B)"]
["Sale/Maturity of Investments","449M","810M","351M","694M","932M"]
["Other Uses","(11.45B)","(11.32B)","(10.04B)","(9.34B)","(11.95B)"]
["Other Sources","9.79B","10.02B","9.38B","9.5B","12.21B"]
["Net Investing Cash Flow","(5.05B)","(3.62B)","(3.52B)","(1.76B)","(994M)"]
["Net Investing Cash Flow Growth","-",0.28199999999999997,2.93E-2,0.49959999999999999,0.43519999999999998]
["Net Investing Cash Flow / Sales",-9.0700000000000003E-2,-6.5699999999999995E-2,-7.4800000000000005E-2,-4.5699999999999998E-2,-2.1899999999999999E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(1.11B)","(1.62B)","(1.76B)","(1.8B)","(1.83B)"]
["Common Dividends","(1.11B)","(1.62B)","(1.76B)","(1.8B)","(1.83B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1.87B)","(4B)","(1.99B)","(23M)","566M"]
["Repurchase of Common & Preferred Stk.","(2B)","(4.24B)","(2.03B)","-","-"]
["Sale of Common & Preferred Stock","128M","239M","33M","(23M)","566M"]
["Proceeds from Stock Options","128M","239M","33M","(23M)","566M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(1.61B)","2.44B","(138M)","(1.31B)","(2.38B)"]
["Change in Current Debt","(69M)","1.04B","3.02B","140M","(3.06B)"]
["Change in Long-Term Debt","(1.54B)","1.4B","(3.16B)","(1.45B)","679M"]
["Issuance of Long-Term Debt","9.33B","10.65B","5.13B","5.12B","9.06B"]
["Reduction in Long-Term Debt","(10.87B)","(9.25B)","(8.29B)","(6.57B)","(8.38B)"]
["Other Funds","83M","175M","17M","20M","(9M)"]
["Other Uses","(13M)","(7M)","(7M)","(8M)","(9M)"]
["Other Sources","96M","182M","24M","28M","-"]
["Net Financing Cash Flow","(4.51B)","(3B)","(3.87B)","(3.11B)","(3.65B)"]
["Net Financing Cash Flow Growth","-",0.33500000000000002,-0.28999999999999998,0.19589999999999999,-0.17380000000000001]
["Net Financing Cash Flow / Sales",-8.1100000000000005E-2,-5.4399999999999997E-2,-8.2299999999999998E-2,-8.0799999999999997E-2,-8.0399999999999999E-2]
["Exchange Rate Effect","(43M)","(174M)","(169M)","(28M)","38M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","591M","1.26B","(881M)","708M","1.09B"]
["Free Cash Flow","5.75B","4.68B","3.41B","2.68B","3.37B"]
["Free Cash Flow Growth","-",-0.1857,-0.2702,-0.215,0.25600000000000001]
["Free Cash Flow Yield","-","-","-","-",1.6299999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:44 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25948.49]
[-38.43]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.6]
[15.24]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.3]
[-1.83]
[-5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CAT Summary","index":57,"n_rows":344,"n_cols":4,"rows_kept":344,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 16 mins"]
["S&P 500"]
[2899.45]
["-1.68(-0.06%)"]
["Dow 30"]
[25951.08]
["-35.84(-0.14%)"]
["Nasdaq"]
[8104.01]
["+15.64(+0.19%)"]
["Russell 2000"]
[1737.03]
["+4.67(+0.27%)"]
["Crude Oil"]
[69.92]
["-0.33(-0.47%)"]
["Gold"]
[1205.4000000000001]
["+0.40(+0.03%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Caterpillar Inc. (CAT)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["138.99-0.07 (-0.05%)"]
["As of 3:44PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",139.06]
["Open",138.52000000000001]
["Bid","138.74 x 1000"]
["Ask","138.76 x 1800"]
["Day's Range","138.38 - 140.22"]
["52 Week Range","116.50 - 173.24"]
["Volume",2577724]
["Avg. Volume",4384292]
["Market Cap","82.605B"]
["Beta",1.57]
["PE Ratio (TTM)",26.85]
["EPS (TTM)",5.18]
["Earnings Date","Oct 23, 2018 - Oct 24, 2018"]
["Forward Dividend & Yield","3.44 (2.47%)"]
["Ex-Dividend Date",43300]
["1y Target Est",166.05]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","82.61B"]
["Enterprise Value 3","111.1B"]
["Trailing P/E ",26.85]
["Forward P/E 1",10.86]
["PEG Ratio (5 yr expected) 1",0.46]
["Price/Sales (ttm)",1.61]
["Price/Book (mrq)",5.55]
["Enterprise Value/Revenue 3",2.17]
["Enterprise Value/EBITDA 6",10.68]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",6.1199999999999997E-2]
["Operating Margin (ttm)",0.1484]
["Management Effectiveness"]
["Return on Assets (ttm)",6.0299999999999999E-2]
["Return on Equity (ttm)",0.216]
["Income Statement"]
["Revenue (ttm)","51.18B"]
["Revenue Per Share (ttm)",85.89]
["Quarterly Revenue Growth (yoy)",0.23699999999999999]
["Gross Profit (ttm)","12.04B"]
["EBITDA ","10.41B"]
["Net Income Avi to Common (ttm)","3.13B"]
["Diluted EPS (ttm)",5.18]
["Quarterly Earnings Growth (yoy)",1.1279999999999999]
["Balance Sheet"]
["Total Cash (mrq)","7.79B"]
["Total Cash Per Share (mrq)",13.1]
["Total Debt (mrq)","36.17B"]
["Total Debt/Equity (mrq)",242.08]
["Current Ratio (mrq)",1.37]
["Book Value Per Share (mrq)",25.03]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","4.86B"]
["Levered Free Cash Flow (ttm)","2.06B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.57]
["52-Week Change 3",0.18360000000000001]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",173.24]
["52 Week Low 3",116.5]
["50-Day Moving Average 3",139.02000000000001]
["200-Day Moving Average 3",147.13]
["Share Statistics"]
["Avg Vol (3 month) 3","4.38M"]
["Avg Vol (10 day) 3","3.48M"]
["Shares Outstanding 5","594.32M"]
["Float ","593.25M"]
["% Held by Insiders 1",1.6999999999999999E-3]
["% Held by Institutions 1",0.68520000000000003]
["Shares Short (Aug 15, 2018) 4","11.92M"]
["Short Ratio (Aug 15, 2018) 4",2.41]
["Short % of Float (Aug 15, 2018) 4",2.1700000000000001E-2]
["Short % of Shares Outstanding (Aug 15, 2018) 4",2.01E-2]
["Shares Short (prior month Jul 13, 2018) 4","6.93M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",3.44]
["Forward Annual Dividend Yield 4",2.47E-2]
["Trailing Annual Dividend Rate 3",3.2]
["Trailing Annual Dividend Yield 3",2.3E-2]
["5 Year Average Dividend Yield 4",2.99]
["Payout Ratio 4",0.60580000000000001]
["Dividend Date 3",43332]
["Ex-Dividend Date 4",43300]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",38547]
[]
["Zacks•5 hours ago"]
["Is Caterpillar (CAT) a Great Dividend Play?"]
["Dividends are one of the best benefits to being a shareholder, but finding a great dividend stock is no easy task. Does Caterpillar (CAT) have what it takes? Let's find out."]
[]
["Sponsored"]
[]
["NewsD"]
["President Joins Couple In Search Of Astray Dog"]
["When This Couple Saw Their Beagle Missing They Left No Stones Unturned To Find Him"]
[]
["Zacks•5 hours ago"]
["Why Caterpillar (CAT) is a Top Dividend Stock"]
["Dividends are one of the best benefits to being a shareholder, but finding a great dividend stock is no easy task. Does Caterpillar (CAT) have what it takes? Let's find out."]
[]
["Zacks•6 hours ago"]
["Stock Market News For Aug 31, 2018"]
["Wall Street ended its four day winning streak on Thursday as trade related conflicts between the United States and China reared its head again."]
[]
["Market Realist•6 hours ago"]
["What 3M’s Short Interest Numbers Suggest"]
["As of August 15, the latest short interest data indicate that 3M’s (MMM) short interest has remained range bound. According to the latest report, 3M’s short interest was at 1.16% of the outstanding shares. 3M reported better-than-expected earnings in the second quarter after it met analysts’ expectations in the first quarter and provided a milder outlook."]
[]
["Market Realist•6 hours ago"]
["3M’s Dividend Growth: Analyzing the Strength"]
["3M (MMM) is set to pay its third-quarter dividend on September 12. Investors who held 3M stock as of August 24 in the company’s record will be eligible for the dividend. At the end of the second quarter, 3M had 604.2 million outstanding shares. Assuming that 3M doesn’t buy back any shares until the record date, it would pay ~$821.7 million in dividends in the third quarter."]
[]
["Sponsored"]
[]
["World Lifestyle"]
["Take A Look At The Crazy Net Worths Of Celebs"]
["The Stunning Net Worth Of Celebs"]
[]
["Market Realist•6 hours ago"]
["3M’s Dividend Yield Is Steady: Could It Increase?"]
["As of August 30, 3M’s dividend yield was at 2.60%, which shows signs of stabilization. The company witnessed a continuous decline in the dividend yield from the third quarter of 2015 until the fourth quarter of 2017. Stanley Black & Decker (SWK), Caterpillar (CAT), and Deere (DE) have dividend yields of 1.8%, 2.4%, and 1.9%, respectively."]
["CNBC•11 hours ago"]
["Stocks open lower as US-Canada trade talks near deadline"]
["Friday marks the deadline for a new trade deal to be secured by the U.S., Mexico and Canada. On the data front, the latest Chicago purchasing managers index (PMI) figures are due out at 9:45 a.m. ET, followed by consumer sentiment at 10 a.m. ET. U.S. stocks opened lower Friday as the United States and Canada neared a key trade agreement deadline with no apparent resolution."]
[]
["GuruFocus.com•21 hours ago"]
["Warren Buffett's Market Indicator Eclipses 148% on His 88th Birthday"]
["The 'Oracle of Omaha' celebrates his birthday with his favorite market indicator near all-time high"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Caterpillar Inc."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Industrials sector is rising."]
[]
["Sponsored"]
[]
["www.freesolarquotes.org"]
["New Solar Rebates Throw Power Company A Curveball"]
["Why isn't anyone telling homeowners about this? If you own your home and pay more than $25/month for power, you must read this."]
[]
["Zacks•2 days ago"]
["Zacks Investment Ideas feature highlights: Caterpillar, Ford and Dana"]
["Zacks Investment Ideas feature highlights: Caterpillar, Ford and Dana"]
[]
["Zacks•2 days ago"]
["Zacks.com featured highlights include: Columbia Sportswear, Illumina, WellCare, athenahealth and Caterpillar"]
["Zacks.com featured highlights include: Columbia Sportswear, Illumina, WellCare, athenahealth and Caterpillar"]
[]
["Zacks•2 days ago"]
["Why Is Caterpillar (CAT) Down 1.3% Since Last Earnings Report?"]
["Caterpillar (CAT) reported earnings 30 days ago. What's next for the stock? We take a look at earnings estimates for some clues."]
["InvestorPlace•3 days ago"]
["5 Top Stocks Likely to Beat Earnings Estimates"]
["It is not surprising that before an earnings season, every investor looks for stocks that can beat market expectation. Why Is a Positive Earnings Surprise So Important? Historically, stocks of companies with solid quarterly earnings (on a nominal basis) tank if they miss or merely meet market expectations."]
[]
["Sponsored"]
[]
["History Daily"]
["60 Creepiest Places Ever"]
["60 Weird Abandoned Places"]
[]
["Zacks•3 days ago"]
["5 Top Stocks Likely to Beat Earnings Estimates"]
["These top-ranked stocks are likely to beat on bottom line in their next releases."]
[]
["Zacks•3 days ago"]
["7 Reasons to Add Caterpillar (CAT) to Your Portfolio Now"]
["Higher sales volumes due to improving end-market demand and cost discipline is likely to drive revenues and margins for Caterpillar (CAT)."]
[]
["Zacks•3 days ago"]
["Dow Out of Its Second Longest Correction Territory: 5 Picks"]
["The Dow 30 had entered correction territory on Feb 8, when it declined more than 10% from its all-time closing high of 26,616.71 recorded on Jan 26."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Caterpillar Inc."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Industrials sector is rising."]
[]
["Sponsored"]
[]
["EternalLifeStyle"]
["Veteran Finds An Unexpected Note On His Windshield"]
["Vietnam Veteran Finds Mysterious Life-Changing Note On His Windshield"]
[]
["American City Business Journals•4 days ago"]
["San Antonio officials breathe sigh of relief over Mexico trade deal"]
["The deal with Mexico resolves a thorny issue for automakers — rules or origin, which is the criteria that determines the national origin of a product and, therefore, its taxes and duties."]
["Associated Press•4 days ago"]
["General Motors and Caterpillar jump; Tesla and Pfizer skid"]
["Stocks that moved substantially or traded heavily Monday: Tesla Inc., down $3.55 to $319.27 CEO Elon Musk wrote that he had abandoned an effort to take the electric car maker private. American Woodmark ..."]
[]
["Market Realist•4 days ago"]
["Deere’s G5 Technology for High-Capacity Nutrient Applicators"]
["On August 22, Deere (DE) introduced the new John Deere DN495 Spinner Spreader for the F4365 high-capacity nutrient applicator. The new product will help large-scale producers and commercial agriculture service providers apply dry fertilizer and other nutrients precisely. It comes with the option of being factory installed for 2019 machines."]
[]
["Market Realist•4 days ago"]
["3M Files Another Lawsuit on Metal Mesh Conductor Technology"]
["On August 20, 3M (MMM) filed a lawsuit against Tovis, a South Korean company, in the District Court of Las Vegas. It has alleged that Tovis’s touch display products used in its gaming machines infringe on US patents 8,179,381, 9,823,786, 8,274,494, and 8,704,799."]
[]
["Sponsored"]
[]
["Boredom Therapy"]
["Tiny Owl Comes Face To Face With This Giant Beast"]
["Gentle Giant Who Adopted A Tiny Owl Is Melting Hearts Everywhere With How He Treats Him"]
[]
["Motley Fool•4 days ago"]
["Why the Best Is Yet to Come for Deere"]
["How and why the agricultural machinery equipment sector still has upside potential."]
[]
["Motley Fool•4 days ago"]
["In Your 60s? 3 Stocks You Should Consider Buying"]
["Caterpillar, Iron Mountain, and Lockheed Martin offer investors approaching their retirement years income, but also growth opportunities."]
[]
["Zacks•7 days ago"]
["Caterpillar (CAT) Outpaces Stock Market Gains: What You Should Know"]
["Caterpillar (CAT) closed at $138.20 in the latest trading session, marking a +0.98% move from the prior day."]
["Investor's Business Daily•8 days ago"]
["Stocks Today: Why The Nasdaq Composite Is Hanging On To A Gain"]
["The major stock indexes were mixed in afternoon trading, as the Nasdaq composite clung to a small gain thanks to strength in software and semiconductors."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["DE",143.9,0.57999999999999996,4.0000000000000001E-3]
["Deere & Company"]
["BA",343.06,-3.84,-1.11E-2]
["Boeing Company (The)"]
["MMM",210.77,0.55000000000000004,2.5999999999999999E-3]
["3M Company"]
["UTX",131.55000000000001,-1.04,-7.7999999999999996E-3]
["United Technologies Corporation"]
["PG",82.855000000000004,-0.55500000000000005,-6.7000000000000002E-3]
["Procter & Gamble Company (The)"]
["Recommendation Rating"]
[]
[2.4]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (22)"]
[]
["Current 138.99"]
["Average 166.05"]
["Low 100.00"]
["High 210.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"CAT Mktw Sum","index":58,"n_rows":957,"n_cols":5,"rows_kept":957,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Caterpillar Inc."]
["NYSE: CAT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Caterpillar Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:45 p.m."]
[]
["CAT"]
["/quotes/zigman/221644/composite"]
[]
["$"]
[]
[138.94]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.47m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/221644/composite"]
[]
["Previous close"]
[]
[139.06]
[]
[138.94]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[138.38]
[]
[140.22]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[116.5]
[]
[173.24]
[]
[]
[]
["Company Description"]
[]
["Caterpillar, Inc. engages in the manufacture of construction and mining equipment, diesel and natural gas engines, industrial gas turbines, and diesel-electric locomotives. It operates through the following segments: Construction Industries, Resource Industries, Energy and Transportation, Financial ..."]
[]
["Caterpillar, Inc. engages in the manufacture of construction and mining equipment, diesel and natural gas engines, industrial gas turbines, and diesel-electric locomotives. It operates through the following segments: Construction Industries, Resource Industries, Energy and Transportation, Financial Products, and All Other. The Construction Industries segment supports customers using machinery in infrastructure and building construction applications. The Resource Industries segment is responsible for supporting customers using machinery in mining and quarrying applications and it includes business strategy, product design, product management and development, manufacturing, marketing and sales and product support. The Energy and Transportation segment supports customers in oil and gas, power generation, marine, rail, and industrial applications. The Financial Products segment offers a range of financing alternatives to customers and dealers for Caterpillar machinery and engines, solar gas turbines, as well as other equipment and marine vessels. The All Other segments includes activities such as; the business strategy, product management and development, and manufacturing of filters and fluids, undercarriage, tires and rims, engaging tools, and fluid transfers. The company was founded on April 15, 1925 and is headquartered in Deerfield, IL."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[112.59]
[]
["P/E Ratio (with extraordinary items)"]
[]
[27.37]
[]
["P/E Ratio (without extraordinary items)"]
[]
[125.06]
[]
["Price to Sales Ratio"]
[]
[2.08]
[]
["Price to Book Ratio"]
[]
[6.88]
[]
["Price to Cash Flow Ratio"]
[]
[16.559999999999999]
[]
["Enterprise Value to EBITDA"]
[]
[12.73]
[]
["Enterprise Value to Sales"]
[]
[2.12]
[]
["Total Debt to Enterprise Value"]
[]
[0.28999999999999998]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[462012]
[]
["Income Per Employee"]
[]
[7663]
[]
["Receivables Turnover"]
[]
[2.96]
[]
["Total Asset Turnover"]
[]
[0.6]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.35]
[]
["Quick Ratio"]
[]
[0.97]
[]
["Cash Ratio"]
[]
[0.31]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[28.86]
[]
["Operating Margin"]
[]
[12.43]
[]
["Pretax Margin"]
[]
[8.98]
[]
["Net Margin"]
[]
[1.66]
[]
["Return on Assets"]
[]
[0.99]
[]
["Return on Equity"]
[]
[5.62]
[]
["Return on Total Capital"]
[]
[1.53]
[]
["Return on Invested Capital"]
[]
[2.0499999999999998]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[254.64]
[]
["Total Debt to Total Capital"]
[]
[71.8]
[]
["Total Debt to Total Assets"]
[]
[45.32]
[]
["Long-Term Debt to Equity"]
[]
[174.1]
[]
["Long-Term Debt to Total Capital"]
[]
[49.09]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Donald James Umpleby","-",1980,"Chief Executive Officer & Director"]
["Mr. Joseph E. Creed","-",1997,"Chief Financial Officer & Vice President"]
["Mr. Thomas J. Bluth","-",1995,"Chief Technology Officer & Vice President"]
["Ms. Julie A. Lagacy","-",1988,"Chief Information Officer & Vice President"]
["Mr. Ogi Redzic","-",2018,"Vice President-Digital Enabled Solutions Division"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43306,"Cheryl H. Johnson",3461,"  Derivative/Non-derivative trans. at $138.86 per share. ",480594]
[null,"Chief Human Resources Officer"]
[43264,"Joseph E. Creed",7111,"  Award at $0 per share. ",0]
[null,"Interim CFO"]
[43234,"David L. Calhoun",5000,"  Acquisition at $155.37 per share. ",776850]
[null,"Director"]
[43231,"Joseph E. Creed",2150,"  Disposition at $155.67 per share. ",334690]
[null,"Interim CFO"]
[43231,"Joseph E. Creed",2382,"  Disposition at $155.67 per share. ",370805]
[null,"Interim CFO"]
[43231,"Joseph E. Creed",2150,"  Derivative/Non-derivative trans. at $89.75 per share. ",192962]
[null,"Interim CFO"]
[43231,"Joseph E. Creed",2382,"  Derivative/Non-derivative trans. at $110.09 per share. ",262234]
[null,"Interim CFO"]
[43227,"Thomas A. Pellette",53245,"  Disposition at $150.16 per share. ",7995269]
[null,"Group President"]
[43227,"Thomas A. Pellette",1236,"  Disposition at $150.56 per share. ",186092]
[null,"Group President"]
[43227,"Thomas A. Pellette",2606,"  ",392307]
[null,"Group President"]
[43227,"Thomas A. Pellette",28220,"  Derivative/Non-derivative trans. at $96.31 per share. ",2717868]
[null,"Group President"]
[43227,"Thomas A. Pellette",20569,"  Derivative/Non-derivative trans. at $89.75 per share. ",1846067]
[null,"Group President"]
[43227,"Thomas A. Pellette",4456,"  Derivative/Non-derivative trans. at $110.09 per share. ",490561]
[null,"Group President"]
[43227,"Thomas A. Pellette",3842,"  Derivative/Non-derivative trans. at $102.13 per share. ",392383]
[null,"Group President"]
[43221,"Denise C. Johnson",126,"  Derivative/Non-derivative trans. at $142.37 per share. ",17938]
[null,"Group President"]
[43221,"Jananne A. Copeland",79,"  Derivative/Non-derivative trans. at $142.37 per share. ",11247]
[null,"Chief Accounting Officer"]
[43165,"Juan Antonio Carlos Cortina Gallardo",393,"  Derivative/Non-derivative trans. at $153.33 per share. ",60258]
[null,"Director"]
[43165,"Suzette M. Long",2153,"  Derivative/Non-derivative trans. at $153.33 per share. ",330119]
[null,"General Counsel/Corporate Sec."]
[43165,"Miles D. White",549,"  Derivative/Non-derivative trans. at $153.33 per share. ",84178]
[null,"Director"]
[43164,"Juan Antonio Carlos Cortina Gallardo",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"William A. Osborn",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"David L. Calhoun",2647,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"Edward Barry Rust",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"Susan C. Schwab",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"Dennis A. Muilenburg",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"Miles D. White",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"Dan M. Dickinson",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"Debra L. Reed",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"Rayford Wilkins",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43164,"Kelly A. Ayotte",993,"  Award at $0 per share. ",0]
[null,"Director"]
[43144,"Donald James Umpleby",6260,"  Derivative/Non-derivative trans. at $153.1 per share. ",958406]
[null,"Chief Executive Officer; Director"]
[43144,"Bradley M. Halverson",5489,"  Derivative/Non-derivative trans. at $153.1 per share. ",840365]
[null,"Group President & CFO"]
[43144,"Thomas A. Pellette",5984,"  Derivative/Non-derivative trans. at $153.1 per share. ",916150]
[null,"Group President"]
[43144,"Robert B. Charter",5022,"  Derivative/Non-derivative trans. at $153.1 per share. ",768868]
[null,"Group President"]
[43144,"Donald James Umpleby",16325,"  Award at $0 per share. ",0]
[null,"Chief Executive Officer; Director"]
[43144,"Bradley M. Halverson",14560,"  Award at $0 per share. ",0]
[null,"Group President & CFO"]
[43144,"Thomas A. Pellette",13505,"  Award at $0 per share. ",0]
[null,"Group President"]
[43144,"Robert B. Charter",13505,"  Award at $0 per share. ",0]
[null,"Group President"]
[43131,"Thomas A. Pellette",6376,"  Disposition at $162.7 per share. ",1037375]
[null,"Group President"]
[43131,"Thomas A. Pellette",69024,"  Disposition at $162.84 per share. ",11239868]
[null,"Group President"]
[43131,"Thomas A. Pellette",19799,"  Disposition at $164.11 per share. ",3249213]
[null,"Group President"]
[43131,"Thomas A. Pellette",95199,"  Derivative/Non-derivative trans. at $83 per share. ",7901517]
[null,"Group President"]
["/news/latest/company/us/cat"]
[]
["MarketWatch News on CAT"]
[]
["Dow's losses pick up in late-morning trade as Caterpillar, Goldman's stocks exact a roughly 40-point toll"]
[]
["11:27 a.m. Aug. 23, 2018"]
[]
["- Mark DeCambre"]
[]
["How Coca-Cola and Procter & Gamble made me raise my small-business prices"]
[]
["4:04 p.m. Aug. 20, 2018"]
[]
["- Allan Ripp"]
[]
["Caterpillar's stock sinks to 10-month low, to pace Dow decliners"]
[]
["10:29 a.m. Aug. 15, 2018"]
[]
["- Tomi Kilgore"]
[]
["27 of Dow's 30 components trade lower premarket, led by Walgreens and Caterpillar shares"]
[]
["9:27 a.m. Aug. 15, 2018"]
[]
["- Tomi Kilgore"]
[]
["Caterpillar stock price target raised to $188 from $180 at J.P. Morgan"]
[]
["7:29 a.m. Aug. 13, 2018"]
[]
["- Tomi Kilgore"]
[]
["Americaâ€™s biggest housing challenge â€” 3D-printing a home on Mars"]
[]
["2:18 p.m. Aug. 9, 2018"]
[]
["- Jurica Dujmovic"]
[]
["Caterpillar's stock rallies to pace Dow gainers"]
[]
["1:59 p.m. Aug. 7, 2018"]
[]
["- Tomi Kilgore"]
[]
["Caterpillar stock price target cut to $168 from $174 at Stifel Nicolaus"]
[]
["7:46 a.m. Aug. 7, 2018"]
[]
["- Tomi Kilgore"]
[]
["The trade war is starting to get real â€” investors, take these steps"]
[]
["10:27 a.m. Aug. 3, 2018"]
[]
["- Nigam Arora"]
[]
["All but 1 Dow stock trading lower premarket"]
[]
["8:00 a.m. Aug. 2, 2018"]
[]
["- Tomi Kilgore"]
[]
["A third straight bludgeoning for tech stocks drives Nasdaq to 3-week closing low"]
[]
["5:17 p.m. July 30, 2018"]
[]
["- Victor Reklaitis"]
[]
["Caterpillarâ€™s stock falls as warning of peak earnings proved false"]
[]
["2:45 p.m. July 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["These 5 â€˜slam dunkâ€™ market predictions donâ€™t seem like slam dunks anymore"]
[]
["10:34 a.m. July 30, 2018"]
[]
["- Shawn Langlois"]
[]
["Caterpillar's stock turns lower, falls 0.1% after being up as much as 2.9% earlier"]
[]
["10:05 a.m. July 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["PwC doing double duty as auditor and tax lobbyist"]
[]
["9:36 a.m. July 30, 2018"]
[]
["- Francine McKenna"]
[]
["Caterpillar plans to spend about $1.25 billion on share buybacks through yearend"]
[]
["8:56 a.m. July 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["Caterpillar's stock surge is the reason Dow futures are up"]
[]
["8:00 a.m. July 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["Caterpillar's stock surges after earnings beat, raised guidance"]
[]
["7:43 a.m. July 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["Caterpillar Q2 energy and transportation revenue up 20% to $5.72 bln; FactSet consensus $4.95 bln"]
[]
["7:35 a.m. July 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["Caterpillar Q2 construction industries revenue up 24% to $6.17 bln; FactSet consensus $6.01 bln"]
[]
["7:34 a.m. July 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/cat"]
[]
["Other News on CAT"]
[]
["3Mâ€™s Dividend Growth: Analyzing the Strength "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["What 3Mâ€™s Short Interest Numbers Suggest "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["U.S. Stocks Fall on Tariff Plans"]
[]
["4:47 p.m. Aug. 30, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Caterpillar, Nike Sink the Dow Thursday"]
[]
["3:16 p.m. Aug. 30, 2018"]
[]
["- 247WallSt.com"]
[]
["More tariff talk sends shares lower"]
[]
["2:35 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Finning to Work with Weiler to Expand Relationship as Distributor of Catï¿½ Purpose-Built Forestry Products"]
[]
["11:48 a.m. Aug. 29, 2018"]
[]
["- CNW Group"]
[]
["5 Top Stocks Likely to Beat Earnings Estimates"]
[]
["2:33 p.m. Aug. 28, 2018"]
[]
["- InvestorPlace.com"]
[]
["IIROC Trade Resumption - CAT"]
[]
["9:11 a.m. Aug. 28, 2018"]
[]
["- CNW Group"]
[]
["Caterpillar continues ascent on Citi coverage"]
[]
["7:53 a.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Goldman Sachs, Caterpillar Power the Dow Higher Monday"]
[]
["3:35 p.m. Aug. 27, 2018"]
[]
["- 247WallSt.com"]
[]
["IIROC Trading Halt - CAT"]
[]
["1:09 p.m. Aug. 27, 2018"]
[]
["- CNW Group"]
[]
["3M Files Another Lawsuit on Metal Mesh Conductor Technology "]
[]
["11:53 a.m. Aug. 27, 2018"]
[]
["- MarketRealist.com"]
[]
["Deereâ€™s G5 Technology for High-Capacity Nutrient Applicators "]
[]
["11:53 a.m. Aug. 27, 2018"]
[]
["- MarketRealist.com"]
[]
["Why the Best Is Yet to Come for Deere"]
[]
["9:48 a.m. Aug. 27, 2018"]
[]
["- Motley Fool"]
[]
["In Your 60s? 3 Stocks You Should Consider Buying"]
[]
["8:31 a.m. Aug. 27, 2018"]
[]
["- Motley Fool"]
[]
["Booming Natural Gas Volumes: Compression Companies Profit"]
[]
["7:54 a.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Sector ETF Week In Review For The Week Of August 20-24"]
[]
["9:28 a.m. Aug. 26, 2018"]
[]
["- Seeking Alpha"]
[]
["3M Canâ€™t Shake Ranking as Dowâ€™s Poorest Performing Stock"]
[]
["8:34 a.m. Aug. 25, 2018"]
[]
["- 247WallSt.com"]
[]
["Inside the Factory of Chinaâ€™s Future "]
[]
["8:00 a.m. Aug. 25, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["3Mâ€™s Dividend Yield Is Steady: Could It Increase? "]
[]
["7:44 a.m. Aug. 23, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Caterpillar, Inc."]
[]
["510 Lake Cook Road"]
[]
["Suite 100"]
[]
["Deerfield, Illinois 60015"]
[]
["Phone"]
[]
["1 3096752337"]
[]
["Industry"]
[]
["Mobile Machinery"]
[]
["Sector"]
[]
["Industrial Goods"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$45.46B"]
[]
["Net Income"]
[]
["$754.00M"]
[]
["2017 Sales Growth"]
[]
[0.18]
[]
["Employees"]
[]
[98400]
[]
["Annual Report for CAT"]
[]
["/news/pressrelease/company/us/cat"]
[]
["Press Releases on CAT"]
[]
["Caterpillar Inc. | Extending Product Life"]
[]
["9:06 a.m. Aug. 29, 2018"]
[]
["- 3BL Media"]
[]
["Chimata Gold Corp. Completes Planned Drilling Activities and Announces Initial Li2O Assays at Kamativi Tailings Lithium Project"]
[]
["8:54 a.m. Aug. 28, 2018"]
[]
["- Newsfile Corp"]
[]
["DGAP-News: Chimata Gold Corp. Completes Planned Drilling Activities and Announces Initial Li2O Assays at Kamativi Tailings Lithium Project"]
[]
["8:54 a.m. Aug. 28, 2018"]
[]
["- EQS Group AG"]
[]
["Skid Steer Loader Market | 2018 Global Top Industry Players Analysis and Forecast to 2023"]
[]
["8:35 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Excavators Market Overview, Industry Top Manufactures, Market Size, Industry Growth Analysis & Forecast to 2022"]
[]
["8:25 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Chimata Gold Corp. Completes Planned Drilling Activities and Announces Initial Li2O Assays at Kamativi Tailings Lithium Project"]
[]
["8:01 a.m. Aug. 28, 2018"]
[]
["- GlobeNewswire"]
[]
["Smart Mining Market Size is Projected to be AroundUS$ 12.5 Billion by 2022"]
[]
["12:01 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Mining Equipment Market Size is Projected to be Around US$ 116 Billion by 2022"]
[]
["12:01 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Combined Heat & Power Market 2018 Global Analysis, Opportunities And Forecast To 2026"]
[]
["9:50 a.m. Aug. 23, 2018"]
[]
["- Heraldkeeper"]
[]
["Diesel Genset Market 2018 Global Leading Growth Drivers, Opportunities, Sales ,Revenue, Emerging Technologies, Segments, Sales, Profits & Analysis"]
[]
["6:14 a.m. Aug. 23, 2018"]
[]
["- Heraldkeeper"]
[]
["Smart Mining Market Share, Trends and Leading Players By 2022"]
[]
["12:30 a.m. Aug. 21, 2018"]
[]
["- Heraldkeeper"]
[]
["Mining Equipment Market Key Manufactures and Opportunity Analysis By 2023"]
[]
["12:30 a.m. Aug. 21, 2018"]
[]
["- Heraldkeeper"]
[]
["United States : US: WallStreet rises on upbeat trade news"]
[]
["6:54 p.m. Aug. 18, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Lâ€™Oréal USA to Open Distribution Center at Tejon Ranch Commerce Center (TRCC)"]
[]
["4:18 p.m. Aug. 16, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Machinery Manufacturing Global Market Report 2018"]
[]
["2:45 p.m. Aug. 16, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Global Mining Equipment Market Analysis By Top Players, Size, Share Forecasting UpTo 2026"]
[]
["2:47 a.m. Aug. 16, 2018"]
[]
["- marketresearch.biz"]
[]
["Smart Mining Market to Touch US$ 12.5 Billion by 2022"]
[]
["7:44 a.m. Aug. 14, 2018"]
[]
["- Heraldkeeper"]
[]
["Mining Equipment Market is Forecast to Cross US$ 116 Billion by 2023"]
[]
["7:44 a.m. Aug. 14, 2018"]
[]
["- Heraldkeeper"]
[]
["Construction Equipment Market Size, Top Manufacturers, Product Types, Applications and Specification, Forecast to 2022"]
[]
["6:26 a.m. Aug. 10, 2018"]
[]
["- Heraldkeeper"]
[]
["United States : Cat Financial Announces Second-quarter 2018 Results"]
[]
["6:20 p.m. Aug. 8, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:45 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25948.86]
[-38.06]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.75]
[15.39]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.35]
[-1.78]
[-5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CAT Mkwt Basic","index":59,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"CAT Yahoo Gr","index":60,"n_rows":309,"n_cols":5,"rows_kept":309,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 15 mins"]
["S&P 500"]
[2900.47]
["-0.66(-0.02%)"]
["Dow 30"]
[25958.07]
["-28.85(-0.11%)"]
["Nasdaq"]
[8106.91]
["+18.55(+0.23%)"]
["Russell 2000"]
[1736.94]
["+4.59(+0.26%)"]
["Crude Oil"]
[69.91]
["-0.34(-0.48%)"]
["Gold"]
[1205.3]
["+0.30(+0.02%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Caterpillar Inc. (CAT)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["139.01-0.05 (-0.04%)"]
["As of 3:45PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",139.06]
["Open",138.52000000000001]
["Bid","138.72 x 1000"]
["Ask","138.78 x 1800"]
["Day's Range","138.38 - 140.22"]
["52 Week Range","116.50 - 173.24"]
["Volume",2596319]
["Avg. Volume",4384292]
["Market Cap","82.617B"]
["Beta",1.57]
["PE Ratio (TTM)",26.86]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","3.44 (2.47%)"]
["Ex-Dividend Date",43300]
["1y Target Est",166.05]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",21,21,24,26]
["Avg. Estimate",2.83,2.99,11.66,12.8]
["Low Estimate",2.68,2.82,11.33,9.3699999999999992]
["High Estimate",2.98,3.25,12.2,14.48]
["Year Ago EPS",1.95,2.16,6.88,11.66]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",16,15,18,19]
["Avg. Estimate","13.15B","14.25B","54.15B","58.34B"]
["Low Estimate","12.45B","13.48B","51.48B","51.95B"]
["High Estimate","13.7B","15.02B","55.61B","61.82B"]
["Year Ago Sales","11.41B","12.9B","45.46B","54.15B"]
["Sales Growth (year/est)",0.153,0.105,0.191,7.6999999999999999E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",1.27,1.79,2.13,2.73]
["EPS Actual",1.95,2.16,2.82,2.97]
["Difference",0.68,0.37,0.69,0.24]
["Surprise %",0.53500000000000003,0.20699999999999999,0.32400000000000001,8.7999999999999995E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",2.83,2.99,11.66,12.8]
["7 Days Ago",2.83,2.99,11.66,12.8]
["30 Days Ago",2.81,2.97,11.48,12.62]
["60 Days Ago",2.62,2.68,10.86,12.06]
["90 Days Ago",2.62,2.67,10.84,12.04]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",19,21,25,23]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","CAT","Industry","Sector","S&P 500"]
["Current Qtr.",0.45100000000000001,"N/A","N/A",0.47]
["Next Qtr.",0.38400000000000001,"N/A","N/A",0.46]
["Current Year",0.69499999999999995,"N/A","N/A",0.22]
["Next Year",9.8000000000000004E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.2641,"N/A","N/A",0.11]
["Past 5 Years (per annum)",5.4899999999999997E-2,"N/A","N/A","N/A"]
[]
["Zacks•5 hours ago"]
["Is Caterpillar (CAT) a Great Dividend Play?"]
["Dividends are one of the best benefits to being a shareholder, but finding a great dividend stock is no easy task. Does Caterpillar (CAT) have what it takes? Let's find out."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Zacks•5 hours ago"]
["Why Caterpillar (CAT) is a Top Dividend Stock"]
["Dividends are one of the best benefits to being a shareholder, but finding a great dividend stock is no easy task. Does Caterpillar (CAT) have what it takes? Let's find out."]
[]
["Zacks•6 hours ago"]
["Stock Market News For Aug 31, 2018"]
["Wall Street ended its four day winning streak on Thursday as trade related conflicts between the United States and China reared its head again."]
[]
["Market Realist•6 hours ago"]
["What 3M’s Short Interest Numbers Suggest"]
["As of August 15, the latest short interest data indicate that 3M’s (MMM) short interest has remained range bound. According to the latest report, 3M’s short interest was at 1.16% of the outstanding shares. 3M reported better-than-expected earnings in the second quarter after it met analysts’ expectations in the first quarter and provided a milder outlook."]
[]
["Market Realist•6 hours ago"]
["3M’s Dividend Growth: Analyzing the Strength"]
["3M (MMM) is set to pay its third-quarter dividend on September 12. Investors who held 3M stock as of August 24 in the company’s record will be eligible for the dividend. At the end of the second quarter, 3M had 604.2 million outstanding shares. Assuming that 3M doesn’t buy back any shares until the record date, it would pay ~$821.7 million in dividends in the third quarter."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•6 hours ago"]
["3M’s Dividend Yield Is Steady: Could It Increase?"]
["As of August 30, 3M’s dividend yield was at 2.60%, which shows signs of stabilization. The company witnessed a continuous decline in the dividend yield from the third quarter of 2015 until the fourth quarter of 2017. Stanley Black & Decker (SWK), Caterpillar (CAT), and Deere (DE) have dividend yields of 1.8%, 2.4%, and 1.9%, respectively."]
["CNBC•11 hours ago"]
["Stocks open lower as US-Canada trade talks near deadline"]
["Friday marks the deadline for a new trade deal to be secured by the U.S., Mexico and Canada. On the data front, the latest Chicago purchasing managers index (PMI) figures are due out at 9:45 a.m. ET, followed by consumer sentiment at 10 a.m. ET. U.S. stocks opened lower Friday as the United States and Canada neared a key trade agreement deadline with no apparent resolution."]
[]
["GuruFocus.com•21 hours ago"]
["Warren Buffett's Market Indicator Eclipses 148% on His 88th Birthday"]
["The 'Oracle of Omaha' celebrates his birthday with his favorite market indicator near all-time high"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Caterpillar Inc."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Industrials sector is rising."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Zacks•2 days ago"]
["Zacks Investment Ideas feature highlights: Caterpillar, Ford and Dana"]
["Zacks Investment Ideas feature highlights: Caterpillar, Ford and Dana"]
[]
["Zacks•2 days ago"]
["Zacks.com featured highlights include: Columbia Sportswear, Illumina, WellCare, athenahealth and Caterpillar"]
["Zacks.com featured highlights include: Columbia Sportswear, Illumina, WellCare, athenahealth and Caterpillar"]
[]
["Zacks•2 days ago"]
["Why Is Caterpillar (CAT) Down 1.3% Since Last Earnings Report?"]
["Caterpillar (CAT) reported earnings 30 days ago. What's next for the stock? We take a look at earnings estimates for some clues."]
["InvestorPlace•3 days ago"]
["5 Top Stocks Likely to Beat Earnings Estimates"]
["It is not surprising that before an earnings season, every investor looks for stocks that can beat market expectation. Why Is a Positive Earnings Surprise So Important? Historically, stocks of companies with solid quarterly earnings (on a nominal basis) tank if they miss or merely meet market expectations."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Zacks•3 days ago"]
["5 Top Stocks Likely to Beat Earnings Estimates"]
["These top-ranked stocks are likely to beat on bottom line in their next releases."]
[]
["Zacks•3 days ago"]
["7 Reasons to Add Caterpillar (CAT) to Your Portfolio Now"]
["Higher sales volumes due to improving end-market demand and cost discipline is likely to drive revenues and margins for Caterpillar (CAT)."]
[]
["Zacks•3 days ago"]
["Dow Out of Its Second Longest Correction Territory: 5 Picks"]
["The Dow 30 had entered correction territory on Feb 8, when it declined more than 10% from its all-time closing high of 26,616.71 recorded on Jan 26."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Caterpillar Inc."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Industrials sector is rising."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["American City Business Journals•4 days ago"]
["San Antonio officials breathe sigh of relief over Mexico trade deal"]
["The deal with Mexico resolves a thorny issue for automakers — rules or origin, which is the criteria that determines the national origin of a product and, therefore, its taxes and duties."]
["Associated Press•4 days ago"]
["General Motors and Caterpillar jump; Tesla and Pfizer skid"]
["Stocks that moved substantially or traded heavily Monday: Tesla Inc., down $3.55 to $319.27 CEO Elon Musk wrote that he had abandoned an effort to take the electric car maker private. American Woodmark ..."]
[]
["Market Realist•4 days ago"]
["Deere’s G5 Technology for High-Capacity Nutrient Applicators"]
["On August 22, Deere (DE) introduced the new John Deere DN495 Spinner Spreader for the F4365 high-capacity nutrient applicator. The new product will help large-scale producers and commercial agriculture service providers apply dry fertilizer and other nutrients precisely. It comes with the option of being factory installed for 2019 machines."]
[]
["Market Realist•4 days ago"]
["3M Files Another Lawsuit on Metal Mesh Conductor Technology"]
["On August 20, 3M (MMM) filed a lawsuit against Tovis, a South Korean company, in the District Court of Las Vegas. It has alleged that Tovis’s touch display products used in its gaming machines infringe on US patents 8,179,381, 9,823,786, 8,274,494, and 8,704,799."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Motley Fool•4 days ago"]
["Why the Best Is Yet to Come for Deere"]
["How and why the agricultural machinery equipment sector still has upside potential."]
[]
["Motley Fool•4 days ago"]
["In Your 60s? 3 Stocks You Should Consider Buying"]
["Caterpillar, Iron Mountain, and Lockheed Martin offer investors approaching their retirement years income, but also growth opportunities."]
[]
["Zacks•7 days ago"]
["Caterpillar (CAT) Outpaces Stock Market Gains: What You Should Know"]
["Caterpillar (CAT) closed at $138.20 in the latest trading session, marking a +0.98% move from the prior day."]
["Investor's Business Daily•8 days ago"]
["Stocks Today: Why The Nasdaq Composite Is Hanging On To A Gain"]
["The major stock indexes were mixed in afternoon trading, as the Nasdaq composite clung to a small gain thanks to strength in software and semiconductors."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["DE",143.94999999999999,0.63,4.4000000000000003E-3]
["Deere & Company"]
["BA",343.21499999999997,-3.6850000000000001,-1.06E-2]
["Boeing Company (The)"]
["MMM",210.84030000000001,0.62029999999999996,3.0000000000000001E-3]
["3M Company"]
["UTX",131.61000000000001,-0.98,-7.4000000000000003E-3]
["United Technologies Corporation"]
["PG",82.9,-0.51,-6.1000000000000004E-3]
["Procter & Gamble Company (The)"]
["Recommendation Rating"]
[]
[2.4]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (22)"]
[]
["Current 139.01"]
["Average 166.05"]
["Low 100.00"]
["High 210.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"CAT Mktwth Gr","index":61,"n_rows":381,"n_cols":5,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Caterpillar Inc."]
["NYSE: CAT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Caterpillar Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:45 p.m."]
[]
["CAT"]
["/quotes/zigman/221644/composite"]
[]
["$"]
[]
[138.99]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.48m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/221644/composite"]
[]
["Previous close"]
[]
[139.06]
[]
[138.99]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[138.38]
[]
[140.22]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[116.5]
[]
[173.24]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",172.26]
["Number of Ratings:",27,"Current Quarters Estimate:",2.82]
["FY Report Date:",43435,"Current Year's Estimate:",11.57]
["Last Quarter's Earnings:",2.97,"Median PE on CY Estimate:",12.19]
["Year Ago Earnings:",6.45,"Next Fiscal Year Estimate:",12.84]
[null,null,"Median PE on Next FY Estimate:",10.84]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",22,22,27,27]
["Mean Estimate",2.82,2.99,11.57,12.84]
["High Estimates",2.98,3.25,12.2,14.48]
["Low Estimates",2.68,2.82,9.84,9.25]
["Coefficient Variance",3.42,3.54,3.41,8.89]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",16,15,16]
["OVERWEIGHT",0,0,0]
["HOLD",9,9,9]
["UNDERWEIGHT",0,0,0]
["SELL",2,3,2]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Deere Missed Fiscal Q3 2018 Earnings, but Stock Moved Up"]
[]
["12:11 p.m. Aug. 21, 2018"]
[]
["- MarketRealist.com"]
[]
["Deere Misses Q3 2018 Adjusted EPS Expectation, Cites Higher Costs"]
[]
["11:22 a.m. Aug. 17, 2018"]
[]
["- MarketRealist.com"]
[]
["Deereâ€™s Stock Performance since May 18"]
[]
["9:32 a.m. Aug. 15, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Vetr Crowd Upgrades Caterpillar"]
[]
["4:41 p.m. March 2, 2018"]
[]
["- Benzinga.com"]
[]
["Morgan Stanley Overweight On WABCO, Deere, Caterpillar, United Rentals Among Machinery Stocks"]
[]
["12:48 p.m. March 2, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For March 2, 2018"]
[]
["10:02 a.m. March 2, 2018"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:45 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25958.48]
[-28.44]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8107.75]
[19.39]
[2.3999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.7]
[-0.43]
[-1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CAT Income Qtr","index":62,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Caterpillar Inc."]
["NYSE: CAT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Caterpillar Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:45 p.m."]
[]
["CAT"]
["/quotes/zigman/221644/composite"]
[]
["$"]
[]
[138.99]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.48m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/221644/composite"]
[]
["Previous close"]
[]
[139.06]
[]
[138.99]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[138.38]
[]
[140.22]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[116.5]
[]
[173.24]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Caterpillar Inc."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","11.33B","11.41B","12.9B","12.86B","14.01B"]
["Sales Growth","-",7.1999999999999998E-3,0.12989999999999999,-2.8999999999999998E-3,8.9599999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","7.88B","7.75B","9.02B","8.7B","9.57B"]
["COGS excluding D&A","7.16B","7.03B","8.3B","8.02B","8.88B"]
["Depreciation & Amortization Expense","720M","723M","724M","681M","686M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-1.6899999999999998E-2,0.1643,-3.5700000000000003E-2,0.1]
["Gross Income","3.45B","3.66B","3.87B","4.16B","4.44B"]
["Gross Income Growth","-",6.2300000000000001E-2,5.7299999999999997E-2,7.3599999999999999E-2,6.7799999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.317,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","1.74B","1.69B","2.19B","1.72B","1.9B"]
["Research & Development","453M","455M","579M","443M","462M"]
["Other SG&A","1.29B","1.24B","1.61B","1.28B","1.44B"]
["SGA Growth","-",-2.87E-2,0.29139999999999999,-0.21329999999999999,0.1065]
["Other Operating Expense","285M","303M","297M","267M","263M"]
["Unusual Expense","113M","53M","234M","69M","136M"]
["EBIT after Unusual Expense","(113M)","(53M)","(234M)","(69M)","(136M)"]
["Non Operating Income/Expense","(30M)","23M","118M","95M","101M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","120M","116M","165M","101M","100M"]
["Interest Expense Growth","-",-3.3300000000000003E-2,0.4224,-0.38790000000000002,-9.9000000000000008E-3]
["Gross Interest Expense","120M","116M","165M","101M","100M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","1.16B","1.52B","1.11B","2.13B","2.19B"]
["Pretax Income Growth","-",0.31409999999999999,-0.27050000000000002,0.92079999999999995,2.4400000000000002E-2]
["Pretax Margin","-","-","-","-",0.156,"NA"]
["Income Tax","361M","470M","2.42B","472M","490M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","5M","8M","8M","5M","9M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","803M","1.06B","(1.3B)","1.67B","1.71B"]
["Minority Interest Expense","1M","2M","-","2M","(2M)"]
["Net Income","802M","1.06B","(1.3B)","1.67B","1.71B"]
["Net Income Growth","-",0.32040000000000002,-2.2265999999999999,2.2818000000000001,2.52E-2]
["Net Margin Growth","-","-","-","-",0.12180000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","802M","1.06B","(1.3B)","1.67B","1.71B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","802M","1.06B","(1.3B)","1.67B","1.71B"]
["EPS (Basic)",1.36,1.79,-2.1800000000000002,2.78,2.86]
["EPS (Basic) Growth","-",0.31619999999999998,-2.2179000000000002,2.2751999999999999,2.8799999999999999E-2]
["Basic Shares Outstanding","590.2M","592.9M","596.4M","598M","596.2M"]
["EPS (Diluted)",1.35,1.76,-2.1800000000000002,2.74,2.83]
["EPS (Diluted) Growth","-",0.30719999999999997,-2.2353000000000001,2.2568999999999999,3.1099999999999999E-2]
["Diluted Shares Outstanding","595.4M","600.1M","596.4M","608M","604.2M"]
["EBITDA","2.14B","2.39B","2.12B","2.85B","2.96B"]
["EBITDA Growth","-",0.1167,-0.1154,0.3488,3.78E-2]
["EBITDA Margin","-","-","-","-",0.2114,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:45 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25958.48]
[-28.44]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8107.75]
[19.39]
[2.3999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.7]
[-0.43]
[-1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CAT Balance Qtr","index":63,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Caterpillar Inc."]
["NYSE: CAT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Caterpillar Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:45 p.m."]
[]
["CAT"]
["/quotes/zigman/221644/composite"]
[]
["$"]
[]
[138.99]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.49m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/221644/composite"]
[]
["Previous close"]
[]
[139.06]
[]
[138.99]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[138.38]
[]
[140.22]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[116.5]
[]
[173.24]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Caterpillar Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","10.28B","9.79B","8.46B","8.06B","8.83B"]
["Cash Only","52M","202M","194M","174M","175M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-4.7699999999999999E-2,-0.1366,-4.65E-2,9.5100000000000004E-2]
["Cash & ST Investments / Total Assets",0.13100000000000001,0.12470000000000001,0.1099,0.1033,0.1118]
["Total Accounts Receivable","15.6B","15.68B","16.19B","16.67B","16.9B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",5.1000000000000004E-3,3.3000000000000002E-2,2.92E-2,1.3899999999999999E-2]
["Accounts Receivable Turnover",0.73,0.73,0.8,0.77,0.83]
["Inventories","9.39B","10.21B","10.02B","10.95B","11.26B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.72B","1.51B","1.58B","1.68B","1.66B"]
["Miscellaneous Current Assets","1.72B","1.51B","1.58B","1.68B","1.66B"]
["Total Current Assets","36.99B","37.19B","36.24B","37.36B","38.64B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","14.42B","14.19B","14.16B","13.91B","13.75B"]
["Property, Plant & Equipment - Gross","-","-","31.54B","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","1.75B","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","-","17.38B","-","-"]
["Total Investments and Advances","1.65B","1.71B","1.68B","-","-"]
["Other Long-Term Investments","1.42B","1.46B","1.44B","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","8.37B","8.37B","8.31B","8.54B","8.29B"]
["Net Goodwill","6.14B","6.2B","6.2B","6.38B","6.25B"]
["Net Other Intangibles","2.23B","2.18B","2.11B","2.16B","2.04B"]
["Other Assets","71M","102M","345M","2.16B","2.28B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","78.51B","78.56B","76.96B","78.01B","78.99B"]
["Assets - Total - Growth","-",5.9999999999999995E-4,-2.0299999999999999E-2,1.37E-2,1.2500000000000001E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","13.38B","11.09B","11.03B","12.15B","12.47B"]
["Short Term Debt","6.78B","5.47B","4.84B","5.73B","6.22B"]
["Current Portion of Long Term Debt","6.6B","5.62B","6.19B","6.42B","6.25B"]
["Accounts Payable","5.78B","6.11B","6.49B","6.94B","6.83B"]
["Accounts Payable Growth","-",5.8000000000000003E-2,6.1199999999999997E-2,6.9500000000000006E-2,-1.54E-2]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","8.98B","8.7B","9.41B","8.31B","9B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","6.53B","6.37B","6.39B","6.84B","6.7B"]
["Total Current Liabilities","28.13B","25.9B","26.93B","27.4B","28.3B"]
["Long-Term Debt","23.82B","24.84B","23.85B","23.17B","23.7B"]
["Long-Term Debt excl. Capitalized Leases","23.82B","24.84B","23.41B","23.17B","23.7B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","437M","-","-"]
["Provision for Risks & Charges","9.25B","8.97B","8.37B","8.23B","8.09B"]
["Deferred Taxes","(2.87B)","(2.85B)","(1.41B)","(1.69B)","(1.63B)"]
["Deferred Taxes - Credit","-","-","281M","-","-"]
["Deferred Taxes - Debit","2.87B","2.85B","1.69B","1.69B","1.63B"]
["Other Liabilities","3.24B","3.15B","3.77B","3.94B","3.95B"]
["Other Liabilities (excl. Deferred Income)","3.24B","3.15B","3.77B","3.94B","3.95B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","64.43B","62.86B","63.2B","62.74B","64.05B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.82069999999999999,0.80020000000000002,0.82110000000000005,0.80420000000000003,0.81079999999999997]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","14.01B","15.63B","13.7B","15.21B","14.88B"]
["Common Stock Par/Carry Value","5.32B","5.46B","5.59B","5.64B","5.75B"]
["Retained Earnings","27.47B","28.53B","26.3B","27.93B","28.66B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(1.5B)","(1.25B)","(1.21B)","(1.02B)","(1.43B)"]
["Unrealized Gain/Loss Marketable Securities","53M","40M","8M","(14M)","(16M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(17.31B)","(17.13B)","(17.01B)","(17.35B)","(18.03B)"]
["Common Equity / Total Assets",0.1784,0.19889999999999999,0.17799999999999999,0.19489999999999999,0.18840000000000001]
["Total Shareholders' Equity","14.01B","15.63B","13.7B","15.21B","14.88B"]
["Total Shareholders' Equity / Total Assets",0.1784,0.19889999999999999,0.17799999999999999,0.19489999999999999,0.18840000000000001]
["Accumulated Minority Interest","70M","70M","69M","66M","63M"]
["Total Equity","14.08B","15.7B","13.77B","15.27B","14.94B"]
["Liabilities & Shareholders' Equity","78.51B","78.56B","76.96B","78.01B","78.99B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:45 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.040000000001]
[-27.88]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8107.56]
[19.2]
[2.3999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.73]
[-0.4]
[-1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CAT Cash Qtr","index":64,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Caterpillar Inc."]
["NYSE: CAT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Caterpillar Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:45 p.m."]
[]
["CAT"]
["/quotes/zigman/221644/composite"]
[]
["$"]
[]
[138.96]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.49m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/221644/composite"]
[]
["Previous close"]
[]
[139.06]
[]
[138.96]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[138.38]
[]
[140.22]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[116.5]
[]
[173.24]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Caterpillar Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","803M","1.06B","(1.3B)","1.67B","1.71B"]
["Net Income Growth","-",0.32129999999999997,-2.2242999999999999,2.2833000000000001,2.2800000000000001E-2]
["Depreciation, Depletion & Amortization","720M","723M","724M","681M","686M"]
["Depreciation and Depletion","640M","641M","643M","598M","603M"]
["Amortization of Intangible Assets","80M","82M","81M","83M","83M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","186M","105M","455M","148M","298M"]
["Funds from Operations","1.71B","1.89B","1.09B","2.5B","2.69B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","671M","(649M)","(552M)","(1.56B)","(541M)"]
["Receivables","(89M)","(13M)","(696M)","(326M)","(377M)"]
["Accounts Payable","381M","258M","107M","486M","59M"]
["Other Assets/Liabilities","223M","(284M)","(436M)","126M","(63M)"]
["Net Operating Cash Flow","2.38B","1.24B","541M","935M","2.15B"]
["Net Operating Cash Flow Growth","-",-0.47899999999999998,-0.56369999999999998,0.72829999999999995,1.2972999999999999]
["Net Operating Cash Flow / Sales",0.21,0.1086,4.2000000000000003E-2,7.2700000000000001E-2,0.15329999999999999]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(615M)","(513M)","(699M)","(757M)","(771M)"]
["Capital Expenditures (Fixed Assets)","(615M)","(513M)","(699M)","(757M)","(771M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",0.16589999999999999,-0.36259999999999998,-8.3000000000000004E-2,-1.8499999999999999E-2]
["Capital Expenditures / Sales",-5.4300000000000001E-2,-4.4900000000000002E-2,-5.4199999999999998E-2,-5.8900000000000001E-2,-5.5E-2]
["Net Assets from Acquisitions","(3M)","(26M)","(12M)","(340M)","(8M)"]
["Sale of Fixed Assets & Businesses","420M","303M","307M","270M","281M"]
["Purchase/Sale of Investments","(44M)","(143M)","47M","(108M)","(42M)"]
["Purchase of Investments","(142M)","(387M)","(454M)","(197M)","(121M)"]
["Sale/Maturity of Investments","98M","244M","501M","89M","79M"]
["Other Uses","(3.12B)","(2.98B)","(3.71B)","(2.62B)","(3.52B)"]
["Other Sources","3.31B","3.07B","3.54B","2.76B","2.79B"]
["Net Investing Cash Flow","(54M)","(289M)","(526M)","(800M)","(1.27B)"]
["Net Investing Cash Flow Growth","-",-4.3518999999999997,-0.82010000000000005,-0.52090000000000003,-0.58499999999999996]
["Net Investing Cash Flow / Sales",-4.7999999999999996E-3,-2.53E-2,-4.0800000000000003E-2,-6.2199999999999998E-2,-9.0499999999999997E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(454M)","(461M)","(464M)","(467M)","(466M)"]
["Common Dividends","(454M)","(461M)","(464M)","(467M)","(466M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","102M","270M","213M","(351M)","(643M)"]
["Repurchase of Common & Preferred Stk.","-","-","-","(500M)","(750M)"]
["Sale of Common & Preferred Stock","102M","270M","213M","149M","107M"]
["Proceeds from Stock Options","102M","270M","213M","149M","107M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(1.22B)","(1.43B)","(1.09B)","283M","1.08B"]
["Change in Current Debt","(1.12B)","(1.9B)","(655M)","1.15B","336M"]
["Change in Long-Term Debt","(95M)","471M","(435M)","(868M)","739M"]
["Issuance of Long-Term Debt","2.15B","2.47B","1.73B","1.54B","2.77B"]
["Reduction in Long-Term Debt","(2.25B)","(2B)","(2.16B)","(2.41B)","(2.03B)"]
["Other Funds","-","(1M)","(2M)","(3M)","(1M)"]
["Other Uses","-","(1M)","(2M)","(3M)","(1M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(1.57B)","(1.62B)","(1.34B)","(538M)","(35M)"]
["Net Financing Cash Flow Growth","-",-3.1199999999999999E-2,0.17050000000000001,0.59940000000000004,0.93489999999999995]
["Net Financing Cash Flow / Sales",-0.1386,-0.1419,-0.1041,-4.1799999999999997E-2,-2.5000000000000001E-3]
["Exchange Rate Effect","4M","27M","(2M)","10M","(78M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","760M","(641M)","(1.33B)","(393M)","767M"]
["Free Cash Flow","1.77B","727M","(158M)","178M","1.38B"]
["Free Cash Flow Growth","-",-0.58809999999999996,-1.2173,2.1265999999999998,6.7359999999999998]
["Free Cash Flow Yield","-","-","-","-",1.6299999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:45 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25957.42]
[-29.5]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8107.49]
[19.13]
[2.3999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.57]
[-0.56000000000000005]
[-2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CVX Income St","index":65,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Chevron Corp."]
["NYSE: CVX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Chevron Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:46 p.m."]
[]
["CVX"]
["/quotes/zigman/289939/composite"]
[]
["$"]
[]
[118.52]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.69m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/289939/composite"]
[]
["Previous close"]
[]
[119.81]
[]
[118.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[118.09]
[]
[119.4]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[107.51]
[]
[133.88]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Chevron Corp."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","220.26B","199.94B","129.65B","110.48B","134.78B"]
["Sales Growth","-",-9.2299999999999993E-2,-0.35160000000000002,-0.14779999999999999,0.21990000000000001]
["Cost of Goods Sold (COGS) incl. D&A","175.29B","163.72B","117.19B","100.05B","115.41B"]
["COGS excluding D&A","160.42B","146.05B","93.85B","80.1B","95.86B"]
["Depreciation & Amortization Expense","14.87B","17.67B","23.35B","19.95B","19.55B"]
["Depreciation","14.87B","17.67B","23.35B","19.95B","19.55B"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-6.6000000000000003E-2,-0.28420000000000001,-0.14630000000000001,0.1535]
["Gross Income","44.97B","36.22B","12.46B","10.44B","19.37B"]
["Gross Income Growth","-",-0.19450000000000001,-0.65610000000000002,-0.16220000000000001,0.85640000000000005]
["Gross Profit Margin","-","-","-","-",0.14369999999999999,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","4.51B","4.49B","4.44B","4.6B","4.45B"]
["Research & Development","750M","707M","601M","476M","433M"]
["Other SG&A","3.76B","3.79B","3.84B","4.13B","4.02B"]
["SGA Growth","-",-3.5000000000000001E-3,-1.1299999999999999E-2,3.56E-2,-3.3300000000000003E-2]
["Other Operating Expense","13.06B","12.54B","12.03B","11.67B","12.33B"]
["Unusual Expense","194M","(504M)","(304M)","300M","116M"]
["EBIT after Unusual Expense","27.2B","19.69B","304M","(6.13B)","2.48B"]
["Non Operating Income/Expense","1.04B","4.27B","3.75B","1.45B","2.51B"]
["Non-Operating Interest Income","136M","145M","119M","145M","107M"]
["Equity in Affiliates (Pretax)","7.53B","7.1B","4.68B","2.66B","4.44B"]
["Interest Expense","-","-","-","201M","307M"]
["Interest Expense Growth","-","-","-","-",0.52739999999999998]
["Gross Interest Expense","284M","358M","495M","753M","902M"]
["Interest Capitalized","284M","358M","495M","552M","595M"]
["Pretax Income","35.91B","31.2B","4.84B","(2.16B)","9.22B"]
["Pretax Income Growth","-",-0.13100000000000001,-0.8448,-1.4460999999999999,5.2690000000000001]
["Pretax Margin","-","-","-","-",6.8400000000000002E-2,"NA"]
["Income Tax","14.31B","11.89B","132M","(1.73B)","(48M)"]
["Income Tax - Current Domestic","135M","1.08B","(1B)","(638M)","(479M)"]
["Income Tax - Current Foreign","12.3B","9.24B","3B","2.74B","3.63B"]
["Income Tax - Deferred Domestic","1.2B","1.37B","(689M)","(1.68B)","(2.5B)"]
["Income Tax - Deferred Foreign","675M","207M","(1.17B)","(2.16B)","(708M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","21.6B","19.31B","4.71B","(431M)","9.27B"]
["Minority Interest Expense","174M","69M","123M","66M","74M"]
["Net Income","21.42B","19.24B","4.59B","(497M)","9.2B"]
["Net Income Growth","-",-0.1019,-0.76160000000000005,-1.1083000000000001,19.501000000000001]
["Net Margin Growth","-","-","-","-",6.8199999999999997E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","21.42B","19.24B","4.59B","(497M)","9.2B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","21.42B","19.24B","4.59B","(497M)","9.2B"]
["EPS (Basic)",11.18,10.210000000000001,2.46,-0.27,4.88]
["EPS (Basic) Growth","-",-8.6800000000000002E-2,-0.7591,-1.1097999999999999,19.074100000000001]
["Basic Shares Outstanding","1.92B","1.88B","1.87B","1.87B","1.88B"]
["EPS (Diluted)",11.09,10.14,2.4500000000000002,-0.27,4.84]
["EPS (Diluted) Growth","-",-8.5699999999999998E-2,-0.75839999999999996,-1.1102000000000001,18.943000000000001]
["Diluted Shares Outstanding","1.93B","1.9B","1.88B","1.87B","1.9B"]
["EBITDA","42.27B","36.86B","19.33B","14.11B","22.14B"]
["EBITDA Growth","-",-0.128,-0.47560000000000002,-0.26989999999999997,0.56879999999999997]
["EBITDA Margin","-","-","-","-",0.1643,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:46 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:14p"]
[]
["Trump says â€˜off the record commentsâ€™ made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25957.42]
[-29.5]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8107.49]
[19.13]
[2.3999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.57]
[-0.56000000000000005]
[-2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CVX Balance Sheet","index":66,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Chevron Corp."]
["NYSE: CVX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Chevron Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:46 p.m."]
[]
["CVX"]
["/quotes/zigman/289939/composite"]
[]
["$"]
[]
[118.52]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.69m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/289939/composite"]
[]
["Previous close"]
[]
[119.81]
[]
[118.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[118.09]
[]
[119.4]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[107.51]
[]
[133.88]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Chevron Corp."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","16.52B","13.22B","11.33B","7B","4.82B"]
["Cash Only","16.25B","12.79B","11.02B","6.99B","4.81B"]
["Short-Term Investments","271M","430M","310M","13M","9M"]
["Cash & Short Term Investments Growth","-",-0.19989999999999999,-0.14249999999999999,-0.38219999999999998,-0.31119999999999998]
["Cash & ST Investments / Total Assets",6.5100000000000005E-2,4.9700000000000001E-2,4.2799999999999998E-2,2.69E-2,1.9E-2]
["Total Accounts Receivable","21.62B","16.74B","12.86B","14.09B","15.35B"]
["Accounts Receivables, Net","21.62B","16.74B","12.86B","14.09B","15.35B"]
["Accounts Receivables, Gross","21.68B","16.8B","13.17B","14.47B","15.84B"]
["Bad Debt/Doubtful Accounts","(62M)","(59M)","(313M)","(373M)","(490M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-0.22600000000000001,-0.2316,9.5799999999999996E-2,8.9499999999999996E-2]
["Accounts Receivable Turnover",10.19,11.95,10.08,7.84,8.7799999999999994]
["Inventories","6.38B","6.51B","6.33B","5.42B","5.59B"]
["Finished Goods","4.37B","4.32B","4.03B","3.18B","3.62B"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","2.01B","2.18B","2.31B","2.24B","1.97B"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","5.73B","5.78B","3.9B","3.11B","2.8B"]
["Miscellaneous Current Assets","5.73B","5.78B","3.9B","3.11B","2.8B"]
["Total Current Assets","50.25B","42.23B","34.43B","29.62B","28.56B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","164.83B","183.17B","188.4B","182.19B","177.71B"]
["Property, Plant & Equipment - Gross","296.43B","327.29B","340.28B","336.08B","344.49B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","131.6B","144.12B","151.88B","153.89B","166.77B"]
["Total Investments and Advances","26.7B","28.41B","28.21B","31.65B","33.63B"]
["Other Long-Term Investments","1.2B","1.5B","1.1B","1.4B","1.13B"]
["Long-Term Note Receivable","2.83B","2.82B","2.41B","2.49B","2.85B"]
["Intangible Assets","4.64B","4.59B","4.59B","4.58B","4.53B"]
["Net Goodwill","4.64B","4.59B","4.59B","4.58B","4.53B"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","1.55B","1.2B","2.6B","4.91B","1.78B"]
["Tangible Other Assets","1.55B","1.2B","2.6B","4.91B","1.78B"]
["Total Assets","253.75B","266.03B","264.54B","260.08B","253.81B"]
["Assets - Total - Growth","-",4.8399999999999999E-2,-5.5999999999999999E-3,-1.6899999999999998E-2,-2.41E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","374M","3.79B","4.93B","10.84B","5.19B"]
["Short Term Debt","291M","3.66B","3.4B","4.52B","-"]
["Current Portion of Long Term Debt","83M","126M","1.52B","6.32B","5.19B"]
["Accounts Payable","22.82B","19B","13.52B","13.99B","14.57B"]
["Accounts Payable Growth","-",-0.16719999999999999,-0.28860000000000002,3.4799999999999998E-2,4.1399999999999999E-2]
["Income Tax Payable","3.09B","2.58B","1.07B","1.05B","1.6B"]
["Other Current Liabilities","6.74B","6.56B","5.95B","5.91B","6.38B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","6.74B","6.56B","5.95B","5.91B","6.38B"]
["Total Current Liabilities","33.02B","31.93B","25.47B","31.79B","27.74B"]
["Long-Term Debt","20.06B","24.03B","33.62B","35.29B","33.57B"]
["Long-Term Debt excl. Capitalized Leases","19.96B","23.96B","33.54B","35.19B","33.48B"]
["Non-Convertible Debt","19.96B","23.96B","33.54B","35.19B","33.48B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","97M","68M","80M","93M","94M"]
["Provision for Risks & Charges","5.97B","8.41B","7.94B","7.22B","7.42B"]
["Deferred Taxes","18.35B","18.32B","16.26B","12.87B","9.9B"]
["Deferred Taxes - Credit","21.3B","21.92B","20.17B","17.52B","14.65B"]
["Deferred Taxes - Debit","2.95B","3.6B","3.91B","4.65B","4.75B"]
["Other Liabilities","22.98B","23.55B","23.47B","21.55B","21.11B"]
["Other Liabilities (excl. Deferred Income)","22.98B","23.55B","23.47B","21.55B","21.11B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","103.33B","109.84B","110.65B","113.36B","104.49B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.40720000000000001,0.41289999999999999,0.41830000000000001,0.43590000000000001,0.41170000000000001]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","149.11B","155.03B","152.72B","145.56B","148.12B"]
["Common Stock Par/Carry Value","1.83B","1.83B","1.83B","1.83B","1.83B"]
["Retained Earnings","173.68B","184.99B","181.58B","173.05B","174.11B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(23M)","(96M)","(140M)","(162M)","(105M)"]
["Unrealized Gain/Loss Marketable Securities","(6M)","(8M)","(29M)","(2M)","(5M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(38.29B)","(42.73B)","(42.49B)","(41.83B)","(40.83B)"]
["Common Equity / Total Assets",0.58760000000000001,0.58279999999999998,0.57730000000000004,0.55969999999999998,0.58360000000000001]
["Total Shareholders' Equity","149.11B","155.03B","152.72B","145.56B","148.12B"]
["Total Shareholders' Equity / Total Assets",0.58760000000000001,0.58279999999999998,0.57730000000000004,0.55969999999999998,0.58360000000000001]
["Accumulated Minority Interest","1.31B","1.16B","1.17B","1.17B","1.2B"]
["Total Equity","150.43B","156.19B","153.89B","146.72B","149.32B"]
["Liabilities & Shareholders' Equity","253.75B","266.03B","264.54B","260.08B","253.81B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:46 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25954.78]
[-32.14]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8106.87]
[18.510000000000002]
[2.3E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.3]
[-0.83]
[-2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CVX Cash Flow","index":67,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Chevron Corp."]
["NYSE: CVX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Chevron Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:46 p.m."]
[]
["CVX"]
["/quotes/zigman/289939/composite"]
[]
["$"]
[]
[118.52]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.69m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/289939/composite"]
[]
["Previous close"]
[]
[119.81]
[]
[118.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[118.09]
[]
[119.4]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[107.51]
[]
[133.88]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Chevron Corp."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","21.6B","19.31B","4.71B","(431M)","9.27B"]
["Net Income Growth","-",-0.10589999999999999,-0.75609999999999999,-1.0914999999999999,22.505800000000001]
["Depreciation, Depletion & Amortization","14.87B","17.67B","23.35B","19.95B","19.55B"]
["Depreciation and Depletion","14.87B","17.67B","23.35B","19.95B","19.55B"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","1.88B","1.57B","(1.86B)","(3.84B)","(3.2B)"]
["Deferred Taxes","1.88B","1.57B","(1.86B)","(3.84B)","(3.2B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(1.92B)","(6.02B)","(4.06B)","(2.19B)","(4.28B)"]
["Funds from Operations","36.42B","32.53B","22.14B","13.49B","21.34B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(1.42B)","(1.06B)","(2.68B)","(644M)","(820M)"]
["Receivables","(918M)","4.48B","3.57B","(2.25B)","(1.28B)"]
["Accounts Payable","160M","(3.74B)","(5.77B)","533M","875M"]
["Other Assets/Liabilities","562M","(914M)","69M","476M","(676M)"]
["Net Operating Cash Flow","35B","31.48B","19.46B","12.85B","20.52B"]
["Net Operating Cash Flow Growth","-",-0.1008,-0.38190000000000002,-0.3397,0.59699999999999998]
["Net Operating Cash Flow / Sales",0.15890000000000001,0.15740000000000001,0.15010000000000001,0.1163,0.1522]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(37.14B)","(34.9B)","(28.95B)","(18.06B)","(13.38B)"]
["Capital Expenditures (Fixed Assets)","(37.14B)","(34.9B)","(28.95B)","(18.06B)","(13.38B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",6.0499999999999998E-2,0.1704,0.37630000000000002,0.25900000000000001]
["Capital Expenditures / Sales",-0.1686,-0.17449999999999999,-0.2233,-0.16339999999999999,-9.9299999999999999E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","1.14B","5.73B","5.74B","2.78B","5.25B"]
["Purchase/Sale of Investments","299M","(741M)","(598M)","(1.58B)","(69M)"]
["Purchase of Investments","(3.26B)","(1.21B)","(859M)","(2.41B)","(211M)"]
["Sale/Maturity of Investments","3.56B","471M","261M","831M","142M"]
["Other Uses","-","-","-","-","-"]
["Other Sources","93M","16M","-","1M","-"]
["Net Investing Cash Flow","(35.61B)","(29.89B)","(23.81B)","(16.85B)","(8.2B)"]
["Net Investing Cash Flow Growth","-",0.1605,0.2036,0.29220000000000002,0.51339999999999997]
["Net Investing Cash Flow / Sales",-0.16170000000000001,-0.14949999999999999,-0.18360000000000001,-0.1525,-6.08E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(7.47B)","(7.93B)","(7.99B)","(8.03B)","(8.13B)"]
["Common Dividends","(7.47B)","(7.93B)","(7.99B)","(8.03B)","(8.13B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(4.49B)","(4.41B)","211M","650M","1.12B"]
["Repurchase of Common & Preferred Stk.","(4.49B)","(4.41B)","-","-","-"]
["Sale of Common & Preferred Stock","-","-","211M","650M","1.12B"]
["Proceeds from Stock Options","-","-","211M","650M","1.12B"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","8.25B","7.39B","10.72B","7.47B","(7.46B)"]
["Change in Current Debt","2.38B","3.43B","(335M)","2.13B","(5.14B)"]
["Change in Long-Term Debt","5.87B","3.96B","11.06B","5.34B","(2.32B)"]
["Issuance of Long-Term Debt","6B","4B","11.09B","6.92B","3.99B"]
["Reduction in Long-Term Debt","(132M)","(43M)","(32M)","(1.58B)","(6.31B)"]
["Other Funds","(99M)","(47M)","(128M)","(63M)","(78M)"]
["Other Uses","(99M)","(47M)","(128M)","(63M)","(78M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(3.82B)","(5B)","2.82B","25M","(14.55B)"]
["Net Financing Cash Flow Growth","-",-0.30830000000000002,1.5630999999999999,-0.99109999999999998,-583.16]
["Net Financing Cash Flow / Sales",-1.7299999999999999E-2,-2.5000000000000001E-2,2.1700000000000001E-2,2.0000000000000001E-4,-0.108]
["Exchange Rate Effect","(266M)","(43M)","(226M)","(53M)","65M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(4.69B)","(3.46B)","(1.76B)","(4.03B)","(2.18B)"]
["Free Cash Flow","(2.14B)","(3.42B)","(9.49B)","(5.21B)","7.14B"]
["Free Cash Flow Growth","-",-0.59760000000000002,-1.7741,0.45129999999999998,2.3698999999999999]
["Free Cash Flow Yield","-","-","-","-",-4.1999999999999997E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:46 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25954.78]
[-32.14]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8106.87]
[18.510000000000002]
[2.3E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.3]
[-0.83]
[-2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CVX Summary","index":68,"n_rows":292,"n_cols":4,"rows_kept":292,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 14 mins"]
["S&P 500"]
[2900.34]
["-0.79(-0.03%)"]
["Dow 30"]
[25955.02]
["-31.90(-0.12%)"]
["Nasdaq"]
[8106.89]
["+18.53(+0.23%)"]
["Russell 2000"]
[1737.38]
["+5.03(+0.29%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.5999999999999]
["+0.60(+0.05%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Chevron Corporation (CVX)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["118.525-1.285 (-1.07%)"]
["As of 3:46PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",119.81]
["Open",119.4]
["Bid","118.400 x 1000"]
["Ask","118.420 x 1400"]
["Day's Range","118.090 - 119.400"]
["52 Week Range","107.510 - 133.880"]
["Volume",2804998]
["Avg. Volume",5495327]
["Market Cap","227.112B"]
["Beta",1.1299999999999999]
["PE Ratio (TTM)",18.66]
["EPS (TTM)",6.3529999999999998]
["Earnings Date","Oct 25, 2018 - Oct 29, 2018"]
["Forward Dividend & Yield","4.48 (3.74%)"]
["Ex-Dividend Date",43328]
["1y Target Est",147.12]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","227.11B"]
["Enterprise Value 3","261.59B"]
["Trailing P/E ",18.66]
["Forward P/E 1",13.48]
["PEG Ratio (5 yr expected) 1",0.28000000000000003]
["Price/Sales (ttm)",1.59]
["Price/Book (mrq)",1.49]
["Enterprise Value/Revenue 3",1.83]
["Enterprise Value/EBITDA 6",9.9499999999999993]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",8.4699999999999998E-2]
["Operating Margin (ttm)",6.0400000000000002E-2]
["Management Effectiveness"]
["Return on Assets (ttm)",2.1100000000000001E-2]
["Return on Equity (ttm)",8.1000000000000003E-2]
["Income Statement"]
["Revenue (ttm)","142.99B"]
["Revenue Per Share (ttm)",75.58]
["Quarterly Revenue Growth (yoy)",0.30199999999999999]
["Gross Profit (ttm)","39.47B"]
["EBITDA ","26.28B"]
["Net Income Avi to Common (ttm)","12.11B"]
["Diluted EPS (ttm)",6.3529999999999998]
["Quarterly Earnings Growth (yoy)",1.351]
["Balance Sheet"]
["Total Cash (mrq)","7.69B"]
["Total Cash Per Share (mrq)",4.01]
["Total Debt (mrq)","38.52B"]
["Total Debt/Equity (mrq)",25.11]
["Current Ratio (mrq)",1.08]
["Book Value Per Share (mrq)",79.430000000000007]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","23.67B"]
["Levered Free Cash Flow (ttm)","9.33B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.1299999999999999]
["52-Week Change 3",0.1133]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",133.88]
["52 Week Low 3",107.51]
["50-Day Moving Average 3",122.099]
["200-Day Moving Average 3",121.179]
["Share Statistics"]
["Avg Vol (3 month) 3","5.5M"]
["Avg Vol (10 day) 3","4.11M"]
["Shares Outstanding 5","1.92B"]
["Float ","1.92B"]
["% Held by Insiders 1",6.9999999999999999E-4]
["% Held by Institutions 1",0.66890000000000005]
["Shares Short (Aug 15, 2018) 4","17.19M"]
["Short Ratio (Aug 15, 2018) 4",3.25]
["Short % of Float (Aug 15, 2018) 4",8.9999999999999993E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",8.9999999999999993E-3]
["Shares Short (prior month Jul 13, 2018) 4","18.41M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",4.4800000000000004]
["Forward Annual Dividend Yield 4",3.7400000000000003E-2]
["Trailing Annual Dividend Rate 3",4.4000000000000004]
["Trailing Annual Dividend Yield 3",3.6700000000000003E-2]
["5 Year Average Dividend Yield 4",3.9]
["Payout Ratio 4",0.69289999999999996]
["Dividend Date 3",43353]
["Ex-Dividend Date 4",43328]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",38243]
[]
["Reuters•2 hours ago"]
["Venezuela's PDVSA to divert tankers to nearby port after accident - sources"]
["A tanker collision that damaged Jose port's South dock and forced its closure has added to delays in loading crude for export, especially to customers such as Russia's Rosneft (ROSN.MM) and U.S.-based Valero Energy Corp (VLO.N) and Chevron Corp (CVX.N). Oil tankers that were assigned to load diluted and upgraded crudes at Jose's South dock would be diverted to neighbouring Puerto la Cruz terminal under the proposed plan."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Zacks•5 hours ago"]
["The Zacks Analyst Blog Highlights: ExxonMobil, Chevron, Phillips 66, Marathon and Helix Energy"]
["The Zacks Analyst Blog Highlights: ExxonMobil, Chevron, Phillips 66, Marathon and Helix Energy"]
[]
["Kiplinger•5 hours ago"]
["7 Dow Stocks at a Reasonable Price"]
["Stocks might be hitting all-time highs, but there still are bargains to be found, especially among the blue-chip stocks in the Dow Jones Industrial Average. The exclusive club of 30 Dow stocks is bristling with names that remain reasonably priced even as the industrial average approaches its own all-time closing high of 26,616.71 set on Jan. 28, 2018. Whether they're beaten-down value plays or stocks that don't adequately reflect their companies' long-term earnings growth, plenty of Dow Jones stocks are on sale. The Standard & Poor's 500-stock index currently trades at 16.6 times expected earnings, according to data from Thomson Reuters. With that as our starting point, we screened the Dow for stocks with forward price-to-earnings multiples of less than 16.6. Next, we looked at projected earnings growth rates, historical valuations, analyst commentary and broker recommendations. Lastly, we looked at dividend yields, which are an important component of future total returns. After applying those criteria, these names stand out as great Dow stocks trading a reasonable price. SEE ALSO: 53 Best Dividend Stocks for 2018 and Beyond"]
[]
["Zacks•yesterday"]
["Dividend Hikes in Vogue: Will Shell (RDS.A) Follow the Trend?"]
["While investors would like Shell (RDS.A) to hike its dividend, we believe the oil major would not want to undo its great work over the past couple of years."]
[]
["Zacks•yesterday"]
["Oil Finds Higher Ground After U.S. Crude Inventories Fall"]
["U.S. crude oil stockiles fell sharply last week as exports rose to an average of 1.78 million barrels per day, the Energy Information Administration said on Wednesday."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•2 days ago"]
["Why Short Interest in XOM Has Fallen"]
["In the previous part of this series, we reviewed institutional activity in ExxonMobil (XOM). Now let’s look at changes in short interest in XOM. Short interest (percentage of outstanding shares) in XOM has fallen from 0.74% on July 2 (the beginning of the current quarter) to the current level of 0.65%. A fall in short interest usually shows that the bearish sentiment for the stock has fallen. However, during the same period, XOM’s stock price has fallen 2.6%."]
[]
["Market Realist•2 days ago"]
["Which Institutions Are Buying ExxonMobil Stock?"]
["In the previous part of this series, we reviewed ExxonMobil’s (XOM) dividend yield trend, which stands at 4.1% currently. Now, let’s look at which institutions bought and sold XOM in the second quarter based on the latest 13-F filings."]
[]
["Bloomberg•2 days ago"]
["European Oil Majors Are Out-Talking American Peers on Climate"]
["If you want to know what the world’s biggest oil companies are saying to their shareholders about climate change, look to Europe. BP Plc, the U.K. energy giant that suffered a catastrophic oil spill eight years ago, refers to “carbon,” “emissions” and the Paris climate agreement more than any other major, according to an analysis of investor presentations over five years. Perhaps that’s unsurprising, since Europe has some of the most strict emission laws, while the U.S. is the only country on the planet exiting the Paris accord."]
[]
["Reuters•3 days ago"]
["U.S. energy companies fume over rejected steel tariff exemptions"]
["The U.S. Commerce Department recently granted a tariff exemption to oil major Chevron for its imports of 4.5-inch Japanese steel tubes for oil exploration. The reason: multiple U.S. steelmakers objected to Borusan's application, arguing they could supply the product, according to the department. Chevron drew no such objections."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•3 days ago"]
["How ExxonMobil’s Dividend Yield Has Trended"]
["ExxonMobil (XOM) has paid dividends steadily for many years. On July 25, ExxonMobil announced it will pay Q3 dividends of $0.82 per share on September 10. This dividend payment represents 9.3% growth over the dividends paid in Q3 2016."]
[]
["Market Realist•3 days ago"]
["What’s ExxonMobil’s Stock Price Forecast until September 28?"]
["In the previous part, we looked at ExxonMobil’s moving average trend. Now, we’ll consider its implied volatility to forecast its stock price range until September 28, 2018."]
[]
["Zacks•3 days ago"]
["Should You Invest in the Fidelity MSCI Energy Index ETF (FENY)?"]
["Sector ETF report for FENY"]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Chevron Corp."]
["Chevron Corp NYSE:CVX"]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Yahoo Finance Video•5 hours ago"]
["Gas prices climb as Labor Day holiday weekend kicks off"]
["A year ago gas prices were 38 cents less during the Labor Day holiday weekend. Yahoo Finance’s Dan Howley joins Robert Sinclair of AAA to discuss what we can expect this holiday weekend and if we could see oil prices drop anytime soon."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["XOM",80.12,-0.39,-4.7999999999999996E-3]
["Exxon Mobil Corporation"]
["COP",73.349999999999994,-0.21,-2.8999999999999998E-3]
["ConocoPhillips"]
["JNJ",134.55000000000001,-0.4,-3.0000000000000001E-3]
["Johnson & Johnson"]
["PG",82.885000000000005,-0.52500000000000002,-6.3E-3]
["Procter & Gamble Company (The)"]
["BP",42.854999999999997,-0.72499999999999998,-1.66E-2]
["BP p.l.c."]
["Recommendation Rating"]
[]
[2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (20)"]
[]
["Current 118.53"]
["Average 147.12"]
["Low 128.00"]
["High 187.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"CVX Mktw Sum","index":69,"n_rows":939,"n_cols":5,"rows_kept":939,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Chevron Corp."]
["NYSE: CVX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Chevron Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:46 p.m."]
[]
["CVX"]
["/quotes/zigman/289939/composite"]
[]
["$"]
[]
[118.45]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.69m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/289939/composite"]
[]
["Previous close"]
[]
[119.81]
[]
[118.45]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[118.09]
[]
[119.4]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[107.51]
[]
[133.88]
[]
[]
[]
["Company Description"]
[]
["Chevron Corp. engages in the provision of administrative, financial management, and technology support for energy and chemical operations. It operates through the Upstream and Downstream segments. The Upstream segment consists of exploration, development, and production of crude oil and natural gas;..."]
[]
["Chevron Corp. engages in the provision of administrative, financial management, and technology support for energy and chemical operations. It operates through the Upstream and Downstream segments. The Upstream segment consists of exploration, development, and production of crude oil and natural gas; liquefaction, transportation, and regasification associated with liquefied natural gas; transporting crude oil by major international oil export pipelines; processing, transporting, storage, and marketing of natural gas; and a gas-to-liquids plant. The Downstream segment comprises refining of crude oil into petroleum products; marketing of crude oil and refined products; transporting of crude oil and refined products by pipeline, marine vessel, motor equipment, and rail car; and manufacturing and marketing of commodity petrochemicals, plastics for industrial uses, and fuel and lubricant additives. The company was founded in 1906 and is headquartered in San Ramon, CA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[24.82]
[]
["P/E Ratio (with extraordinary items)"]
[]
[19.05]
[]
["P/E Ratio (without extraordinary items)"]
[]
[25.84]
[]
["Price to Sales Ratio"]
[]
[1.76]
[]
["Price to Book Ratio"]
[]
[1.61]
[]
["Price to Cash Flow Ratio"]
[]
[11.58]
[]
["Enterprise Value to EBITDA"]
[]
[11.83]
[]
["Enterprise Value to Sales"]
[]
[1.78]
[]
["Total Debt to Enterprise Value"]
[]
[0.14000000000000001]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[2596898]
[]
["Income Per Employee"]
[]
[177168]
[]
["Receivables Turnover"]
[]
[9.15]
[]
["Total Asset Turnover"]
[]
[0.52]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.03]
[]
["Quick Ratio"]
[]
[0.83]
[]
["Cash Ratio"]
[]
[0.17]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[14.37]
[]
["Operating Margin"]
[]
[1.92]
[]
["Pretax Margin"]
[]
[6.84]
[]
["Net Margin"]
[]
[6.82]
[]
["Return on Assets"]
[]
[3.58]
[]
["Return on Equity"]
[]
[6.26]
[]
["Return on Total Capital"]
[]
[4.8600000000000003]
[]
["Return on Invested Capital"]
[]
[5.07]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[26.17]
[]
["Total Debt to Total Capital"]
[]
[20.74]
[]
["Total Debt to Total Assets"]
[]
[15.27]
[]
["Long-Term Debt to Equity"]
[]
[22.66]
[]
["Long-Term Debt to Total Capital"]
[]
[17.96]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Michael K. Wirth",57,1982,"Chairman & Chief Executive Officer"]
["Ms. Patricia E. Yarrington",60,1980,"Chief Financial Officer & Vice President"]
["Mr. Joseph C. Geagea",56,1982,"EVP-Technology, Projects & Services Divisions"]
["Mr. James William Johnson",58,1981,"Executive Vice President-Upstream Division"]
["Mr. Mark A. Nelson",54,1985,"Vice President-Midstream, Strategy & Policy"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43293,"James William Johnson",4750,"  Disposition at $124.2 per share. ",589950]
[null,"Executive Vice President"]
[43293,"James William Johnson",4750,"  Derivative/Non-derivative trans. at $73.7 per share. ",350075]
[null,"Executive Vice President"]
[43265,"James William Johnson",600,"  Disposition at $127.54 per share. ",76524]
[null,"Executive Vice President"]
[43265,"James William Johnson",4150,"  Disposition at $126.88 per share. ",526552]
[null,"Executive Vice President"]
[43265,"James William Johnson",4750,"  Derivative/Non-derivative trans. at $73.7 per share. ",350075]
[null,"Executive Vice President"]
[43250,"Enrique Hernandez",1853,"  Award at $0 per share. ",0]
[null,"Director"]
[43250,"Charles Wick Moorman",1853,"  Award at $0 per share. ",0]
[null,"Director"]
[43250,"Alice P. Gast",1853,"  Award at $0 per share. ",0]
[null,"Director"]
[43250,"Ronald D. Sugar",1853,"  Award at $0 per share. ",0]
[null,"Director"]
[43250,"Dambisa F. Moyo",1853,"  Award at $0 per share. ",0]
[null,"Director"]
[43250,"Wanda M. Austin",1853,"  Award at $0 per share. ",0]
[null,"Director"]
[43250,"Inge G. Thulin",1853,"  Award at $0 per share. ",0]
[null,"Director"]
[43250,"John B. Frank",1853,"  Award at $0 per share. ",0]
[null,"Director"]
[43250,"Donald James Umpleby",1853,"  Award at $0 per share. ",0]
[null,"Director"]
[43242,"James William Johnson",9500,"  Disposition at $129.44 per share. ",1229680]
[null,"Executive Vice President"]
[43242,"James William Johnson",9500,"  Derivative/Non-derivative trans. at $69.7 per share. ",662150]
[null,"Executive Vice President"]
[43237,"Linnet F. Deily",1800,"  Gift at $0 per share. ",0]
[null,"Director"]
[43234,"Pierre R. Breber",25000,"  Disposition at $130.41 per share. ",3260250]
[null,"Executive Vice President"]
[43234,"Pierre R. Breber",25000,"  Derivative/Non-derivative trans. at $94.64 per share. ",2366000]
[null,"Executive Vice President"]
[43231,"Joseph C. Geagea",12000,"  Disposition at $130 per share. ",1560000]
[null,"Executive Vice President"]
[43231,"Patricia E. Yarrington",135000,"  Disposition at $130 per share. ",17550000]
[null,"VP & Chief Financial Officer"]
[43231,"Charles Wick Moorman",125,"  Gift at $0 per share. ",0]
[null,"Director"]
[43231,"Joseph C. Geagea",12000,"  Derivative/Non-derivative trans. at $69.7 per share. ",836400]
[null,"Executive Vice President"]
[43231,"Patricia E. Yarrington",135000,"  Derivative/Non-derivative trans. at $73.7 per share. ",9949500]
[null,"VP & Chief Financial Officer"]
[43231,"Charles Wick Moorman",125,"  Gift at $0 per share. ",0]
[null,"Director"]
[43229,"R. Hewitt Pate",25500,"  Disposition at $129.97 per share. ",3314235]
[null,"VP and General Counsel"]
[43229,"Joseph C. Geagea",12000,"  Disposition at $129 per share. ",1548000]
[null,"Executive Vice President"]
[43229,"R. Hewitt Pate",25500,"  Derivative/Non-derivative trans. at $73.7 per share. ",1879350]
[null,"VP and General Counsel"]
[43229,"Joseph C. Geagea",12000,"  Derivative/Non-derivative trans. at $69.7 per share. ",836400]
[null,"Executive Vice President"]
[43227,"Michael K. Wirth",130000,"  Disposition at $128 per share. ",16640000]
[null,"Chairman and CEO; Director"]
[43227,"Joseph C. Geagea",12000,"  Disposition at $128.04 per share. ",1536480]
[null,"Executive Vice President"]
[43227,"Michael K. Wirth",130000,"  Derivative/Non-derivative trans. at $69.7 per share. ",9061000]
[null,"Chairman and CEO; Director"]
[43227,"Joseph C. Geagea",12000,"  Derivative/Non-derivative trans. at $69.7 per share. ",836400]
[null,"Executive Vice President"]
[43223,"R. Hewitt Pate",1000,"  Gift at $0 per share. ",0]
[null,"VP and General Counsel"]
["/news/latest/company/us/cvx"]
[]
["MarketWatch News on CVX"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["7 min ago3:39 p.m. Aug. 31, 2018"]
[]
["- Philip van Doorn"]
[]
["Caterpillar's stock sinks to 10-month low, to pace Dow decliners"]
[]
["10:29 a.m. Aug. 15, 2018"]
[]
["- Tomi Kilgore"]
[]
["Soros Fund buys Facebook, Twitter but trims stakes in Alphabet and Amazon"]
[]
["5:38 p.m. Aug. 14, 2018"]
[]
["- Sue Chang"]
[]
["BP profit shoots up, boosted by higher oil prices"]
[]
["6:56 a.m. July 31, 2018"]
[]
["- MarketWatch.com"]
[]
["AmEx, Visa stocks exact the biggest toll from Dow industrials in early trade "]
[]
["11:07 a.m. July 30, 2018"]
[]
["- Mark DeCambre"]
[]
["BP's shale deal signals rev-up in ambitions"]
[]
["2:22 a.m. July 30, 2018"]
[]
["- MarketWatch.com"]
[]
["Stock market ends lower after disappointing results from Twitter, bellwethers "]
[]
["4:33 p.m. July 27, 2018"]
[]
["- Barbara Kollmeyer"]
[]
["Exxon is getting punished as profit disappoints"]
[]
["2:13 p.m. July 27, 2018"]
[]
["- Claudia Assis"]
[]
["Stocks edge higher at the open, set to notch weekly gains as GDP comes in at fastest pace in 4 years"]
[]
["9:33 a.m. July 27, 2018"]
[]
["- Mark DeCambre"]
[]
["Carmaggedon? Big hits to GM, Ford and Fiat Chryslerâ€™s stocks are â€˜rattling nervesâ€™"]
[]
["8:45 a.m. July 27, 2018"]
[]
["- Victor Reklaitis"]
[]
["Chevron's stock drops after earnings and revenue miss"]
[]
["8:44 a.m. July 27, 2018"]
[]
["- Tomi Kilgore"]
[]
["Chevron Q2 net oil-equivalent production 2.83 mln barrels per day vs. 2.78 mln a year ago"]
[]
["8:34 a.m. July 27, 2018"]
[]
["- Tomi Kilgore"]
[]
["Chevron Q2 total revenue $42.24 bln vs. $34.48 bln a year ago; FactSet consensus $45.65 bln"]
[]
["8:33 a.m. July 27, 2018"]
[]
["- Tomi Kilgore"]
[]
["Chevron Q2 reported earnings include $270 mln receivable write down"]
[]
["8:32 a.m. July 27, 2018"]
[]
["- Tomi Kilgore"]
[]
["Chevron Q2 FactSet EPS consensus $2.09"]
[]
["8:32 a.m. July 27, 2018"]
[]
["- Tomi Kilgore"]
[]
["Chevron shares fall 2.2% premarket"]
[]
["8:32 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Chevron Q2 EPS $1.78 vs. 77 cents"]
[]
["8:31 a.m. July 27, 2018"]
[]
["- Tomi Kilgore"]
[]
["Veteran manager of $19 billion Franklin dividend fund names six of his favorite stocks"]
[]
["7:33 a.m. July 18, 2018"]
[]
["- Philip van Doorn"]
[]
["Hereâ€™s what to do with oil stocks and ETFs as oil prices crash"]
[]
["11:41 a.m. July 17, 2018"]
[]
["- Nigam Arora"]
[]
["U.S. stocks halt 4-day win streak as latest China tariffs rekindle trade-war jitters"]
[]
["4:31 p.m. July 11, 2018"]
[]
["- Sara Sjolin"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/cvx"]
[]
["Other News on CVX"]
[]
["3 Top Stocks With High Dividend Yields"]
[]
["6:00 a.m. Today6:00 a.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["Texas oil production drops for first time since February 2017"]
[]
["5:55 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Buy Oil Stocks For The Last 4 Months Of The Year"]
[]
["11:50 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Reuters: Venezuela's port woes stall oil exports to Rosneft, U.S. companies"]
[]
["10:46 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["3 Top Index Funds to Keep You in the Investing Game"]
[]
["8:52 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["Chevron: Options To Boost The Yield"]
[]
["7:19 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["California Moves to Mandate Female Board Directors "]
[]
["10:06 p.m. Aug. 29, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Crude Oil Price Moves Up Following Sizable Inventory Decline"]
[]
["10:22 a.m. Aug. 29, 2018"]
[]
["- 247WallSt.com"]
[]
["Why ExxonMobil Commands Premium Valuations "]
[]
["2:00 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["How ExxonMobilâ€™s Dividend Yield Has Trended "]
[]
["1:59 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Whatâ€™s ExxonMobilâ€™s Stock Price Forecast until September 28? "]
[]
["1:59 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Short Interest in XOM Has Fallen "]
[]
["1:59 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Which Institutions Are Buying ExxonMobil Stock? "]
[]
["1:59 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Oil Giant Saudi Aramco Wants to Become a King of Patents"]
[]
["7:00 a.m. Aug. 28, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Druckenmiller and Soros Took Advantage of Oil Rally in Q2: 13F"]
[]
["5:44 p.m. Aug. 27, 2018"]
[]
["- Investopedia.com"]
[]
["Brokers Tag 90 Champions, Contenders, And Challengers As Wall St. Dividend Stars For August"]
[]
["3:59 p.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["500,000 BPD Could Come Back Online, And Why That Matters To Chevron"]
[]
["7:38 a.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Major Oil Stocks See Rising Tide in Short Interest"]
[]
["6:41 a.m. Aug. 27, 2018"]
[]
["- 247WallSt.com"]
[]
["Everything You Need to Know About Investing in Oil"]
[]
["8:04 p.m. Aug. 24, 2018"]
[]
["- Motley Fool"]
[]
["4 Dow Titans Ready to Topple Over At Any Moment"]
[]
["10:46 a.m. Aug. 24, 2018"]
[]
["- InvestorPlace.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Chevron Corp."]
[]
["6001 Bollinger Canyon Road"]
[]
["San Ramon, California 94583-2324"]
[]
["Phone"]
[]
["1 9258421000"]
[]
["Industry"]
[]
["Major Oil & Gas"]
[]
["Sector"]
[]
["Companies on the Energy Service"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$134.78B"]
[]
["Net Income"]
[]
["$9.20B"]
[]
["2017 Sales Growth"]
[]
[0.22]
[]
["Employees"]
[]
[51900]
[]
["Annual Report for CVX"]
[]
["/news/pressrelease/company/us/cvx"]
[]
["Press Releases on CVX"]
[]
["Chevron Introduces Techron® Protection Plus Marine Fuel System Treatment Formulated for Continuous Protection of Boat Engines and Fuel Systems During Regular Operation and Storage"]
[]
["8:57 a.m. Aug. 15, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Chevron Phillips Chemical Names James Becker Vice President Polymers and Sustainability"]
[]
["9:00 a.m. Aug. 9, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Chevron Announces $500,000 for California Fire Relief Efforts"]
[]
["8:00 a.m. Aug. 7, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Chevron Corporation to Host Earnings Call"]
[]
["9:04 a.m. July 27, 2018"]
[]
["- ACCESSWIRE"]
[]
["Chevron Announces Quarterly Dividend"]
[]
["4:30 p.m. July 25, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Southern District of New York Dismisses Climate Change Case Against Chevron"]
[]
["6:46 p.m. July 19, 2018"]
[]
["- BusinessWire - BZX"]
[]
["5 Companies to Watch as Energy Stocks Surge"]
[]
["8:00 a.m. July 10, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Argentine Appeals Court Rejects Fraudulent Ecuadorian Judgment Against Chevron"]
[]
["11:00 a.m. July 5, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Advisory: Chevron Corporationâ€™s 2Q 2018 Earnings Conference Call and Webcast"]
[]
["1:00 p.m. June 28, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Today's Research Reports on Trending Tickers: Chevron and Diamond Offshore Drilling"]
[]
["8:10 a.m. June 28, 2018"]
[]
["- ACCESSWIRE"]
[]
["Kosmos Energy Provides Update on Exploration Drilling Program Offshore Suriname"]
[]
["2:00 a.m. June 26, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Northern District of California Grants Chevronâ€™s Motion to Dismiss Climate Change Case"]
[]
["11:18 p.m. June 25, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Chevron Becomes the Houston Texansâ€™ First-Ever Official Volunteerism Partner"]
[]
["10:00 a.m. June 25, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Automotive Lubricants Market 2018 â€“ Global Industry Analysis, Segments, Industry News, Emerging Technologies, Major Geographies, Key Players and Current Industry Forecast 2027"]
[]
["6:45 a.m. June 11, 2018"]
[]
["- Heraldkeeper"]
[]
["Chevron Reports Strong Performance at Annual Stockholders Meeting"]
[]
["1:57 p.m. May 30, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Gibraltar Supreme Court Awards Chevron $38 Million Against Ecuadorian Conspirators"]
[]
["6:29 p.m. May 25, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Canadian Appeal Court Affirms Dismissal of Suit Against Chevron Subsidiary"]
[]
["7:22 p.m. May 23, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Automotive Lubricants 2018 Global Industry Key Players, Share, Trend, Segmentation and Forecast to 2027"]
[]
["2:41 a.m. May 21, 2018"]
[]
["- Heraldkeeper"]
[]
["Amyris Sustainable Lubricants Joint Venture Company, Novvi, and Chevron Enter Agreement To Develop and Bring To Market New Renewable Base Oil Technologies"]
[]
["8:30 a.m. May 18, 2018"]
[]
["- GlobeNewswire"]
[]
["Ex-Dividend Alert: Chevron Has Raised Dividend for 32 Consecutive Years; Will Trade Ex-Dividend on May 17, 2018"]
[]
["7:37 a.m. May 16, 2018"]
[]
["- ACCESSWIRE"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:46 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25947.53]
[-39.39]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8105.47]
[17.11]
[2.0999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.57]
[-1.56]
[-5.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CVX Mkwt Basic","index":70,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"CVX Yahoo Gr","index":71,"n_rows":257,"n_cols":5,"rows_kept":257,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 14 mins"]
["S&P 500"]
[2899.18]
["-1.95(-0.07%)"]
["Dow 30"]
[25942.94]
["-43.98(-0.17%)"]
["Nasdaq"]
[8104.54]
["+16.17(+0.20%)"]
["Russell 2000"]
[1737.52]
["+5.17(+0.30%)"]
["Crude Oil"]
[69.89]
["-0.36(-0.51%)"]
["Gold"]
[1206]
["+1.00(+0.08%)"]
["Silver"]
[14.56]
["-0.03(-0.23%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Chevron Corporation (CVX)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["118.46-1.35 (-1.13%)"]
["As of 3:46PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",119.81]
["Open",119.4]
["Bid","118.44 x 800"]
["Ask","118.47 x 1400"]
["Day's Range","118.09 - 119.40"]
["52 Week Range","107.51 - 133.88"]
["Volume",2813927]
["Avg. Volume",5495327]
["Market Cap","226.987B"]
["Beta",1.1299999999999999]
["PE Ratio (TTM)",18.649999999999999]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","4.48 (3.74%)"]
["Ex-Dividend Date",43328]
["1y Target Est",147.12]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",15,14,15,21]
["Avg. Estimate",2.15,2.16,7.84,8.7899999999999991]
["Low Estimate",1.85,1.77,6.29,4.95]
["High Estimate",2.66,2.95,9.27,11.31]
["Year Ago EPS",0.85,0.72,3.7,7.84]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",5,5,8,8]
["Avg. Estimate","47.03B","47.14B","176.99B","179.83B"]
["Low Estimate","42.19B","41.14B","164.72B","164.44B"]
["High Estimate","53.85B","65.47B","199.32B","216.7B"]
["Year Ago Sales","36.2B","37.62B","141.72B","176.99B"]
["Sales Growth (year/est)",0.29899999999999999,0.253,0.249,1.6E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",0.98,1.22,1.48,2.09]
["EPS Actual",0.85,0.72,1.9,1.78]
["Difference",-0.13,-0.5,0.42,-0.31]
["Surprise %",-0.13300000000000001,-0.41,0.28399999999999997,-0.14799999999999999]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",2.15,2.16,7.84,8.7899999999999991]
["7 Days Ago",2.14,2.15,7.84,8.7200000000000006]
["30 Days Ago",2.15,2.15,8.0399999999999991,8.67]
["60 Days Ago",2.2000000000000002,2,8.09,8.4499999999999993]
["90 Days Ago",2.0099999999999998,1.79,7.77,7.96]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days",1,1,1,1]
["Up Last 30 Days",1,1,5,5]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A",1]
["Growth Estimates","CVX","Industry","Sector","S&P 500"]
["Current Qtr.",1.5289999999999999,"N/A","N/A",0.47]
["Next Qtr.",2,"N/A","N/A",0.46]
["Current Year",1.119,"N/A","N/A",0.22]
["Next Year",0.121,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.54569999999999996,"N/A","N/A",0.11]
["Past 5 Years (per annum)",-0.22090000000000001,"N/A","N/A","N/A"]
[]
["Reuters•2 hours ago"]
["Venezuela's PDVSA to divert tankers to nearby port after accident - sources"]
["A tanker collision that damaged Jose port's South dock and forced its closure has added to delays in loading crude for export, especially to customers such as Russia's Rosneft (ROSN.MM) and U.S.-based Valero Energy Corp (VLO.N) and Chevron Corp (CVX.N). Oil tankers that were assigned to load diluted and upgraded crudes at Jose's South dock would be diverted to neighbouring Puerto la Cruz terminal under the proposed plan."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Zacks•5 hours ago"]
["The Zacks Analyst Blog Highlights: ExxonMobil, Chevron, Phillips 66, Marathon and Helix Energy"]
["The Zacks Analyst Blog Highlights: ExxonMobil, Chevron, Phillips 66, Marathon and Helix Energy"]
[]
["Kiplinger•5 hours ago"]
["7 Dow Stocks at a Reasonable Price"]
["Stocks might be hitting all-time highs, but there still are bargains to be found, especially among the blue-chip stocks in the Dow Jones Industrial Average. The exclusive club of 30 Dow stocks is bristling with names that remain reasonably priced even as the industrial average approaches its own all-time closing high of 26,616.71 set on Jan. 28, 2018. Whether they're beaten-down value plays or stocks that don't adequately reflect their companies' long-term earnings growth, plenty of Dow Jones stocks are on sale. The Standard & Poor's 500-stock index currently trades at 16.6 times expected earnings, according to data from Thomson Reuters. With that as our starting point, we screened the Dow for stocks with forward price-to-earnings multiples of less than 16.6. Next, we looked at projected earnings growth rates, historical valuations, analyst commentary and broker recommendations. Lastly, we looked at dividend yields, which are an important component of future total returns. After applying those criteria, these names stand out as great Dow stocks trading a reasonable price. SEE ALSO: 53 Best Dividend Stocks for 2018 and Beyond"]
[]
["Zacks•yesterday"]
["Dividend Hikes in Vogue: Will Shell (RDS.A) Follow the Trend?"]
["While investors would like Shell (RDS.A) to hike its dividend, we believe the oil major would not want to undo its great work over the past couple of years."]
[]
["Zacks•yesterday"]
["Oil Finds Higher Ground After U.S. Crude Inventories Fall"]
["U.S. crude oil stockiles fell sharply last week as exports rose to an average of 1.78 million barrels per day, the Energy Information Administration said on Wednesday."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•2 days ago"]
["Why Short Interest in XOM Has Fallen"]
["In the previous part of this series, we reviewed institutional activity in ExxonMobil (XOM). Now let’s look at changes in short interest in XOM. Short interest (percentage of outstanding shares) in XOM has fallen from 0.74% on July 2 (the beginning of the current quarter) to the current level of 0.65%. A fall in short interest usually shows that the bearish sentiment for the stock has fallen. However, during the same period, XOM’s stock price has fallen 2.6%."]
[]
["Market Realist•2 days ago"]
["Which Institutions Are Buying ExxonMobil Stock?"]
["In the previous part of this series, we reviewed ExxonMobil’s (XOM) dividend yield trend, which stands at 4.1% currently. Now, let’s look at which institutions bought and sold XOM in the second quarter based on the latest 13-F filings."]
[]
["Bloomberg•2 days ago"]
["European Oil Majors Are Out-Talking American Peers on Climate"]
["If you want to know what the world’s biggest oil companies are saying to their shareholders about climate change, look to Europe. BP Plc, the U.K. energy giant that suffered a catastrophic oil spill eight years ago, refers to “carbon,” “emissions” and the Paris climate agreement more than any other major, according to an analysis of investor presentations over five years. Perhaps that’s unsurprising, since Europe has some of the most strict emission laws, while the U.S. is the only country on the planet exiting the Paris accord."]
[]
["Reuters•3 days ago"]
["U.S. energy companies fume over rejected steel tariff exemptions"]
["The U.S. Commerce Department recently granted a tariff exemption to oil major Chevron for its imports of 4.5-inch Japanese steel tubes for oil exploration. The reason: multiple U.S. steelmakers objected to Borusan's application, arguing they could supply the product, according to the department. Chevron drew no such objections."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Market Realist•3 days ago"]
["How ExxonMobil’s Dividend Yield Has Trended"]
["ExxonMobil (XOM) has paid dividends steadily for many years. On July 25, ExxonMobil announced it will pay Q3 dividends of $0.82 per share on September 10. This dividend payment represents 9.3% growth over the dividends paid in Q3 2016."]
[]
["Market Realist•3 days ago"]
["What’s ExxonMobil’s Stock Price Forecast until September 28?"]
["In the previous part, we looked at ExxonMobil’s moving average trend. Now, we’ll consider its implied volatility to forecast its stock price range until September 28, 2018."]
[]
["Zacks•3 days ago"]
["Should You Invest in the Fidelity MSCI Energy Index ETF (FENY)?"]
["Sector ETF report for FENY"]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Chevron Corp."]
["Chevron Corp NYSE:CVX"]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Yahoo Finance Video•5 hours ago"]
["Gas prices climb as Labor Day holiday weekend kicks off"]
["A year ago gas prices were 38 cents less during the Labor Day holiday weekend. Yahoo Finance’s Dan Howley joins Robert Sinclair of AAA to discuss what we can expect this holiday weekend and if we could see oil prices drop anytime soon."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["XOM",80.069999999999993,-0.44,-5.4000000000000003E-3]
["Exxon Mobil Corporation"]
["COP",73.33,-0.23,-3.0999999999999999E-3]
["ConocoPhillips"]
["JNJ",134.46,-0.49,-3.5999999999999999E-3]
["Johnson & Johnson"]
["PG",82.855000000000004,-0.55500000000000005,-6.7000000000000002E-3]
["Procter & Gamble Company (The)"]
["BP",42.84,-0.74,-1.7000000000000001E-2]
["BP p.l.c."]
["Recommendation Rating"]
[]
[2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (20)"]
[]
["Current 118.46"]
["Average 147.12"]
["Low 128.00"]
["High 187.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"CVX Mktwth Gr","index":72,"n_rows":381,"n_cols":5,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Chevron Corp."]
["NYSE: CVX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Chevron Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:47 p.m."]
[]
["CVX"]
["/quotes/zigman/289939/composite"]
[]
["$"]
[]
[118.47]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.70m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/289939/composite"]
[]
["Previous close"]
[]
[119.81]
[]
[118.47]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[118.09]
[]
[119.4]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[107.51]
[]
[133.88]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",144.4]
["Number of Ratings:",22,"Current Quarters Estimate:",2.15]
["FY Report Date:",43435,"Current Year's Estimate:",7.78]
["Last Quarter's Earnings:",1.78,"Median PE on CY Estimate:",15.27]
["Year Ago Earnings:",4.1900000000000004,"Next Fiscal Year Estimate:",8.83]
[null,null,"Median PE on Next FY Estimate:",14]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",15,14,18,21]
["Mean Estimate",2.15,2.16,7.78,8.83]
["High Estimates",2.66,2.95,8.44,11.11]
["Low Estimates",1.85,1.77,6.3,6.66]
["Coefficient Variance",10.57,14.85,6.45,13.83]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",13,12,14]
["OVERWEIGHT",2,2,1]
["HOLD",7,8,8]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["BP Stock Up on Its Q2 2018 Earnings Release Day"]
[]
["8:49 a.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["BPâ€™s Q2 2018 Results Boosted by Robust Upstream Earnings"]
[]
["8:48 a.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Stronger Upstream Earnings Boost Chevronâ€™s Q2 Earnings"]
[]
["12:18 p.m. July 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Do Wall Street Analysts Like Chevron?"]
[]
["1:49 p.m. Aug. 22, 2018"]
[]
["- MarketRealist.com"]
[]
["BP Stock: Analysts Are Mostly on the Fence"]
[]
["1:22 p.m. Aug. 16, 2018"]
[]
["- MarketRealist.com"]
[]
["Comparing Analystsâ€™ Ratings for XOM, CVX, Shell, and BP Post-Q2"]
[]
["10:58 a.m. Aug. 3, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:47 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25944.22]
[-42.7]
[-1.6000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8104.56]
[16.2]
[2E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.23]
[-1.9]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CVX Income Qtr","index":73,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Chevron Corp."]
["NYSE: CVX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Chevron Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:47 p.m."]
[]
["CVX"]
["/quotes/zigman/289939/composite"]
[]
["$"]
[]
[118.42]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.71m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/289939/composite"]
[]
["Previous close"]
[]
[119.81]
[]
[118.42]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[118.09]
[]
[119.4]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[107.51]
[]
[133.88]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Chevron Corp."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","32.76B","34.09B","36.57B","35.98B","40.66B"]
["Sales Growth","-",4.0500000000000001E-2,7.2800000000000004E-2,-1.61E-2,0.13]
["Cost of Goods Sold (COGS) incl. D&A","28.43B","29.05B","31.43B","30.37B","34.61B"]
["COGS excluding D&A","23.11B","23.82B","26.63B","26.04B","30.06B"]
["Depreciation & Amortization Expense","5.32B","5.23B","4.79B","4.33B","4.56B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",2.1999999999999999E-2,8.1600000000000006E-2,-3.3500000000000002E-2,0.13969999999999999]
["Gross Income","4.33B","5.03B","5.14B","5.61B","6.04B"]
["Gross Income Growth","-",0.16200000000000001,2.1700000000000001E-2,9.0399999999999994E-2,7.7399999999999997E-2]
["Gross Profit Margin","-","-","-","-",0.14860000000000001,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","991M","1.24B","1.35B","807M","1.12B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","991M","1.24B","1.35B","807M","1.12B"]
["SGA Growth","-",0.2492,8.9700000000000002E-2,-0.40179999999999999,0.3866]
["Other Operating Expense","3.07B","3.21B","3.18B","1.34B","1.36B"]
["Unusual Expense","(121M)","202M","193M","21M","182M"]
["EBIT after Unusual Expense","121M","(202M)","(193M)","(21M)","(182M)"]
["Non Operating Income/Expense","288M","1.28B","299M","159M","251M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","1.32B","1.04B","936M","1.64B","1.49B"]
["Interest Expense","48M","35M","173M","159M","217M"]
["Interest Expense Growth","-",-0.27079999999999999,3.9428999999999998,-8.09E-2,0.36480000000000001]
["Gross Interest Expense","228M","230M","228M","227M","237M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","1.95B","2.66B","1.48B","5.07B","4.91B"]
["Pretax Income Growth","-",0.36099999999999999,-0.44280000000000003,2.4253999999999998,-3.3099999999999997E-2]
["Pretax Margin","-","-","-","-",0.1206,"NA"]
["Income Tax","487M","672M","(1.64B)","1.41B","1.48B"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.47B","1.99B","3.12B","3.66B","3.42B"]
["Minority Interest Expense","16M","34M","7M","21M","13M"]
["Net Income","1.45B","1.95B","3.11B","3.64B","3.41B"]
["Net Income Growth","-",0.34620000000000001,0.59379999999999999,0.1694,-6.2899999999999998E-2]
["Net Margin Growth","-","-","-","-",8.3799999999999999E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.45B","1.95B","3.11B","3.64B","3.41B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.45B","1.95B","3.11B","3.64B","3.41B"]
["EPS (Basic)",0.77,1.04,1.65,1.92,1.79]
["EPS (Basic) Growth","-",0.34649999999999997,0.59140000000000004,0.1636,-6.7699999999999996E-2]
["Basic Shares Outstanding","1.88B","1.88B","1.89B","1.9B","1.9B"]
["EPS (Diluted)",0.77,1.03,1.63,1.9,1.78]
["EPS (Diluted) Growth","-",0.3377,0.58460000000000001,0.1641,-6.3200000000000006E-2]
["Diluted Shares Outstanding","1.89B","1.9B","1.91B","1.91B","1.92B"]
["EBITDA","5.6B","5.81B","5.41B","7.79B","8.12B"]
["EBITDA Growth","-",3.8199999999999998E-2,-7.0199999999999999E-2,0.44140000000000001,4.2099999999999999E-2]
["EBITDA Margin","-","-","-","-",0.19969999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:47 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25942.91]
[-44.01]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8104.24]
[15.88]
[2E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.09]
[-2.04]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CVX Balance Qtr","index":74,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Chevron Corp."]
["NYSE: CVX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Chevron Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:47 p.m."]
[]
["CVX"]
["/quotes/zigman/289939/composite"]
[]
["$"]
[]
[118.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.71m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/289939/composite"]
[]
["Previous close"]
[]
[119.81]
[]
[118.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[118.09]
[]
[119.4]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[107.51]
[]
[133.88]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Chevron Corp."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","4.78B","6.65B","4.82B","6.5B","8.03B"]
["Cash Only","4.76B","6.64B","4.81B","6.47B","7.97B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",0.39350000000000002,-0.27529999999999999,0.3488,0.2339]
["Cash & ST Investments / Total Assets",1.8800000000000001E-2,2.6100000000000002E-2,1.9E-2,2.5399999999999999E-2,3.1099999999999999E-2]
["Total Accounts Receivable","13.17B","14.12B","15.35B","15.77B","16.67B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","490M","-","-"]
["Bad Debt/Doubtful Accounts","-","-","(490M)","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",7.2599999999999998E-2,8.6999999999999994E-2,2.7199999999999998E-2,5.7099999999999998E-2]
["Accounts Receivable Turnover",2.4900000000000002,2.41,2.38,2.2799999999999998,2.44]
["Inventories","6.08B","5.76B","5.59B","6.13B","6.64B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","2.61B","2.86B","2.8B","3.32B","2.92B"]
["Miscellaneous Current Assets","2.61B","2.86B","2.8B","3.32B","2.92B"]
["Total Current Assets","26.63B","29.4B","28.56B","31.73B","34.26B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","178.18B","178.44B","177.71B","175.85B","174.24B"]
["Property, Plant & Equipment - Gross","337.55B","343.07B","344.49B","344.98B","343.54B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","159.38B","164.63B","166.77B","169.13B","169.3B"]
["Total Investments and Advances","32.91B","33.7B","33.63B","34.57B","34.97B"]
["Other Long-Term Investments","1.2B","1.3B","1.13B","1.1B","731M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","4.54B","4.53B","4.53B","4.53B","4.52B"]
["Net Goodwill","4.54B","4.53B","4.53B","4.53B","4.52B"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","9.95B","6.08B","1.78B","7.05B","7.37B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","254.6B","255.16B","253.81B","256.44B","257.93B"]
["Assets - Total - Growth","-",2.2000000000000001E-3,-5.3E-3,1.04E-2,5.7999999999999996E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","8.78B","7.9B","5.19B","8.6B","8.6B"]
["Short Term Debt","8.78B","7.9B","-","8.6B","8.6B"]
["Current Portion of Long Term Debt","-","-","5.19B","-","-"]
["Accounts Payable","12.06B","13.08B","14.57B","14.48B","15.72B"]
["Accounts Payable Growth","-",8.5199999999999998E-2,0.1132,-5.8999999999999999E-3,8.5800000000000001E-2]
["Income Tax Payable","1.33B","1.12B","1.6B","1.87B","1.68B"]
["Other Current Liabilities","5.79B","6.12B","6.38B","5.68B","5.86B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","5.79B","6.12B","6.38B","5.68B","5.86B"]
["Total Current Liabilities","27.96B","28.22B","27.74B","30.63B","31.86B"]
["Long-Term Debt","34.08B","34.08B","33.57B","31.14B","29.92B"]
["Long-Term Debt excl. Capitalized Leases","33.99B","33.98B","33.48B","31.05B","29.78B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","93M","92M","94M","90M","140M"]
["Provision for Risks & Charges","7.21B","6.68B","7.42B","7.35B","7.05B"]
["Deferred Taxes","17.07B","17.44B","9.9B","15.08B","15.15B"]
["Deferred Taxes - Credit","17.07B","17.44B","14.65B","15.08B","15.15B"]
["Deferred Taxes - Debit","-","-","4.75B","-","-"]
["Other Liabilities","20.9B","20.83B","21.11B","20.67B","20.57B"]
["Other Liabilities (excl. Deferred Income)","20.9B","20.83B","21.11B","20.67B","20.57B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","107.21B","107.25B","104.49B","104.88B","104.55B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.42109999999999997,0.42030000000000001,0.41170000000000001,0.40899999999999997,0.40529999999999999]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","146.2B","146.71B","148.12B","150.36B","152.2B"]
["Common Stock Par/Carry Value","1.83B","1.83B","1.83B","1.83B","1.83B"]
["Retained Earnings","173.12B","173.04B","174.11B","175.62B","176.9B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(138M)","(125M)","(105M)","(95M)","(115M)"]
["Unrealized Gain/Loss Marketable Securities","(7M)","(9M)","(5M)","(6M)","(12M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(41.57B)","(41.24B)","(40.83B)","(40.36B)","(39.97B)"]
["Common Equity / Total Assets",0.57420000000000004,0.57499999999999996,0.58360000000000001,0.58630000000000004,0.59009999999999996]
["Total Shareholders' Equity","146.2B","146.71B","148.12B","150.36B","152.2B"]
["Total Shareholders' Equity / Total Assets",0.57420000000000004,0.57499999999999996,0.58360000000000001,0.58630000000000004,0.59009999999999996]
["Accumulated Minority Interest","1.19B","1.2B","1.2B","1.21B","1.18B"]
["Total Equity","147.39B","147.91B","149.32B","151.57B","153.38B"]
["Liabilities & Shareholders' Equity","254.6B","255.16B","253.81B","256.44B","257.93B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:47 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25943.05]
[-43.87]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8104.02]
[15.66]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.07]
[-2.06]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CVX Cash Qtr","index":75,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Chevron Corp."]
["NYSE: CVX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Chevron Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:47 p.m."]
[]
["CVX"]
["/quotes/zigman/289939/composite"]
[]
["$"]
[]
[118.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.71m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/289939/composite"]
[]
["Previous close"]
[]
[119.81]
[]
[118.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[118.09]
[]
[119.4]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[107.51]
[]
[133.88]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Chevron Corp."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","1.47B","1.99B","3.12B","3.66B","3.42B"]
["Net Income Growth","-",0.35470000000000002,0.56999999999999995,0.17349999999999999,-6.4799999999999996E-2]
["Depreciation, Depletion & Amortization","5.32B","5.23B","4.79B","4.33B","4.56B"]
["Depreciation and Depletion","5.32B","5.23B","4.79B","4.33B","4.56B"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(683M)","782M","(2.74B)","383M","127M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(964M)","(1.87B)","(162M)","(947M)","(879M)"]
["Funds from Operations","5.14B","6.13B","5.01B","7.43B","7.23B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(106M)","(761M)","1.22B","(2.39B)","(374M)"]
["Receivables","666M","(1.28B)","(1.01B)","(207M)","(906M)"]
["Accounts Payable","(997M)","1.45B","1.6B","(807M)","1.51B"]
["Other Assets/Liabilities","368M","(953M)","(64M)","(1.02B)","(154M)"]
["Net Operating Cash Flow","5.04B","5.37B","6.23B","5.04B","6.86B"]
["Net Operating Cash Flow Growth","-",6.6299999999999998E-2,0.16009999999999999,-0.1905,0.35930000000000001]
["Net Operating Cash Flow / Sales",0.1537,0.1575,0.1704,0.14019999999999999,0.1686]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(3.22B)","(3.22B)","(3.63B)","(2.98B)","(3.22B)"]
["Capital Expenditures (Fixed Assets)","(3.22B)","(3.22B)","(3.63B)","(2.98B)","(3.22B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",1.1999999999999999E-3,-0.13,0.1792,-7.9799999999999996E-2]
["Capital Expenditures / Sales",-9.8299999999999998E-2,-9.4299999999999995E-2,-9.9299999999999999E-2,-8.2900000000000001E-2,-7.9200000000000007E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","436M","2.33B","391M","111M","678M"]
["Purchase/Sale of Investments","(23M)","(34M)","2M","(18M)","-"]
["Purchase of Investments","(51M)","(54M)","(24M)","(44M)","(26M)"]
["Sale/Maturity of Investments","28M","20M","26M","26M","26M"]
["Other Uses","(1M)","-","1M","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(2.81B)","(916M)","(3.24B)","(2.89B)","(2.54B)"]
["Net Investing Cash Flow Growth","-",0.67369999999999997,-2.536,0.1081,0.1201]
["Net Investing Cash Flow / Sales",-8.5699999999999998E-2,-2.69E-2,-8.8599999999999998E-2,-8.0299999999999996E-2,-6.25E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(2.03B)","(2.03B)","(2.04B)","(2.12B)","(2.13B)"]
["Common Dividends","(2.03B)","(2.03B)","(2.04B)","(2.12B)","(2.13B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","34M","370M","468M","566M","442M"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock","34M","370M","468M","566M","442M"]
["Proceeds from Stock Options","34M","370M","468M","566M","442M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(2.41B)","(910M)","(3.24B)","956M","(1.32B)"]
["Change in Current Debt","(2.38B)","(880M)","2.04B","3.21B","1.49B"]
["Change in Long-Term Debt","(35M)","(30M)","(5.28B)","(2.26B)","(2.81B)"]
["Issuance of Long-Term Debt","(3M)","-","-","73M","72M"]
["Reduction in Long-Term Debt","(32M)","(30M)","(5.28B)","(2.33B)","(2.88B)"]
["Other Funds","(41M)","(25M)","(12M)","(11M)","(44M)"]
["Other Uses","(41M)","(25M)","(12M)","(11M)","(44M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(4.45B)","(2.6B)","(4.82B)","(613M)","(3.05B)"]
["Net Financing Cash Flow Growth","-",0.41649999999999998,-0.85680000000000001,0.87290000000000001,-3.9821]
["Net Financing Cash Flow / Sales",-0.13589999999999999,-7.6200000000000004E-2,-0.13189999999999999,-1.7000000000000001E-2,-7.51E-2]
["Exchange Rate Effect","1M","22M","3M","33M","(78M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(2.22B)","1.88B","(1.83B)","1.57B","1.18B"]
["Free Cash Flow","1.82B","2.16B","2.6B","2.06B","3.64B"]
["Free Cash Flow Growth","-",0.186,0.2051,-0.2064,0.76370000000000005]
["Free Cash Flow Yield","-","-","-","-",-4.1999999999999997E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:47 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25943.53]
[-43.39]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.91]
[15.55]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.06]
[-2.0699999999999998]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CSCO Income St","index":76,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cisco Systems Inc."]
["NASDAQ: CSCO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cisco Systems Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:47 p.m."]
[]
["CSCO"]
["/quotes/zigman/20039/composite"]
[]
["$"]
[]
[47.69]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 14.06m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20039/composite"]
[]
["Previous close"]
[]
[47.15]
[]
[47.69]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[46.8]
[]
[47.79]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.46]
[]
[47.79]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Cisco Systems Inc."]
["View Ratios"]
["Fiscal year is August-July. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Sales/Revenue","47.14B","49.16B","49.25B","48.01B","49.33B"]
["Sales Growth","-",4.2799999999999998E-2,1.6999999999999999E-3,-2.52E-2,2.76E-2]
["Cost of Goods Sold (COGS) incl. D&A","18.96B","18.74B","17.8B","17.28B","18.95B"]
["COGS excluding D&A","16.53B","16.48B","15.72B","15.04B","16.75B"]
["Depreciation & Amortization Expense","2.43B","2.27B","2.08B","2.24B","2.19B"]
["Depreciation","1.42B","1.27B","1.27B","1.47B","1.97B"]
["Amortization of Intangibles","1.02B","998M","806M","768M","221M"]
["COGS Growth","-",-1.1299999999999999E-2,-5.0500000000000003E-2,-2.8899999999999999E-2,9.6199999999999994E-2]
["Gross Income","28.19B","30.42B","31.45B","30.72B","30.39B"]
["Gross Income Growth","-",7.9299999999999995E-2,3.39E-2,-2.3099999999999999E-2,-1.0999999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.61599999999999999,"NA"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["SG&A Expense","17.83B","17.96B","17.69B","17.26B","17.72B"]
["Research & Development","6.29B","6.21B","6.3B","6.06B","6.33B"]
["Other SG&A","11.53B","11.75B","11.39B","11.2B","11.39B"]
["SGA Growth","-",7.3000000000000001E-3,-1.49E-2,-2.4299999999999999E-2,2.6499999999999999E-2]
["Other Operating Expense","704M","696M","715M","656M","-"]
["Unusual Expense","344M","1.03B","434M","910M","358M"]
["EBIT after Unusual Expense","9.31B","10.73B","12.61B","11.9B","12.31B"]
["Non Operating Income/Expense","275M","261M","(16M)","(91M)","165M"]
["Non-Operating Interest Income","691M","769M","1.01B","1.34B","1.51B"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","562M","563M","682M","857M","943M"]
["Interest Expense Growth","-",1.8E-3,0.2114,0.25659999999999999,0.1004]
["Gross Interest Expense","562M","563M","682M","857M","943M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","9.72B","11.2B","12.92B","12.29B","13.04B"]
["Pretax Income Growth","-",0.153,0.1535,-4.9000000000000002E-2,6.1199999999999997E-2]
["Pretax Margin","-","-","-","-",0.26429999999999998,"NA"]
["Income Tax","1.86B","2.22B","2.18B","2.68B","12.93B"]
["Income Tax - Current Domestic","1.85B","1.71B","943M","1.39B","-"]
["Income Tax - Current Foreign","692M","530M","1.43B","1.42B","-"]
["Income Tax - Deferred Domestic","(447M)","23M","(80M)","14M","-"]
["Income Tax - Deferred Foreign","(231M)","(46M)","(114M)","(138M)","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","7.85B","8.98B","10.74B","9.61B","110M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","7.85B","8.98B","10.74B","9.61B","110M"]
["Net Income Growth","-",0.14360000000000001,0.19570000000000001,-0.1052,-0.98860000000000003]
["Net Margin Growth","-","-","-","-",2.2000000000000001E-3,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","7.85B","8.98B","10.74B","9.61B","110M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","7.85B","8.98B","10.74B","9.61B","110M"]
["EPS (Basic)",1.5,1.76,2.13,1.92,0.02]
["EPS (Basic) Growth","-",0.17330000000000001,0.2102,-9.8599999999999993E-2,-0.98960000000000004]
["Basic Shares Outstanding","5.23B","5.1B","5.05B","5.01B","4.84B"]
["EPS (Diluted)",1.49,1.75,2.11,1.9,0.02]
["EPS (Diluted) Growth","-",0.17449999999999999,0.20569999999999999,-9.9500000000000005E-2,-0.98950000000000005]
["Diluted Shares Outstanding","5.28B","5.15B","5.09B","5.05B","4.88B"]
["EBITDA","12.09B","14.03B","15.12B","15.05B","14.86B"]
["EBITDA Growth","-",0.16109999999999999,7.7600000000000002E-2,-5.1000000000000004E-3,-1.24E-2]
["EBITDA Margin","-","-","-","-",0.30120000000000002,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:47 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25943.53]
[-43.39]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.91]
[15.55]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.06]
[-2.0699999999999998]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CSCO Balance Sheet","index":77,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cisco Systems Inc."]
["NASDAQ: CSCO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cisco Systems Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:47 p.m."]
[]
["CSCO"]
["/quotes/zigman/20039/composite"]
[]
["$"]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 14.06m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20039/composite"]
[]
["Previous close"]
[]
[47.15]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[46.8]
[]
[47.79]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.46]
[]
[47.79]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Cisco Systems Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is August-July. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Cash & Short Term Investments","52.07B","60.42B","65.76B","70.49B","46.55B"]
["Cash Only","6.73B","6.88B","7.63B","11.71B","8.93B"]
["Short-Term Investments","45.35B","53.54B","58.13B","58.78B","37.61B"]
["Cash & Short Term Investments Growth","-",0.16020000000000001,8.8400000000000006E-2,7.1999999999999995E-2,-0.3397]
["Cash & ST Investments / Total Assets",0.49530000000000002,0.53239999999999998,0.54049999999999998,0.54300000000000004,0.4279]
["Total Accounts Receivable","9.31B","9.84B","10.12B","10B","10.5B"]
["Accounts Receivables, Net","5.16B","5.34B","5.85B","5.15B","5.55B"]
["Accounts Receivables, Gross","5.42B","5.65B","6.1B","5.36B","5.68B"]
["Bad Debt/Doubtful Accounts","(265M)","(302M)","(249M)","(211M)","(129M)"]
["Other Receivables","4.15B","4.49B","4.27B","4.86B","4.95B"]
["Accounts Receivable Growth","-",5.6399999999999999E-2,2.8899999999999999E-2,-1.1599999999999999E-2,5.0099999999999999E-2]
["Accounts Receivable Turnover",5.0599999999999996,5,4.87,4.8,4.7]
["Inventories","1.59B","1.63B","1.22B","1.62B","1.85B"]
["Finished Goods","1.2B","1.2B","872M","1B","-"]
["Work in Progress","5M","2M","-","1M","-"]
["Raw Materials","77M","114M","91M","289M","-"]
["Progress Payments & Other","308M","308M","254M","323M","-"]
["Other Current Assets","4.14B","4.41B","1.63B","1.59B","2.94B"]
["Miscellaneous Current Assets","4.14B","4.41B","1.63B","1.59B","2.94B"]
["Total Current Assets","67.11B","76.28B","78.72B","83.7B","61.84B"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Net Property, Plant & Equipment","3.25B","3.33B","3.51B","3.32B","3.01B"]
["Property, Plant & Equipment - Gross","12.52B","12.43B","12.56B","12.82B","-"]
["Buildings","4.47B","4.5B","4.78B","4.93B","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","1.43B","1.31B","1.29B","1.26B","-"]
["Other Property, Plant & Equipment","509M","497M","543M","572M","-"]
["Accumulated Depreciation","9.27B","9.1B","9.06B","9.5B","-"]
["Total Investments and Advances","899M","897M","1B","983M","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","3.92B","3.86B","4.16B","4.74B","4.88B"]
["Intangible Assets","27.52B","26.85B","29.13B","32.31B","34.26B"]
["Net Goodwill","24.24B","24.47B","26.63B","29.77B","31.71B"]
["Net Other Intangibles","3.28B","2.38B","2.5B","2.54B","2.55B"]
["Other Assets","732M","618M","841M","528M","1.58B"]
["Tangible Other Assets","732M","618M","841M","528M","1.58B"]
["Total Assets","105.13B","113.48B","121.65B","129.82B","108.78B"]
["Assets - Total - Growth","-",7.9399999999999998E-2,7.1999999999999995E-2,6.7100000000000007E-2,-0.16200000000000001]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["ST Debt & Current Portion LT Debt","508M","3.9B","4.16B","7.99B","5.24B"]
["Short Term Debt","8M","3M","1M","3.25B","5.24B"]
["Current Portion of Long Term Debt","500M","3.89B","4.16B","4.75B","-"]
["Accounts Payable","1.03B","1.1B","1.06B","1.39B","1.9B"]
["Accounts Payable Growth","-",6.9800000000000001E-2,-4.3499999999999997E-2,0.31159999999999999,0.37469999999999998]
["Income Tax Payable","159M","62M","517M","98M","1B"]
["Other Current Liabilities","18.11B","18.56B","19.18B","18.11B","18.89B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","3.18B","3.05B","2.95B","2.9B","2.99B"]
["Miscellaneous Current Liabilities","14.93B","15.51B","16.23B","15.21B","15.9B"]
["Total Current Liabilities","19.81B","23.62B","24.91B","27.58B","27.04B"]
["Long-Term Debt","20.4B","21.46B","24.48B","25.73B","20.33B"]
["Long-Term Debt excl. Capitalized Leases","20.4B","21.46B","24.48B","25.73B","20.33B"]
["Non-Convertible Debt","20.4B","21.46B","24.48B","25.73B","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","(1.33B)","(1.4B)","(4.3B)","(4.24B)","(3.22B)"]
["Deferred Taxes - Credit","369M","246M","-","-","-"]
["Deferred Taxes - Debit","1.7B","1.65B","4.3B","4.24B","3.22B"]
["Other Liabilities","7.89B","8.45B","8.67B","10.37B","18.21B"]
["Other Liabilities (excl. Deferred Income)","3.23B","3.09B","2.36B","2.7B","10.02B"]
["Deferred Income","4.66B","5.36B","6.32B","7.67B","8.2B"]
["Total Liabilities","48.47B","53.77B","58.07B","63.68B","65.58B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.46110000000000001,0.47389999999999999,0.4773,0.49049999999999999,0.6028]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","56.65B","59.7B","63.59B","66.14B","43.2B"]
["Common Stock Par/Carry Value","41.88B","43.59B","44.52B","45.25B","-"]
["Retained Earnings","14.09B","16.05B","19.4B","20.84B","-"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","265M","(233M)","(680M)","(359M)","-"]
["Unrealized Gain/Loss Marketable Securities","424M","310M","413M","373M","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.53890000000000005,0.52610000000000001,0.52270000000000005,0.50949999999999995,0.3972]
["Total Shareholders' Equity","56.65B","59.7B","63.59B","66.14B","43.2B"]
["Total Shareholders' Equity / Total Assets",0.53890000000000005,0.52610000000000001,0.52270000000000005,0.50949999999999995,0.3972]
["Accumulated Minority Interest","7M","9M","(1M)","-","-"]
["Total Equity","56.66B","59.71B","63.59B","66.14B","43.2B"]
["Liabilities & Shareholders' Equity","105.13B","113.48B","121.65B","129.82B","108.78B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:47 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25942.58]
[-44.34]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.92]
[15.55]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.08]
[-2.0499999999999998]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CSCO Cash Flow","index":78,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cisco Systems Inc."]
["NASDAQ: CSCO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cisco Systems Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:47 p.m."]
[]
["CSCO"]
["/quotes/zigman/20039/composite"]
[]
["$"]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 14.07m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20039/composite"]
[]
["Previous close"]
[]
[47.15]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[46.8]
[]
[47.79]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.46]
[]
[47.79]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Cisco Systems Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is August-July. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Net Income before Extraordinaries","7.85B","8.98B","10.74B","9.61B","110M"]
["Net Income Growth","-",0.14360000000000001,0.19570000000000001,-0.1052,-0.98860000000000003]
["Depreciation, Depletion & Amortization","2.43B","2.27B","2.08B","2.24B","2.19B"]
["Depreciation and Depletion","1.42B","1.27B","1.2B","1.47B","1.97B"]
["Amortization of Intangible Assets","1.02B","998M","880M","768M","221M"]
["Deferred Taxes & Investment Tax Credit","(678M)","(23M)","(194M)","(124M)","900M"]
["Deferred Taxes","(678M)","(23M)","(194M)","(124M)","900M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","1.01B","1.36B","1.08B","1.57B","1.12B"]
["Funds from Operations","10.62B","12.59B","13.7B","13.29B","4.32B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","1.72B","(36M)","(128M)","586M","9.34B"]
["Receivables","221M","(1.05B)","(554M)","(282M)","(488M)"]
["Accounts Payable","(23M)","87M","(65M)","311M","504M"]
["Other Assets/Liabilities","1.48B","980M","577M","1B","1.35B"]
["Net Operating Cash Flow","12.33B","12.55B","13.57B","13.88B","13.67B"]
["Net Operating Cash Flow Growth","-",1.78E-2,8.1100000000000005E-2,2.2499999999999999E-2,-1.5100000000000001E-2]
["Net Operating Cash Flow / Sales",0.2616,0.25530000000000003,0.27550000000000002,0.28910000000000002,0.27700000000000002]
[]
["Investing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Capital Expenditures","(1.28B)","(1.23B)","(1.15B)","(964M)","(834M)"]
["Capital Expenditures (Fixed Assets)","(1.28B)","(1.23B)","(1.15B)","(964M)","(834M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",3.7600000000000001E-2,6.6000000000000003E-2,0.1588,0.13489999999999999]
["Capital Expenditures / Sales",-2.7E-2,-2.5000000000000001E-2,-2.3300000000000001E-2,-2.01E-2,-1.6899999999999998E-2]
["Net Assets from Acquisitions","(2.99B)","(326M)","(3.16B)","(3.32B)","(3.01B)"]
["Sale of Fixed Assets & Businesses","232M","22M","413M","7M","86M"]
["Purchase/Sale of Investments","(2.64B)","(8.38B)","(4.03B)","(1.75B)","19.09B"]
["Purchase of Investments","(36.7B)","(44.2B)","(47.02B)","(42.92B)","(14.55B)"]
["Sale/Maturity of Investments","34.07B","35.82B","42.98B","41.17B","33.64B"]
["Other Uses","-","(178M)","(191M)","-","(13M)"]
["Other Sources","24M","-","-","39M","-"]
["Net Investing Cash Flow","(6.64B)","(10.09B)","(8.12B)","(5.99B)","15.32B"]
["Net Investing Cash Flow Growth","-",-0.51859999999999995,0.19539999999999999,0.26169999999999999,3.5569999999999999]
["Net Investing Cash Flow / Sales",-0.1409,-0.20519999999999999,-0.1648,-0.12479999999999999,0.31059999999999999]
[]
["Financing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Cash Dividends Paid - Total","(3.76B)","(4.09B)","(4.75B)","(5.51B)","(5.97B)"]
["Common Dividends","(3.76B)","(4.09B)","(4.75B)","(5.51B)","(5.97B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(7.94B)","(2.81B)","(3.34B)","(3.6B)","(17.63B)"]
["Repurchase of Common & Preferred Stk.","(9.84B)","(4.83B)","(4.47B)","(4.3B)","(18.25B)"]
["Sale of Common & Preferred Stock","1.91B","2.02B","1.13B","708M","623M"]
["Proceeds from Stock Options","1.91B","2.02B","1.13B","708M","623M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","4.72B","4.47B","3.11B","5.33B","(8B)"]
["Change in Current Debt","(2M)","(4M)","(4M)","2.5B","(2.5B)"]
["Change in Long-Term Debt","4.73B","4.47B","3.12B","2.83B","(5.5B)"]
["Issuance of Long-Term Debt","8B","4.98B","6.98B","6.98B","6.88B"]
["Reduction in Long-Term Debt","(3.28B)","(508M)","(3.86B)","(4.15B)","(12.38B)"]
["Other Funds","83M","114M","279M","(25M)","(169M)"]
["Other Uses","(35M)","(14M)","-","(178M)","(169M)"]
["Other Sources","118M","128M","279M","153M","-"]
["Net Financing Cash Flow","(6.89B)","(2.31B)","(4.7B)","(3.81B)","(31.76B)"]
["Net Financing Cash Flow Growth","-",0.66420000000000001,-1.0316000000000001,0.19,-7.3457999999999997]
["Net Financing Cash Flow / Sales",-0.14610000000000001,-4.7E-2,-9.5399999999999999E-2,-7.9299999999999995E-2,-0.64390000000000003]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(1.2B)","151M","754M","4.08B","(2.77B)"]
["Free Cash Flow","11.06B","11.33B","12.42B","12.91B","12.83B"]
["Free Cash Flow Growth","-",2.4199999999999999E-2,9.7000000000000003E-2,3.9300000000000002E-2,-6.1999999999999998E-3]
["Free Cash Flow Yield","-","-","-","-",3.3000000000000002E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:47 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25942.45]
[-44.47]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.87]
[15.51]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.09]
[-2.04]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CSCO Summary","index":79,"n_rows":340,"n_cols":4,"rows_kept":340,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 13 mins"]
["S&P 500"]
[2898.72]
["-2.41(-0.08%)"]
["Dow 30"]
[25939.19]
["-47.73(-0.18%)"]
["Nasdaq"]
[8103.49]
["+15.12(+0.19%)"]
["Russell 2000"]
[1737.53]
["+5.17(+0.30%)"]
["Crude Oil"]
[69.89]
["-0.36(-0.51%)"]
["Gold"]
[1205.7]
["+0.70(+0.06%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.52%)"]
["Cisco Systems, Inc. (CSCO)"]
["NasdaqGS - NasdaqGS Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["47.680+0.530 (+1.12%)"]
["As of 3:47PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",47.15]
["Open",46.91]
["Bid","47.650 x 800"]
["Ask","47.660 x 4000"]
["Day's Range","46.800 - 47.790"]
["52 Week Range","31.460 - 47.790"]
["Volume",14618941]
["Avg. Volume",20945061]
["Market Cap","224.233B"]
["Beta",1.1200000000000001]
["PE Ratio (TTM)",2384]
["EPS (TTM)",0.02]
["Earnings Date",43418]
["Forward Dividend & Yield","1.32 (2.80%)"]
["Ex-Dividend Date",43286]
["1y Target Est",50.96]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","224.23B"]
["Enterprise Value 3","199.31B"]
["Trailing P/E ",2384]
["Forward P/E 1",14.67]
["PEG Ratio (5 yr expected) 1",1.73]
["Price/Sales (ttm)",4.55]
["Price/Book (mrq)",5.16]
["Enterprise Value/Revenue 3",4.04]
["Enterprise Value/EBITDA 6",13.48]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43309]
["Most Recent Quarter (mrq)",43309]
["Profitability"]
["Profit Margin ",2.2000000000000001E-3]
["Operating Margin (ttm)",0.25540000000000002]
["Management Effectiveness"]
["Return on Assets (ttm)",6.6000000000000003E-2]
["Return on Equity (ttm)",2E-3]
["Income Statement"]
["Revenue (ttm)","49.33B"]
["Revenue Per Share (ttm)",10.199999999999999]
["Quarterly Revenue Growth (yoy)",5.8999999999999997E-2]
["Gross Profit (ttm)","30.54B"]
["EBITDA ","14.79B"]
["Net Income Avi to Common (ttm)","110M"]
["Diluted EPS (ttm)",0.02]
["Quarterly Earnings Growth (yoy)",0.56899999999999995]
["Balance Sheet"]
["Total Cash (mrq)","46.55B"]
["Total Cash Per Share (mrq)",9.9600000000000009]
["Total Debt (mrq)","25.57B"]
["Total Debt/Equity (mrq)",59.18]
["Current Ratio (mrq)",2.29]
["Book Value Per Share (mrq)",9.25]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","13.67B"]
["Levered Free Cash Flow (ttm)","10.35B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.1200000000000001]
["52-Week Change 3",0.46379999999999999]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",47.79]
["52 Week Low 3",31.46]
["50-Day Moving Average 3",43.933999999999997]
["200-Day Moving Average 3",43.752000000000002]
["Share Statistics"]
["Avg Vol (3 month) 3","20.95M"]
["Avg Vol (10 day) 3","16.91M"]
["Shares Outstanding 5","4.7B"]
["Float ","4.67B"]
["% Held by Insiders 1",1E-3]
["% Held by Institutions 1",0.76019999999999999]
["Shares Short (Aug 15, 2018) 4","40.12M"]
["Short Ratio (Aug 15, 2018) 4",2.19]
["Short % of Float (Aug 15, 2018) 4","N/A"]
["Short % of Shares Outstanding (Aug 15, 2018) 4",8.8000000000000005E-3]
["Shares Short (prior month Jul 13, 2018) 4","42.12M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.32]
["Forward Annual Dividend Yield 4",2.8000000000000001E-2]
["Trailing Annual Dividend Rate 3",1.24]
["Trailing Annual Dividend Yield 3",2.63E-2]
["5 Year Average Dividend Yield 4",2.99]
["Payout Ratio 4","N/A"]
["Dividend Date 3",43306]
["Ex-Dividend Date 4",43286]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",36608]
[]
["Kiplinger•6 hours ago"]
["7 Dow Stocks at a Reasonable Price"]
["Stocks might be hitting all-time highs, but there still are bargains to be found, especially among the blue-chip stocks in the Dow Jones Industrial Average. The exclusive club of 30 Dow stocks is bristling with names that remain reasonably priced even as the industrial average approaches its own all-time closing high of 26,616.71 set on Jan. 28, 2018. Whether they're beaten-down value plays or stocks that don't adequately reflect their companies' long-term earnings growth, plenty of Dow Jones stocks are on sale. The Standard & Poor's 500-stock index currently trades at 16.6 times expected earnings, according to data from Thomson Reuters. With that as our starting point, we screened the Dow for stocks with forward price-to-earnings multiples of less than 16.6. Next, we looked at projected earnings growth rates, historical valuations, analyst commentary and broker recommendations. Lastly, we looked at dividend yields, which are an important component of future total returns. After applying those criteria, these names stand out as great Dow stocks trading a reasonable price. SEE ALSO: 53 Best Dividend Stocks for 2018 and Beyond"]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Markit•8 hours ago"]
["See what the IHS Markit Score report has to say about Cisco Systems Inc."]
["Cisco Systems Inc NASDAQ/NGS:CSCO"]
["InvestorPlace•23 hours ago"]
["As It Break Records, Investors Must Ask if Amazon Stock Is Worth the Risk"]
["Fears of high valuations and even President Trump’s attacks on the company have not stopped Amazon’s march toward a $1-trillion market cap. The other case involves whether the bull case justifies the risks. What else can I say about AMZN stock?"]
[]
["Market Realist•yesterday"]
["Cisco Systems Shifts to a Software and Services Provider"]
["Cisco Systems (CSCO) has been remaking itself into a software and services provider rather than a company dependent on networking hardware sales. This effort appears to be bearing fruit. As some companies have taken to building their network boxes or opting for cheaper network gear, there has been a need for Cisco Systems to find new revenue streams to drive growth."]
[]
["Market Realist•yesterday"]
["Cisco Systems Has $19 Billion More for Shareholders"]
["Cisco Systems (CSCO) is transforming into a diversified business combining software and hardware rather than one dependent on hardware. Cisco Systems has aggressively used its cash to make strategic acquisitions and return value to its shareholders. Cisco Systems had a massive amount of cash held overseas, which the Tax Cuts and Jobs Act allowed it to access at a lower tax rate."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
["GlobeNewswire•2 days ago"]
["Cisco Announces September 2018 Events with the Financial Community"]
["SAN JOSE, Calif, Aug. 29, 2018-- Cisco today announced that it will participate in the following conferences with the financial community during the month of September. These sessions will be webcast. ..."]
["InvestorPlace•3 days ago"]
["Here’s What Blockchain Technology Means for IBM Stock"]
["More important, it has been investing heavily in next-generation technologies. Just look at the blockchain category.  The roots of this technology go back to 2009, with the creation of the bitcoin cryptocurrency. The blockchain technology was the foundation of it, acting as a powerful ledger system."]
["CNBC•3 days ago"]
["Three stocks to buy as momentum names hit new highs: Oppenheimer technician"]
["Momentum stocks are finding their flow again. One technician sees three of those stocks breaking out even further."]
[]
["Zacks•4 days ago"]
["Cisco Systems (CSCO) Gains But Lags Market: What You Should Know"]
["In the latest trading session, Cisco Systems (CSCO) closed at $46.59, marking a +0.55% move from the previous day."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["InvestorPlace•4 days ago"]
["Here’s How to Profit From the Breakout in Arista Networks"]
["One stock doing just that, however, is Arista Networks (NYSE:ANET). This past Friday, cloud networking solutions outfit and relative market newcomer Arista Networks solidified its winning ways. Standard & Poors announced ANET stock would be the broad-based and large capitalization S&P 500 index’s newest constituent and replacing GGP Inc (NYSE:GGP) as of the open of trade on Tuesday."]
[]
["Motley Fool•5 days ago"]
["Don’t Underestimate These 3 “Mature” Tech Stocks"]
["Cisco, Texas Instruments, and HP still have plenty of room to run."]
[]
["Markit•7 days ago"]
["See what the IHS Markit Score report has to say about Cisco Systems Inc."]
["Cisco Systems Inc NASDAQ/NGS:CSCO"]
["Barrons.com•8 days ago"]
["After Cisco, John Chambers Is Still Dreaming Big About Tech"]
["For 20 years, John Chambers was the face, voice, brains, and--yes--conscience of Cisco Systems (CSCO), a pillar of the internet economy now valued at $216 billion. \"I would encourage company leaders to think about tech for good,\" Chambers says."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Motley Fool•8 days ago"]
["3 Tech Stocks That Have a Killer Advantage"]
["These companies have durable competitive advantages that have stood the test of time."]
["CNBC•8 days ago"]
["Lead Edge Capital raises fourth and biggest fund for consumer tech investments"]
["Lead Edge Capital, an investor in Uber and Spotify, has raised its fourth and biggest fund so far, $520 million. Lead Edge was an investor in cybersecurity company Duo Security, which agreed earlier this month to be sold to Cisco Systems for $2.3 billion. Lead Edge Capital, an investor in Uber and Spotify, has raised its fourth and biggest fund so far, with $520 million aimed at investing in growing consumer and technology companies."]
["TheStreet.com•9 days ago"]
["Cisco Is Breaking Out to New Highs: Stay Long, Go Long, Raise Stops"]
["Looking at an updated daily bar chart of CSCO today (see below) I can see that prices working lower into July and early August but never reached $40 so investors should still be long. In this daily bar chart of CSCO, below, I can see that prices tested the rising 200-day moving average line in July and early August. The daily On-Balance-Volume (OBV) line made a saucer-like bottom in June and July and is now pointed up telling us that buyers of CSCO have become more aggressive."]
[]
["Simply Wall St.•9 days ago"]
["Is Cisco Systems Inc’s (NASDAQ:CSCO) Balance Sheet Strong Enough To Weather A Storm?"]
["There are a number of reasons that attract investors towards large-cap companies such as Cisco Systems Inc (NASDAQ:CSCO), with a market cap of US$217.37b. Risk-averse investors who are attracted toRead More..."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Market Realist•9 days ago"]
["Can Nutanix Sustain Strong Billing Growth in Fiscal Q4 2018?"]
["Can Nutanix Deliver in Fiscal Q4 2018? Nutanix (NTNX) has continued to see steady billings growth in the last five quarters driven by higher demand for its products. During the period, the billings for the company grew at a CAGR (compound annual growth rate) of 10.7%."]
["InvestorPlace•9 days ago"]
["Cisco Stock Is in Good Hands With CEO Chuck Robbins"]
["If we didn’t consider its brilliant performances over the past few years, Cisco Systems (NASDAQ:CSCO) doesn’t strike me as exciting. Traditionally known as a networking and telecommunications-equipment provider, CSCO stock is similar to International Business Machines (NYSE:IBM). CSCO stock offers a compelling argument as the exception."]
[]
["Market Realist•9 days ago"]
["What Are HPE’s Strategic Initiatives?"]
["Can HPE Continue to Beat Earnings and Revenue Estimates? Hewlett Packard Enterprise (HPE) is optimistic about its portfolio of products and services, which enable enterprises to store and analyze data that can be leveraged to improve customer experiences, reduce costs, and increase productivity. HPE aims to transform enterprises and help customers connect data from the core to the edge and the cloud."]
[]
["Zacks•9 days ago"]
["Implied Volatility Surging for Cisco (CSCO) Stock Options"]
["Cisco (CSCO) needs investors to pay close attention to the stock based on moves in the options market lately."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Zacks•9 days ago"]
["Should You Invest in the First Trust NASDAQ Cybersecurity ETF (CIBR)?"]
["Sector ETF report for CIBR"]
[]
["CNBC Videos•3 hours ago"]
["Final trades: Qualcomm, Yum Brands, Cisco & this cannabis..."]
["The \"Halftime Report\" traders give their top stocks to watch for the second half."]
[]
["CNBC Videos•yesterday"]
["Why Lebenthal is selling Roku shares"]
["CNBC's Jim Lebenthal said he is selling off Roku shares following rumors that Amazon may be getting into the same business."]
[]
["Bloomberg Video•8 days ago"]
["John Chambers Says Rubrik Will Be 'One of the Hot Stocks of the Next Decade'"]
["Aug.23 -- John Chambers,. JC2 Ventures LLC chief executive officer and former Cisco Systems Inc. chief executive officer, and Bipul Sinha, Rubrik Inc. chief executive officer, discuss Rubrik's prospects and the concerns over Elon Musk's leadership of Tesla Inc. with Bloomberg's Emily Chang on \"Bloomberg Technology.\""]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["INTC",48.454999999999998,0.215,4.4999999999999997E-3]
["Intel Corporation"]
["ORCL",48.454999999999998,7.4999999999999997E-2,1.6000000000000001E-3]
["Oracle Corporation"]
["IBM",146.375,0.44500000000000001,3.0000000000000001E-3]
["International Business Machines"]
["QCOM",68.644999999999996,0.505,7.4000000000000003E-3]
["QUALCOMM Incorporated"]
["MSFT",112.105,0.155,1.4E-3]
["Microsoft Corporation"]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (25)"]
[]
["Current 47.68"]
["Average 50.96"]
["Low 40.00"]
["High 60.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"CSCO Mktw Sum","index":80,"n_rows":883,"n_cols":5,"rows_kept":883,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cisco Systems Inc."]
["NASDAQ: CSCO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cisco Systems Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:48 p.m."]
[]
["CSCO"]
["/quotes/zigman/20039/composite"]
[]
["$"]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 14.07m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20039/composite"]
[]
["Previous close"]
[]
[47.15]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[46.8]
[]
[47.79]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.46]
[]
[47.79]
[]
[]
[]
["Company Description"]
[]
["Cisco Systems, Inc. designs, manufactures and sells Internet Protocol based networking products and services related to the communications and information technology industry. Its product offerings comprises of the following categories: Switches, Routers, Wireless, Network Management Interfaces and ..."]
[]
["Cisco Systems, Inc. designs, manufactures and sells Internet Protocol based networking products and services related to the communications and information technology industry. Its product offerings comprises of the following categories: Switches, Routers, Wireless, Network Management Interfaces and Modules, Optical Networking, Access Points, Outdoor and Industrial Access Points, Next-Generation Firewalls, Advanced Malware Protection, VPN Security Clients, Email and Web Security. The company was founded by Sandra Lerner and Leonard Bosack on December 10, 1984 and is headquartered in San Jose, CA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[2374]
[]
["P/E Ratio (without extraordinary items)"]
[]
[2128.5]
[]
["Price to Sales Ratio"]
[]
[4.21]
[]
["Price to Cash Flow Ratio"]
[]
[15.2]
[]
["Enterprise Value to EBITDA"]
[]
[13.25]
[]
["Enterprise Value to Sales"]
[]
[3.99]
[]
["Total Debt to Enterprise Value"]
[]
[0.14000000000000001]
[]
["Efficiency"]
[]
["Receivables Turnover"]
[]
[4.8099999999999996]
[]
["Total Asset Turnover"]
[]
[0.41]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[2.29]
[]
["Quick Ratio"]
[]
[2.2200000000000002]
[]
["Cash Ratio"]
[]
[1.72]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[61.6]
[]
["Operating Margin"]
[]
[25.68]
[]
["Pretax Margin"]
[]
[26.43]
[]
["Net Margin"]
[]
[0.22]
[]
["Return on Assets"]
[]
[0.09]
[]
["Return on Equity"]
[]
[0.2]
[]
["Return on Total Capital"]
[]
[0.13]
[]
["Return on Invested Capital"]
[]
[0.14000000000000001]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[59.18]
[]
["Total Debt to Total Capital"]
[]
[37.18]
[]
["Total Debt to Total Assets"]
[]
[23.5]
[]
["Long-Term Debt to Equity"]
[]
[47.06]
[]
["Long-Term Debt to Total Capital"]
[]
[29.56]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Charles H. Robbins",52,1997,"Chairman & Chief Executive Officer"]
["Mr. Tiang Yew Tan",48,"-","Senior Vice President-Operations & Digital"]
["Ms. Kelly A. Kramer",47,2012,"Chief Financial Officer & Executive Vice President"]
["Mr. Guillermo Diaz","-",2000,"Chief Information Officer & Senior Vice President"]
["Mr. Sachin Gupta","-","-","Vice President-Product Management"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43306,"David Goeckeler",14000,"  Award at $0 per share. ",0]
[null,"EVP, Networking and Security"]
[43273,"David Goeckeler",35000,"  Disposition at $43.27 per share. ",1514450]
[null,"EVP, Networking and Security"]
[43262,"David Goeckeler",18594,"  Derivative/Non-derivative trans. at $43.48 per share. ",808467]
[null,"EVP, Networking and Security"]
[43262,"Kelly A. Kramer",8946,"  Derivative/Non-derivative trans. at $43.48 per share. ",388972]
[null,"EVP and CFO"]
[43262,"Tiang Yew Tan",1375,"  Derivative/Non-derivative trans. at $43.48 per share. ",59785]
[null,"SVP, Operations"]
[43262,"Prat S. Bhatt",1726,"  Derivative/Non-derivative trans. at $43.48 per share. ",75046]
[null,"SVP, Corp Controller & CAO"]
[43251,"Mark D. Chandler",8334,"  Award at $0 per share. ",0]
[null,"EVP, LglSrvs &GenCnsl"]
[43220,"Geraldine T. Elliott",118100,"  Award at $0 per share. ",0]
[null,"EVP, Chief Sales & Mktg Offcr"]
[43206,"Maria Martinez",148350,"  Award at $0 per share. ",0]
[null,"EVP, Chief Customer Exp Offcr"]
[43202,"Mark S. Garrett",3307,"  Award at $0 per share. ",0]
[null,"Director"]
[43187,"Prat S. Bhatt",20000,"  Award at $0 per share. ",0]
[null,"SVP, Corp Controller & CAO"]
[43174,"David Goeckeler",20671,"  Disposition at $45.5 per share. ",940530]
[null,"EVP, Networking and Security"]
[43170,"David Goeckeler",1240,"  Derivative/Non-derivative trans. at $45.37 per share. ",56258]
[null,"EVP, Networking and Security"]
[43170,"Tiang Yew Tan",2090,"  Derivative/Non-derivative trans. at $45.37 per share. ",94823]
[null,"SVP, Operations"]
["/news/latest/company/us/csco"]
[]
["MarketWatch News on CSCO"]
[]
["If you missed out on the FAANGs, then itâ€™s time to buy the BAITs"]
[]
["1:07 p.m. Aug. 24, 2018"]
[]
["- Michael Brush"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["S&P 500 briefly tags fractional record high, extended breakout attempt underway"]
[]
["11:57 a.m. Aug. 22, 2018"]
[]
["- Michael Ashbaugh"]
[]
["Cisco revenue is growing again, and headed for more"]
[]
["11:20 a.m. Aug. 19, 2018"]
[]
["- Therese Poletti"]
[]
["Recession indicators are flashing a yellow â€˜cautionâ€™ signal, Pimco says"]
[]
["7:55 a.m. Aug. 17, 2018"]
[]
["- Victor Reklaitis"]
[]
["Stock market closes higher as Dow has best day in 4 months "]
[]
["4:34 p.m. Aug. 16, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Cisco earnings send stock higher amid cautious optimism from analysts"]
[]
["3:00 p.m. Aug. 16, 2018"]
[]
["- Wallace Witkowski"]
[]
["Walmart, Cisco stock surges premarket after earnings could add combined 81 points to the Dow industrials"]
[]
["9:23 a.m. Aug. 16, 2018"]
[]
["- Tomi Kilgore"]
[]
["â€˜This is the setup I was waiting forâ€™ â€” a case for buying the dip in stocks"]
[]
["8:50 a.m. Aug. 16, 2018"]
[]
["- Victor Reklaitis"]
[]
["Cisco Systems' stock surges 6.5% premarket after Q4 results late Wednesday"]
[]
["8:14 a.m. Aug. 16, 2018"]
[]
["- Tomi Kilgore"]
[]
["Cisco stock gets after-hours boost as earnings and outlook top estimates"]
[]
["7:14 a.m. Aug. 16, 2018"]
[]
["- Wallace Witkowski"]
[]
["Cisco shares rise after earnings, outlook beat Street"]
[]
["4:16 p.m. Aug. 15, 2018"]
[]
["- Wallace Witkowski"]
[]
["Cisco shares rise 2% after earnings, outlook top Street view"]
[]
["4:09 p.m. Aug. 15, 2018"]
[]
["- Wallace Witkowski"]
[]
["Cisco sees adjusted Q1 EPS of 70c-72c vs Street's 69c view"]
[]
["4:08 p.m. Aug. 15, 2018"]
[]
["- Wallace Witkowski"]
[]
["Cisco Q4 adjusted EPS 70c vs Street's 69c view"]
[]
["4:07 p.m. Aug. 15, 2018"]
[]
["- Wallace Witkowski"]
[]
["Cisco Q4 revenue $12.84 bln vs $12.13 bln year ago"]
[]
["4:06 p.m. Aug. 15, 2018"]
[]
["- Wallace Witkowski"]
[]
["Cisco Q4 EPS 81c vs 48c year ago"]
[]
["4:06 p.m. Aug. 15, 2018"]
[]
["- Wallace Witkowski"]
[]
["More than 1 million children had their identities stolen last yearâ€”hereâ€™s what you can do about it"]
[]
["2:35 p.m. Aug. 15, 2018"]
[]
["- Kari Paul"]
[]
["Hereâ€™s why gold might die out as an investment "]
[]
["9:23 a.m. Aug. 15, 2018"]
[]
["- Victor Reklaitis"]
[]
["Cisco earnings: Duo acquisition is nice, but what have you done for us lately?"]
[]
["7:35 a.m. Aug. 15, 2018"]
[]
["- Wallace Witkowski"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/csco"]
[]
["Other News on CSCO"]
[]
["9 High-Risk Stocks to Buy for Massive Rewards"]
[]
["12 min ago3:36 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Ciena Converting Skeptics And Finding Its Groove"]
[]
["1:45 p.m. Today1:45 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Nutanix Narrowed Its Losses, Outpaced Estimates in Fiscal Q4 2018 "]
[]
["11:58 a.m. Today11:58 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["As It Break Records, Investors Must Ask if Amazon Stock Is Worth the Risk"]
[]
["4:27 p.m. Aug. 30, 2018"]
[]
["- InvestorPlace.com"]
[]
["Intel And Cisco Systems Lag Their 'Tech Bubble' Peaks Despite 3,000 Nasdaq Points Of Light"]
[]
["3:40 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Sell Canopy Growth - Extreme Overvaluation, Questionable Accounting Assumptions"]
[]
["11:47 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Cisco Systems Has $19 Billion More for Shareholders "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Cisco Systems Shifts to a Software and Services Provider "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Apple, Microsoft Drive the Dow Higher Wednesday"]
[]
["3:22 p.m. Aug. 29, 2018"]
[]
["- 247WallSt.com"]
[]
["US Market Indexes Continue Gains on Tuesday"]
[]
["5:54 p.m. Aug. 28, 2018"]
[]
["- GuruFocus.com"]
[]
["Walmart, Apple Prop Up the Dow Tuesday"]
[]
["3:28 p.m. Aug. 28, 2018"]
[]
["- 247WallSt.com"]
[]
["AT&T Moves to Drive Growth in Enterprise Unit "]
[]
["2:35 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["VMware To Acquire CloudHealth Technologies For Cross-Platform Management"]
[]
["2:19 p.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Hereâ€™s What Blockchain Technology Means for IBM Stock"]
[]
["10:29 a.m. Aug. 28, 2018"]
[]
["- InvestorPlace.com"]
[]
["Slack Invests In Nylas Series B For API Technologies"]
[]
["4:15 p.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["AMD Stock Is Expensive, but Itâ€™s Still a Better Buy Than Intel"]
[]
["1:14 p.m. Aug. 27, 2018"]
[]
["- InvestorPlace.com"]
[]
["Apple Should Consider Dividend Raise"]
[]
["12:26 p.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Top 10 Net Payout Yields - August 2018"]
[]
["10:48 a.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Hereâ€™s How to Profit From the Breakout in Arista Networks"]
[]
["8:27 a.m. Aug. 27, 2018"]
[]
["- InvestorPlace.com"]
[]
["Booming Natural Gas Volumes: Compression Companies Profit"]
[]
["7:54 a.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Cisco Systems, Inc."]
[]
["170 West Tasman Drive"]
[]
["San Jose, California 95134-1706"]
[]
["Phone"]
[]
["1 4085264000"]
[]
["Industry"]
[]
["Networking"]
[]
["Sector"]
[]
["Technology"]
[]
["Fiscal Year-end"]
[]
[43647]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$49.33B"]
[]
["Net Income"]
[]
["$110.00M"]
[]
["2018 Sales Growth"]
[]
[2.8000000000000001E-2]
[]
["Employees"]
[]
["-"]
[]
["Annual Report for CSCO"]
[]
["/news/pressrelease/company/us/csco"]
[]
["Press Releases on CSCO"]
[]
["Intelligent Video Analytics(IVA) Market to Witness Astonishing Growth: Key Players Involved â€“ SIEMENS, IntelliVision, Robert Bosch GmbH, Cisco Systems"]
[]
["8:30 a.m. Today8:30 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Software Defined Data Center (SDDC) Market 2018 Share, Trend, Segmentation and Forecast to 2022"]
[]
["6:58 a.m. Today6:58 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["New standards set for Speech Based Interactive Voice Response Software Market grow at a CAGR of 12.1% by 2023"]
[]
["6:47 a.m. Today6:47 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Conditional Access Systems Market 2018 â€“ Industry Analysis, Size, Share, Strategies and Forecast to 2022"]
[]
["6:37 a.m. Today6:37 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Enterprise IoT Market Size, Historical Analysis, Emerging Technologies, Development Strategy, Sales Revenue, Competitive Landscape and Global Trends by Forecast 2023"]
[]
["5:25 a.m. Today5:25 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Electronic Locks Market Will Reach Nearly US$ 3000 Mn In Revenues By 2025"]
[]
["3:02 a.m. Today3:02 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["IOT node and gateway market 2018 Global Analysis, Sales Revenue, Emerging Technologies, Opportunity Assessment, Future Prospects, Company Profile and Industry Expansion Strategies 2023"]
[]
["11:28 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Smart Cities Market Size is Projected to be Around US$ 1,202 Million by 2022"]
[]
["10:47 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["The Global Telemedicine Market is accounted for $21.56 billion in 2017 and is expected to reach $93.45 billion by 2026 growing at a CAGR of 17.7% during the forecast period"]
[]
["9:13 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The Global Smart Airports market is expected to grow from $10.3 billion in 2017 to reach $19.9 billion by 2026 with a CAGR of 7.6%"]
[]
["9:04 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The Global Enterprise Mobility Market is accounted for $206.13 billion in 2017 and is expected to reach $1225.78 billion by 2026 growing at a CAGR of 21.9% during the forecast period"]
[]
["8:29 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Electronic Security System Market 2018 Global Size, Share, Gross Margin Analysis, Opportunities, Growth Factors, Competitive Landscape and Potential of Industry by 2022"]
[]
["6:55 a.m. Aug. 30, 2018"]
[]
["- MarketersMedia"]
[]
["Software-Defined Data Center 2018 Global Market - Challenges, Drivers, Outlook, Growth Opportunities â€“ Analysis to 2025"]
[]
["2:18 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Time-Sensitive Networking Market to touch US$ 605.8 Million by 2024"]
[]
["10:53 p.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Software-Defined Networking and Network Function Virtualization 2018 Market Segmentation,Application,Technology & Market Analysis Research Report to 2025"]
[]
["1:31 p.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Smart Hospitality System Market 2018 Size, Share, Growth, Trends, Type, Application, Analysis and Forecast by 2025"]
[]
["1:21 p.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Industrial Internet of Things Market Expected To Be Worth US$ 176 Billion by 2022"]
[]
["10:37 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Endpoint Detection and Response (EDR) Market to 2025 - Global Analysis and Forecasts"]
[]
["10:22 a.m. Aug. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Passive Optical Network Market 2025 - Global Analysis and Forecasts"]
[]
["9:58 a.m. Aug. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Smart Building Market with Focus on Emerging Technologies, Regional Trends, Competitive Landscape, Regional Analysis & Forecasts to 2022"]
[]
["9:15 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:48 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25937.38]
[-49.54]
[-1.9E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.21]
[14.85]
[1.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2898.48]
[-2.65]
[-8.9999999999999998E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CSCO Mkwt Basic","index":81,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"CSCO Yahoo Gr","index":82,"n_rows":269,"n_cols":5,"rows_kept":269,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 12 mins"]
["S&P 500"]
[2899.03]
["-2.10(-0.07%)"]
["Dow 30"]
[25943.71]
["-43.21(-0.17%)"]
["Nasdaq"]
[8103.51]
["+15.15(+0.19%)"]
["Russell 2000"]
[1737.47]
["+5.11(+0.30%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.5999999999999]
["+0.60(+0.05%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.52%)"]
["Cisco Systems, Inc. (CSCO)"]
["NasdaqGS - NasdaqGS Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["47.675+0.525 (+1.11%)"]
["As of 3:48PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",47.15]
["Open",46.91]
["Bid","47.660 x 800"]
["Ask","47.670 x 800"]
["Day's Range","46.800 - 47.790"]
["52 Week Range","31.460 - 47.790"]
["Volume",14638682]
["Avg. Volume",20945061]
["Market Cap","224.21B"]
["Beta",1.1200000000000001]
["PE Ratio (TTM)",2383.5]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.32 (2.80%)"]
["Ex-Dividend Date",43286]
["1y Target Est",50.96]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Oct 2018)","Next Qtr. (Jan 2019)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",26,26,29,28]
["Avg. Estimate",0.72,0.71,2.98,3.25]
["Low Estimate",0.7,0.66,2.86,3.03]
["High Estimate",0.73,0.75,3.26,3.61]
["Year Ago EPS",0.61,0.63,2.6,2.98]
["Revenue Estimate","Current Qtr. (Oct 2018)","Next Qtr. (Jan 2019)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",23,23,27,26]
["Avg. Estimate","12.86B","12.49B","51.43B","52.95B"]
["Low Estimate","12.72B","12.27B","50.73B","51.86B"]
["High Estimate","12.92B","13B","52B","54.17B"]
["Year Ago Sales","12.14B","11.89B","49.33B","51.43B"]
["Sales Growth (year/est)",5.8999999999999997E-2,0.05,4.2999999999999997E-2,0.03]
["Earnings History",43038,43130,43219,43311]
["EPS Est.",0.6,0.59,0.65,0.69]
["EPS Actual",0.61,0.63,0.66,0.7]
["Difference",0.01,0.04,0.01,0.01]
["Surprise %",1.7000000000000001E-2,6.8000000000000005E-2,1.4999999999999999E-2,1.4E-2]
["EPS Trend","Current Qtr. (Oct 2018)","Next Qtr. (Jan 2019)","Current Year (2019)","Next Year (2020)"]
["Current Estimate",0.72,0.71,2.98,3.25]
["7 Days Ago",0.72,0.71,2.98,3.25]
["30 Days Ago",0.69,0.7,2.91,3.14]
["60 Days Ago",0.69,0.7,2.9,3.15]
["90 Days Ago",0.69,0.7,2.9,3.15]
["EPS Revisions","Current Qtr. (Oct 2018)","Next Qtr. (Jan 2019)","Current Year (2019)","Next Year (2020)"]
["Up Last 7 Days",1,1,2,1]
["Up Last 30 Days",24,18,27,15]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","CSCO","Industry","Sector","S&P 500"]
["Current Qtr.",0.18,"N/A","N/A",0.47]
["Next Qtr.",0.127,"N/A","N/A",0.46]
["Current Year",0.14599999999999999,"N/A","N/A",0.22]
["Next Year",9.0999999999999998E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",8.8999999999999996E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)",5.5800000000000002E-2,"N/A","N/A","N/A"]
[]
["Kiplinger•6 hours ago"]
["7 Dow Stocks at a Reasonable Price"]
["Stocks might be hitting all-time highs, but there still are bargains to be found, especially among the blue-chip stocks in the Dow Jones Industrial Average. The exclusive club of 30 Dow stocks is bristling with names that remain reasonably priced even as the industrial average approaches its own all-time closing high of 26,616.71 set on Jan. 28, 2018. Whether they're beaten-down value plays or stocks that don't adequately reflect their companies' long-term earnings growth, plenty of Dow Jones stocks are on sale. The Standard & Poor's 500-stock index currently trades at 16.6 times expected earnings, according to data from Thomson Reuters. With that as our starting point, we screened the Dow for stocks with forward price-to-earnings multiples of less than 16.6. Next, we looked at projected earnings growth rates, historical valuations, analyst commentary and broker recommendations. Lastly, we looked at dividend yields, which are an important component of future total returns. After applying those criteria, these names stand out as great Dow stocks trading a reasonable price. SEE ALSO: 53 Best Dividend Stocks for 2018 and Beyond"]
[]
["Markit•8 hours ago"]
["See what the IHS Markit Score report has to say about Cisco Systems Inc."]
["Cisco Systems Inc NASDAQ/NGS:CSCO"]
["InvestorPlace•23 hours ago"]
["As It Break Records, Investors Must Ask if Amazon Stock Is Worth the Risk"]
["Fears of high valuations and even President Trump’s attacks on the company have not stopped Amazon’s march toward a $1-trillion market cap. The other case involves whether the bull case justifies the risks. What else can I say about AMZN stock?"]
[]
["Market Realist•yesterday"]
["Cisco Systems Shifts to a Software and Services Provider"]
["Cisco Systems (CSCO) has been remaking itself into a software and services provider rather than a company dependent on networking hardware sales. This effort appears to be bearing fruit. As some companies have taken to building their network boxes or opting for cheaper network gear, there has been a need for Cisco Systems to find new revenue streams to drive growth."]
[]
["Market Realist•yesterday"]
["Cisco Systems Has $19 Billion More for Shareholders"]
["Cisco Systems (CSCO) is transforming into a diversified business combining software and hardware rather than one dependent on hardware. Cisco Systems has aggressively used its cash to make strategic acquisitions and return value to its shareholders. Cisco Systems had a massive amount of cash held overseas, which the Tax Cuts and Jobs Act allowed it to access at a lower tax rate."]
["GlobeNewswire•2 days ago"]
["Cisco Announces September 2018 Events with the Financial Community"]
["SAN JOSE, Calif, Aug. 29, 2018-- Cisco today announced that it will participate in the following conferences with the financial community during the month of September. These sessions will be webcast. ..."]
["InvestorPlace•3 days ago"]
["Here’s What Blockchain Technology Means for IBM Stock"]
["More important, it has been investing heavily in next-generation technologies. Just look at the blockchain category.  The roots of this technology go back to 2009, with the creation of the bitcoin cryptocurrency. The blockchain technology was the foundation of it, acting as a powerful ledger system."]
["CNBC•3 days ago"]
["Three stocks to buy as momentum names hit new highs: Oppenheimer technician"]
["Momentum stocks are finding their flow again. One technician sees three of those stocks breaking out even further."]
[]
["Zacks•4 days ago"]
["Cisco Systems (CSCO) Gains But Lags Market: What You Should Know"]
["In the latest trading session, Cisco Systems (CSCO) closed at $46.59, marking a +0.55% move from the previous day."]
[]
["InvestorPlace•4 days ago"]
["Here’s How to Profit From the Breakout in Arista Networks"]
["One stock doing just that, however, is Arista Networks (NYSE:ANET). This past Friday, cloud networking solutions outfit and relative market newcomer Arista Networks solidified its winning ways. Standard & Poors announced ANET stock would be the broad-based and large capitalization S&P 500 index’s newest constituent and replacing GGP Inc (NYSE:GGP) as of the open of trade on Tuesday."]
[]
["Motley Fool•5 days ago"]
["Don’t Underestimate These 3 “Mature” Tech Stocks"]
["Cisco, Texas Instruments, and HP still have plenty of room to run."]
[]
["Markit•7 days ago"]
["See what the IHS Markit Score report has to say about Cisco Systems Inc."]
["Cisco Systems Inc NASDAQ/NGS:CSCO"]
["Barrons.com•8 days ago"]
["After Cisco, John Chambers Is Still Dreaming Big About Tech"]
["For 20 years, John Chambers was the face, voice, brains, and--yes--conscience of Cisco Systems (CSCO), a pillar of the internet economy now valued at $216 billion. \"I would encourage company leaders to think about tech for good,\" Chambers says."]
[]
["Motley Fool•8 days ago"]
["3 Tech Stocks That Have a Killer Advantage"]
["These companies have durable competitive advantages that have stood the test of time."]
["CNBC•8 days ago"]
["Lead Edge Capital raises fourth and biggest fund for consumer tech investments"]
["Lead Edge Capital, an investor in Uber and Spotify, has raised its fourth and biggest fund so far, $520 million. Lead Edge was an investor in cybersecurity company Duo Security, which agreed earlier this month to be sold to Cisco Systems for $2.3 billion. Lead Edge Capital, an investor in Uber and Spotify, has raised its fourth and biggest fund so far, with $520 million aimed at investing in growing consumer and technology companies."]
["TheStreet.com•9 days ago"]
["Cisco Is Breaking Out to New Highs: Stay Long, Go Long, Raise Stops"]
["Looking at an updated daily bar chart of CSCO today (see below) I can see that prices working lower into July and early August but never reached $40 so investors should still be long. In this daily bar chart of CSCO, below, I can see that prices tested the rising 200-day moving average line in July and early August. The daily On-Balance-Volume (OBV) line made a saucer-like bottom in June and July and is now pointed up telling us that buyers of CSCO have become more aggressive."]
[]
["Simply Wall St.•9 days ago"]
["Is Cisco Systems Inc’s (NASDAQ:CSCO) Balance Sheet Strong Enough To Weather A Storm?"]
["There are a number of reasons that attract investors towards large-cap companies such as Cisco Systems Inc (NASDAQ:CSCO), with a market cap of US$217.37b. Risk-averse investors who are attracted toRead More..."]
[]
["Market Realist•9 days ago"]
["Can Nutanix Sustain Strong Billing Growth in Fiscal Q4 2018?"]
["Can Nutanix Deliver in Fiscal Q4 2018? Nutanix (NTNX) has continued to see steady billings growth in the last five quarters driven by higher demand for its products. During the period, the billings for the company grew at a CAGR (compound annual growth rate) of 10.7%."]
["InvestorPlace•9 days ago"]
["Cisco Stock Is in Good Hands With CEO Chuck Robbins"]
["If we didn’t consider its brilliant performances over the past few years, Cisco Systems (NASDAQ:CSCO) doesn’t strike me as exciting. Traditionally known as a networking and telecommunications-equipment provider, CSCO stock is similar to International Business Machines (NYSE:IBM). CSCO stock offers a compelling argument as the exception."]
[]
["Market Realist•9 days ago"]
["What Are HPE’s Strategic Initiatives?"]
["Can HPE Continue to Beat Earnings and Revenue Estimates? Hewlett Packard Enterprise (HPE) is optimistic about its portfolio of products and services, which enable enterprises to store and analyze data that can be leveraged to improve customer experiences, reduce costs, and increase productivity. HPE aims to transform enterprises and help customers connect data from the core to the edge and the cloud."]
[]
["Zacks•9 days ago"]
["Implied Volatility Surging for Cisco (CSCO) Stock Options"]
["Cisco (CSCO) needs investors to pay close attention to the stock based on moves in the options market lately."]
[]
["Zacks•9 days ago"]
["Should You Invest in the First Trust NASDAQ Cybersecurity ETF (CIBR)?"]
["Sector ETF report for CIBR"]
[]
["CNBC Videos•3 hours ago"]
["Final trades: Qualcomm, Yum Brands, Cisco & this cannabis..."]
["The \"Halftime Report\" traders give their top stocks to watch for the second half."]
[]
["CNBC Videos•yesterday"]
["Why Lebenthal is selling Roku shares"]
["CNBC's Jim Lebenthal said he is selling off Roku shares following rumors that Amazon may be getting into the same business."]
[]
["Bloomberg Video•8 days ago"]
["John Chambers Says Rubrik Will Be 'One of the Hot Stocks of the Next Decade'"]
["Aug.23 -- John Chambers,. JC2 Ventures LLC chief executive officer and former Cisco Systems Inc. chief executive officer, and Bipul Sinha, Rubrik Inc. chief executive officer, discuss Rubrik's prospects and the concerns over Elon Musk's leadership of Tesla Inc. with Bloomberg's Emily Chang on \"Bloomberg Technology.\""]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["INTC",48.47,0.22,4.7000000000000002E-3]
["Intel Corporation"]
["ORCL",48.454999999999998,7.4999999999999997E-2,1.6000000000000001E-3]
["Oracle Corporation"]
["IBM",146.44,0.51,3.5000000000000001E-3]
["International Business Machines"]
["QCOM",68.64,0.5,7.3000000000000001E-3]
["QUALCOMM Incorporated"]
["MSFT",112.06,0.11,1E-3]
["Microsoft Corporation"]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (25)"]
[]
["Current 47.67"]
["Average 50.96"]
["Low 40.00"]
["High 60.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"CSCO Mktwth Gr","index":83,"n_rows":381,"n_cols":5,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cisco Systems Inc."]
["NASDAQ: CSCO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cisco Systems Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:48 p.m."]
[]
["CSCO"]
["/quotes/zigman/20039/composite"]
[]
["$"]
[]
[47.67]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 14.10m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20039/composite"]
[]
["Previous close"]
[]
[47.15]
[]
[47.67]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[46.8]
[]
[47.79]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.46]
[]
[47.79]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",50.68]
["Number of Ratings:",29,"Current Quarters Estimate:",0.72]
["FY Report Date:",43647,"Current Year's Estimate:",3]
["Last Quarter's Earnings:",0.7,"Median PE on CY Estimate:",15.81]
["Year Ago Earnings:",2.59,"Next Fiscal Year Estimate:",3.26]
[null,null,"Median PE on Next FY Estimate:",14.45]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",27,26,31,30]
["Mean Estimate",0.72,0.72,3,3.26]
["High Estimates",0.79,0.78,3.26,3.61]
["Low Estimates",0.7,0.66,2.9,3.03]
["Coefficient Variance",2.21,3.4,2.78,4.0599999999999996]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",19,19,20]
["OVERWEIGHT",2,2,3]
["HOLD",8,9,9]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Nutanix Narrowed Its Losses, Outpaced Estimates in Fiscal Q4 2018"]
[]
["11:58 a.m. Today11:58 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["What Analysts Expect for Nutanixâ€™s EPS in Fiscal Q4 2018"]
[]
["8:07 a.m. Aug. 22, 2018"]
[]
["- MarketRealist.com"]
[]
["Can Nutanix Sustain Strong Billing Growth in Fiscal Q4 2018?"]
[]
["8:07 a.m. Aug. 22, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Not a Single â€˜Sellâ€™ Recommendation for Cisco in August 2018"]
[]
["8:09 a.m. Aug. 16, 2018"]
[]
["- MarketRealist.com"]
[]
["Over 65% of Analysts Recommend â€˜Buysâ€™ on Cisco"]
[]
["10:03 a.m. Aug. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["No â€˜Sellâ€™ Recommendations for Nokia Stock"]
[]
["1:55 p.m. July 18, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:48 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25943.07]
[-43.85]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.41]
[15.05]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2898.98]
[-2.15]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CSCO Income Qtr","index":84,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cisco Systems Inc."]
["NASDAQ: CSCO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cisco Systems Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:48 p.m."]
[]
["CSCO"]
["/quotes/zigman/20039/composite"]
[]
["$"]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 14.12m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20039/composite"]
[]
["Previous close"]
[]
[47.15]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[46.8]
[]
[47.79]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.46]
[]
[47.79]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Cisco Systems Inc."]
["View Ratios"]
["All values USD millions.",42947,43039,43131,43220,43312,"5-qtr trend"]
["Sales/Revenue","12.13B","12.14B","11.89B","12.46B","12.84B"]
["Sales Growth","-",2.0000000000000001E-4,-2.0500000000000001E-2,4.8500000000000001E-2,3.0599999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","4.44B","4.5B","4.31B","4.63B","4.92B"]
["COGS excluding D&A","3.9B","3.94B","3.76B","4.07B","4.92B"]
["Depreciation & Amortization Expense","535M","566M","546M","563M","-"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",1.5299999999999999E-2,-4.3099999999999999E-2,7.5200000000000003E-2,6.2399999999999997E-2]
["Gross Income","7.7B","7.63B","7.58B","7.83B","7.92B"]
["Gross Income Growth","-",-8.3999999999999995E-3,-7.1999999999999998E-3,3.3300000000000003E-2,1.17E-2]
["Gross Profit Margin","-","-","-","-",0.61680000000000001,"NA"]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["SG&A Expense","4.32B","4.48B","4.32B","4.46B","4.52B"]
["Research & Development","1.5B","1.57B","1.55B","1.59B","1.63B"]
["Other SG&A","2.82B","2.91B","2.77B","2.87B","2.89B"]
["SGA Growth","-",3.6799999999999999E-2,-3.5299999999999998E-2,3.27E-2,1.32E-2]
["Other Operating Expense","163M","148M","139M","144M","33M"]
["Unusual Expense","140M","234M","17M","195M","26M"]
["EBIT after Unusual Expense","(140M)","(234M)","(17M)","(195M)","(26M)"]
["Non Operating Income/Expense","(38M)","42M","(22M)","76M","117M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","221M","235M","247M","236M","224M"]
["Interest Expense Growth","-",6.3299999999999995E-2,5.11E-2,-4.4499999999999998E-2,-5.0799999999999998E-2]
["Gross Interest Expense","221M","235M","247M","236M","224M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","3.18B","2.96B","3.23B","3.25B","3.59B"]
["Pretax Income Growth","-",-6.8599999999999994E-2,9.1200000000000003E-2,6.4999999999999997E-3,0.1042]
["Pretax Margin","-","-","-","-",0.2797,"NA"]
["Income Tax","756M","568M","12.01B","562M","(211M)"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.42B","2.39B","(8.78B)","2.69B","3.8B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","2.42B","2.39B","(8.78B)","2.69B","3.8B"]
["Net Income Growth","-",-1.24E-2,-4.6666999999999996,1.3066,0.41320000000000001]
["Net Margin Growth","-","-","-","-",0.29609999999999997,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","2.42B","2.39B","(8.78B)","2.69B","3.8B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.42B","2.39B","(8.78B)","2.69B","3.8B"]
["EPS (Basic)",0.49,0.48,-1.78,0.56000000000000005,0.81]
["EPS (Basic) Growth","-",-2.0400000000000001E-2,-4.7083000000000004,1.3146,0.44640000000000002]
["Basic Shares Outstanding","4.99B","4.96B","4.92B","4.79B","4.67B"]
["EPS (Diluted)",0.48,0.48,-1.78,0.56000000000000005,0.81]
["EPS (Diluted) Growth","-",0,-4.7083000000000004,1.3146,0.44640000000000002]
["Diluted Shares Outstanding","5.03B","4.99B","4.92B","4.84B","4.72B"]
["EBITDA","3.75B","3.58B","3.67B","3.79B","3.89B"]
["EBITDA Growth","-",-4.7399999999999998E-2,2.5700000000000001E-2,3.3500000000000002E-2,2.5600000000000001E-2]
["EBITDA Margin","-","-","-","-",0.30270000000000002,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:48 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25943.07]
[-43.85]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.41]
[15.05]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2898.98]
[-2.15]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CSCO Balance Qtr","index":85,"n_rows":384,"n_cols":7,"rows_kept":384,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cisco Systems Inc."]
["NASDAQ: CSCO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cisco Systems Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:48 p.m."]
[]
["CSCO"]
["/quotes/zigman/20039/composite"]
[]
["$"]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 14.12m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20039/composite"]
[]
["Previous close"]
[]
[47.15]
[]
[47.68]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[46.8]
[]
[47.79]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.46]
[]
[47.79]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Cisco Systems Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42947,43039,43131,43220,43312,"5-qtr trend"]
["Cash & Short Term Investments","70.49B","71.59B","73.68B","54.43B","46.55B"]
["Cash Only","11.71B","11.04B","17.62B","6.72B","8.93B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",1.55E-2,2.93E-2,-0.26129999999999998,-0.14480000000000001]
["Cash & ST Investments / Total Assets",0.54300000000000004,0.54849999999999999,0.56030000000000002,0.47739999999999999,0.4279]
["Total Accounts Receivable","10B","9.24B","8.89B","9.14B","10.5B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","211M","193M","181M","115M","129M"]
["Bad Debt/Doubtful Accounts","(211M)","(193M)","(181M)","(115M)","(129M)"]
["Other Receivables","4.86B","5.04B","4.93B","4.87B","4.95B"]
["Accounts Receivable Growth","-",-7.5800000000000006E-2,-3.85E-2,2.86E-2,0.1489]
["Accounts Receivable Turnover",1.21,1.31,1.34,1.36,1.22]
["Inventories","1.62B","1.69B","1.9B","1.9B","1.85B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.59B","1.56B","1.58B","1.67B","2.94B"]
["Miscellaneous Current Assets","1.59B","1.56B","1.58B","1.67B","2.94B"]
["Total Current Assets","83.7B","84.08B","86.05B","67.14B","61.84B"]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["Net Property, Plant & Equipment","3.32B","3.2B","3.11B","3.08B","3.01B"]
["Property, Plant & Equipment - Gross","12.82B","12.53B","12.44B","12.33B","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","1.26B","1.25B","1.21B","1.11B","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","9.5B","9.33B","9.33B","9.24B","-"]
["Total Investments and Advances","983M","947M","982M","969M","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","32.31B","32.91B","32.87B","34.34B","34.26B"]
["Net Goodwill","29.77B","30.23B","30.39B","31.65B","31.71B"]
["Net Other Intangibles","2.54B","2.68B","2.47B","2.68B","2.55B"]
["Other Assets","528M","501M","490M","522M","1.58B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","129.82B","130.52B","131.51B","114.01B","108.78B"]
["Assets - Total - Growth","-",5.4000000000000003E-3,7.6E-3,-0.1331,-4.58E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","7.99B","10.24B","13.74B","7.74B","5.24B"]
["Short Term Debt","3.25B","5.49B","8.99B","-","5.24B"]
["Current Portion of Long Term Debt","4.75B","4.75B","4.75B","7.74B","-"]
["Accounts Payable","1.39B","1.16B","1.06B","1.55B","1.9B"]
["Accounts Payable Growth","-",-0.1661,-8.2299999999999998E-2,0.4642,0.2268]
["Income Tax Payable","98M","86M","2.2B","962M","1B"]
["Other Current Liabilities","18.11B","17.8B","18.36B","18.39B","18.89B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","15.21B","15.12B","15.62B","15.43B","15.9B"]
["Total Current Liabilities","27.58B","29.28B","35.36B","28.64B","27.04B"]
["Long-Term Debt","25.73B","25.68B","25.63B","20.34B","20.33B"]
["Long-Term Debt excl. Capitalized Leases","25.73B","25.68B","25.63B","20.34B","20.33B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","(4.24B)","(4.01B)","(3.1B)","(3.04B)","(3.22B)"]
["Deferred Taxes - Credit","-","-","-","-","-"]
["Deferred Taxes - Debit","4.24B","4.01B","3.1B","3.04B","3.22B"]
["Other Liabilities","10.37B","10B","18.54B","18.37B","18.21B"]
["Other Liabilities (excl. Deferred Income)","2.7B","2.36B","10.85B","10.72B","10.02B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","63.68B","64.97B","79.53B","67.35B","65.58B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.49049999999999999,0.49780000000000002,0.60470000000000002,0.5907,0.6028]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","66.14B","65.55B","51.98B","46.66B","43.2B"]
["Common Stock Par/Carry Value","45.25B","44.87B","44.54B","43.56B","-"]
["Retained Earnings","20.84B","20.65B","7.36B","3.71B","-"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(359M)","(342M)","(68M)","(332M)","-"]
["Unrealized Gain/Loss Marketable Securities","373M","345M","111M","(277M)","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.50949999999999995,0.50219999999999998,0.39529999999999998,0.4093,0.3972]
["Total Shareholders' Equity","66.14B","65.55B","51.98B","46.66B","43.2B"]
["Total Shareholders' Equity / Total Assets",0.50949999999999995,0.50219999999999998,0.39529999999999998,0.4093,0.3972]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","66.14B","65.55B","51.98B","46.66B","43.2B"]
["Liabilities & Shareholders' Equity","129.82B","130.52B","131.51B","114.01B","108.78B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:48 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25942.98]
[-43.94]
[-1.6999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.37]
[15.01]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.01]
[-2.12]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CSCO Cash Qtr","index":86,"n_rows":365,"n_cols":7,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cisco Systems Inc."]
["NASDAQ: CSCO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cisco Systems Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:48 p.m."]
[]
["CSCO"]
["/quotes/zigman/20039/composite"]
[]
["$"]
[]
[47.69]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 14.13m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20039/composite"]
[]
["Previous close"]
[]
[47.15]
[]
[47.69]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[46.8]
[]
[47.79]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.46]
[]
[47.79]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Cisco Systems Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42947,43039,43131,43220,43312,"5-qtr trend"]
["Net Income before Extraordinaries","2.42B","2.39B","(8.78B)","2.69B","3.8B"]
["Net Income Growth","-",-1.24E-2,-4.6666999999999996,1.3066,0.41320000000000001]
["Depreciation, Depletion & Amortization","535M","566M","546M","564M","516M"]
["Depreciation and Depletion","358M","351M","326M","320M","974M"]
["Amortization of Intangible Assets","177M","215M","220M","244M","(458M)"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","1M","178M","843M","(8M)","(113M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","387M","319M","249M","353M","199M"]
["Funds from Operations","3.35B","3.46B","(7.14B)","3.6B","4.41B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","654M","(377M)","11.21B","(1.18B)","(305M)"]
["Receivables","(762M)","624M","456M","(181M)","(1.39B)"]
["Accounts Payable","162M","(235M)","(103M)","486M","356M"]
["Other Assets/Liabilities","1.28B","(52M)","362M","(267M)","1.31B"]
["Net Operating Cash Flow","4B","3.08B","4.07B","2.42B","4.1B"]
["Net Operating Cash Flow Growth","-",-0.23019999999999999,0.32140000000000002,-0.40639999999999998,0.69699999999999995]
["Net Operating Cash Flow / Sales",0.32979999999999998,0.25380000000000003,0.34239999999999998,0.19389999999999999,0.31919999999999998]
[]
["Investing Activities"]
[]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["Capital Expenditures","(208M)","(168M)","(211M)","(241M)","(214M)"]
["Capital Expenditures (Fixed Assets)","(208M)","(168M)","(211M)","(241M)","(214M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",0.1923,-0.25600000000000001,-0.14219999999999999,0.112]
["Capital Expenditures / Sales",-1.7100000000000001E-2,-1.38E-2,-1.78E-2,-1.9300000000000001E-2,-1.67E-2]
["Net Assets from Acquisitions","(113M)","(725M)","(29M)","(2.04B)","(217M)"]
["Sale of Fixed Assets & Businesses","1M","1M","77M","3M","5M"]
["Purchase/Sale of Investments","1.01B","(1.6B)","4.16B","8.03B","8.51B"]
["Purchase of Investments","(7.19B)","(8.3B)","(5.75B)","(215M)","(294M)"]
["Sale/Maturity of Investments","8.2B","6.69B","9.91B","8.24B","8.8B"]
["Other Uses","-","-","(7M)","4M","(10M)"]
["Other Sources","4M","-","-","-","-"]
["Net Investing Cash Flow","695M","(2.5B)","3.99B","5.76B","8.07B"]
["Net Investing Cash Flow Growth","-",-4.5899000000000001,2.5992000000000002,0.44359999999999999,0.40089999999999998]
["Net Investing Cash Flow / Sales",5.7299999999999997E-2,-0.2056,0.3357,0.4622,0.62819999999999998]
[]
["Financing Activities"]
[]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["Cash Dividends Paid - Total","(1.45B)","(1.44B)","(1.43B)","(1.57B)","(1.54B)"]
["Common Dividends","(1.45B)","(1.44B)","(1.43B)","(1.57B)","(1.54B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1B)","(2.02B)","(3.57B)","(6.2B)","(5.84B)"]
["Repurchase of Common & Preferred Stk.","(1.29B)","(2.03B)","(3.86B)","(6.21B)","(6.15B)"]
["Sale of Common & Preferred Stock","290M","9M","293M","16M","305M"]
["Proceeds from Stock Options","290M","9M","293M","16M","305M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","1.25B","2.24B","3.51B","(11.24B)","(2.5B)"]
["Change in Current Debt","497M","(2.5B)","7.59B","(7.6B)","-"]
["Change in Long-Term Debt","748M","4.73B","(4.09B)","(3.65B)","(2.5B)"]
["Issuance of Long-Term Debt","748M","5.48B","1.4B","-","-"]
["Reduction in Long-Term Debt","-","(748M)","(5.48B)","(3.65B)","(2.5B)"]
["Other Funds","100M","(31M)","9M","(70M)","(77M)"]
["Other Uses","72M","(31M)","9M","(70M)","(77M)"]
["Other Sources","28M","-","-","-","-"]
["Net Financing Cash Flow","(1.1B)","(1.25B)","(1.48B)","(19.08B)","(9.95B)"]
["Net Financing Cash Flow Growth","-",-0.13220000000000001,-0.1832,-11.901300000000001,0.4783]
["Net Financing Cash Flow / Sales",-9.0999999999999998E-2,-0.10299999999999999,-0.1244,-1.5309999999999999,-0.77500000000000002]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","3.59B","(665M)","6.58B","(10.91B)","2.22B"]
["Free Cash Flow","3.79B","2.91B","3.86B","2.18B","3.89B"]
["Free Cash Flow Growth","-",-0.23230000000000001,0.32519999999999999,-0.43640000000000001,0.78669999999999995]
["Free Cash Flow Yield","-","-","-","-",3.3000000000000002E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:48 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25944.94]
[-41.98]
[-1.6000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.73]
[15.37]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.21]
[-1.92]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"KO Income St","index":87,"n_rows":356,"n_cols":7,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Co."]
["NYSE: KO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:49 p.m."]
[]
["KO"]
["/quotes/zigman/222647/composite"]
[]
["$"]
[]
[44.56]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 12.61m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/222647/composite"]
[]
["Previous close"]
[]
[44.95]
[]
[44.56]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[44.39]
[]
[45.07]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.45]
[]
[48.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Coca-Cola Co."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","46.76B","46B","43.7B","41.38B","35.02B"]
["Sales Growth","-",-1.6299999999999999E-2,-5.0099999999999999E-2,-5.3100000000000001E-2,-0.15379999999999999]
["Cost of Goods Sold (COGS) incl. D&A","18.4B","17.99B","17.4B","16.62B","13.3B"]
["COGS excluding D&A","16.42B","16.01B","15.43B","14.84B","12.05B"]
["Depreciation & Amortization Expense","1.98B","1.98B","1.97B","1.78B","1.25B"]
["Depreciation","1.74B","1.74B","1.75B","1.6B","1.15B"]
["Amortization of Intangibles","234M","240M","217M","184M","104M"]
["COGS Growth","-",-2.23E-2,-3.3000000000000002E-2,-4.4499999999999998E-2,-0.19969999999999999]
["Gross Income","28.36B","28.01B","26.3B","24.76B","21.71B"]
["Gross Income Growth","-",-1.23E-2,-6.0999999999999999E-2,-5.8799999999999998E-2,-0.123]
["Gross Profit Margin","-","-","-","-",0.62009999999999998,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","17.37B","17.16B","16.4B","15.28B","12.54B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","17.37B","17.16B","16.4B","15.28B","12.54B"]
["SGA Growth","-",-1.2E-2,-4.4299999999999999E-2,-6.8199999999999997E-2,-0.17929999999999999]
["Other Operating Expense","(4M)","306M","101M","109M","6M"]
["Unusual Expense","180M","1.83B","1.74B","2.51B","3.34B"]
["EBIT after Unusual Expense","10.82B","8.72B","(1.74B)","6.86B","5.82B"]
["Non Operating Income/Expense","(35M)","(241M)","968M","485M","(74M)"]
["Non-Operating Interest Income","534M","594M","613M","642M","677M"]
["Equity in Affiliates (Pretax)","602M","769M","489M","835M","1.07B"]
["Interest Expense","439M","512M","522M","684M","753M"]
["Interest Expense Growth","-",0.1663,1.95E-2,0.31030000000000002,0.1009]
["Gross Interest Expense","440M","513M","523M","687M","758M"]
["Interest Capitalized","1M","1M","1M","3M","5M"]
["Pretax Income","11.48B","9.33B","9.61B","8.14B","6.74B"]
["Pretax Income Growth","-",-0.1875,0.03,-0.15290000000000001,-0.17130000000000001]
["Pretax Margin","-","-","-","-",0.1925,"NA"]
["Income Tax","2.85B","2.2B","2.24B","1.59B","5.56B"]
["Income Tax - Current Domestic","815M","948M","780M","1.26B","5.56B"]
["Income Tax - Current Foreign","1.39B","1.29B","1.39B","1.18B","1.26B"]
["Income Tax - Deferred Domestic","343M","(118M)","165M","(929M)","(1.77B)"]
["Income Tax - Deferred Foreign","305M","78M","(92M)","73M","513M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","8.63B","7.12B","7.37B","6.55B","1.18B"]
["Minority Interest Expense","42M","26M","15M","23M","1M"]
["Net Income","8.58B","7.1B","7.35B","6.53B","1.18B"]
["Net Income Growth","-",-0.1731,3.56E-2,-0.11210000000000001,-0.81910000000000005]
["Net Margin Growth","-","-","-","-",3.3700000000000001E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","67M"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","67M"]
["Net Income After Extraordinaries","8.58B","7.1B","7.35B","6.53B","1.25B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","8.58B","7.1B","7.35B","6.53B","1.25B"]
["EPS (Basic)",1.94,1.62,1.69,1.51,0.28999999999999998]
["EPS (Basic) Growth","-",-0.16489999999999999,4.3200000000000002E-2,-0.1065,-0.80789999999999995]
["Basic Shares Outstanding","4.43B","4.39B","4.35B","4.32B","4.27B"]
["EPS (Diluted)",1.9,1.6,1.67,1.49,0.28999999999999998]
["EPS (Diluted) Growth","-",-0.15790000000000001,4.3799999999999999E-2,-0.10780000000000001,-0.8054]
["Diluted Shares Outstanding","4.51B","4.45B","4.41B","4.37B","4.32B"]
["EBITDA","12.97B","12.52B","11.77B","11.15B","10.42B"]
["EBITDA Growth","-",-3.4799999999999998E-2,-5.9900000000000002E-2,-5.3100000000000001E-2,-6.5199999999999994E-2]
["EBITDA Margin","-","-","-","-",0.29749999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:49 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25944.94]
[-41.98]
[-1.6000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.73]
[15.37]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.21]
[-1.92]
[-6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"KO Balance Sheet","index":88,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Co."]
["NYSE: KO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:49 p.m."]
[]
["KO"]
["/quotes/zigman/222647/composite"]
[]
["$"]
[]
[44.54]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 12.64m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/222647/composite"]
[]
["Previous close"]
[]
[44.95]
[]
[44.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[44.39]
[]
[45.07]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.45]
[]
[48.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Coca-Cola Co."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","20.27B","21.68B","19.9B","22.2B","20.68B"]
["Cash Only","10.41B","8.96B","7.31B","8.56B","6.01B"]
["Short-Term Investments","9.85B","12.72B","12.59B","13.65B","14.67B"]
["Cash & Short Term Investments Growth","-",6.9400000000000003E-2,-8.1900000000000001E-2,0.11559999999999999,-6.8699999999999997E-2]
["Cash & ST Investments / Total Assets",0.22509999999999999,0.23549999999999999,0.22109999999999999,0.25440000000000002,0.23519999999999999]
["Total Accounts Receivable","4.87B","4.47B","3.94B","3.86B","3.67B"]
["Accounts Receivables, Net","4.87B","4.47B","3.94B","3.86B","3.67B"]
["Accounts Receivables, Gross","4.93B","4.8B","4.29B","4.32B","4.14B"]
["Bad Debt/Doubtful Accounts","(61M)","(331M)","(352M)","(466M)","(477M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-8.3500000000000005E-2,-0.1176,-2.1600000000000001E-2,-4.9000000000000002E-2]
["Accounts Receivable Turnover",9.6,10.3,11.09,10.73,9.5500000000000007]
["Inventories","3.28B","3.1B","2.9B","2.68B","2.66B"]
["Finished Goods","1.24B","1.13B","1.03B","844M","693M"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","1.69B","1.62B","1.56B","1.57B","1.73B"]
["Progress Payments & Other","345M","351M","306M","266M","233M"]
["Other Current Assets","2.89B","3.75B","6.65B","5.28B","9.55B"]
["Miscellaneous Current Assets","2.89B","3.75B","6.65B","5.28B","9.55B"]
["Total Current Assets","31.3B","32.99B","33.4B","34.01B","36.55B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","14.97B","14.63B","12.57B","10.64B","8.2B"]
["Property, Plant & Equipment - Gross","25.03B","25.26B","22.35B","21.26B","16.45B"]
["Buildings","5.61B","5.54B","4.91B","4.57B","3.92B"]
["Land & Improvements","1.01B","972M","717M","589M","334M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","10.07B","10.63B","9.78B","10.62B","8.25B"]
["Total Investments and Advances","12.38B","14.69B","16.81B","18.46B","23.23B"]
["Other Long-Term Investments","1.98B","4.75B","4.49B","2.2B","2.37B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","27.61B","26.37B","24.13B","21.13B","16.64B"]
["Net Goodwill","12.31B","12.1B","11.29B","10.63B","9.4B"]
["Net Other Intangibles","15.3B","14.27B","12.84B","10.5B","7.24B"]
["Other Assets","3.47B","3.02B","2.73B","2.71B","2.95B"]
["Tangible Other Assets","3.47B","3.02B","2.73B","2.71B","2.95B"]
["Total Assets","90.06B","92.02B","90B","87.27B","87.9B"]
["Assets - Total - Growth","-",2.1899999999999999E-2,-2.1999999999999999E-2,-3.0300000000000001E-2,7.1999999999999998E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","17.93B","22.68B","15.81B","16.03B","16.5B"]
["Short Term Debt","16.9B","19.13B","13.13B","12.5B","13.21B"]
["Current Portion of Long Term Debt","1.02B","3.55B","2.68B","3.53B","3.3B"]
["Accounts Payable","1.93B","2.09B","2.8B","2.68B","2.29B"]
["Accounts Payable Growth","-",8.0699999999999994E-2,0.33800000000000002,-4.0399999999999998E-2,-0.1469]
["Income Tax Payable","309M","400M","1.07B","999M","410M"]
["Other Current Liabilities","7.64B","7.2B","7.26B","6.83B","7.99B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","933M","997M","936M","857M","854M"]
["Miscellaneous Current Liabilities","6.71B","6.21B","6.32B","5.97B","7.14B"]
["Total Current Liabilities","27.81B","32.37B","26.93B","26.53B","27.19B"]
["Long-Term Debt","19.15B","19.06B","28.31B","29.68B","31.18B"]
["Long-Term Debt excl. Capitalized Leases","19.15B","19.06B","28.31B","29.68B","31.18B"]
["Non-Convertible Debt","19.15B","19.06B","28.31B","29.68B","31.18B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","5.82B","5.32B","4.33B","3.43B","2.19B"]
["Deferred Taxes - Credit","6.15B","5.64B","4.69B","3.75B","2.52B"]
["Deferred Taxes - Debit","328M","319M","360M","326M","331M"]
["Other Liabilities","3.5B","4.39B","4.3B","4.08B","8.02B"]
["Other Liabilities (excl. Deferred Income)","3.5B","4.39B","4.3B","4.08B","8.02B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","56.62B","61.46B","64.23B","64.05B","68.92B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.62870000000000004,0.66790000000000005,0.7137,0.7339,0.78410000000000002]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","33.17B","30.32B","25.55B","23.06B","17.07B"]
["Common Stock Par/Carry Value","1.76B","1.76B","1.76B","1.76B","1.76B"]
["Retained Earnings","61.66B","63.41B","65.02B","65.5B","60.43B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(2.85B)","(5.23B)","(9.17B)","(9.78B)","(8.96B)"]
["Unrealized Gain/Loss Marketable Securities","258M","972M","288M","305M","493M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(39.09B)","(42.23B)","(45.07B)","(47.99B)","(50.68B)"]
["Common Equity / Total Assets",0.36840000000000001,0.32950000000000002,0.28389999999999999,0.26429999999999998,0.19420000000000001]
["Total Shareholders' Equity","33.17B","30.32B","25.55B","23.06B","17.07B"]
["Total Shareholders' Equity / Total Assets",0.36840000000000001,0.32950000000000002,0.28389999999999999,0.26429999999999998,0.19420000000000001]
["Accumulated Minority Interest","267M","241M","210M","158M","1.91B"]
["Total Equity","33.44B","30.56B","25.76B","23.22B","18.98B"]
["Liabilities & Shareholders' Equity","90.06B","92.02B","90B","87.27B","87.9B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:49 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:39p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25946.83]
[-40.090000000000003]
[-1.5E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.87]
[15.51]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.38]
[-1.75]
[-5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"KO Cash Flow","index":89,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Co."]
["NYSE: KO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:49 p.m."]
[]
["KO"]
["/quotes/zigman/222647/composite"]
[]
["$"]
[]
[44.54]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 12.65m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/222647/composite"]
[]
["Previous close"]
[]
[44.95]
[]
[44.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[44.39]
[]
[45.07]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.45]
[]
[48.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Coca-Cola Co."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","8.63B","7.12B","7.37B","6.55B","1.18B"]
["Net Income Growth","-",-0.1741,3.4000000000000002E-2,-0.1108,-0.81950000000000001]
["Depreciation, Depletion & Amortization","1.98B","1.98B","1.97B","1.79B","1.26B"]
["Depreciation and Depletion","1.74B","1.74B","1.75B","-","-"]
["Amortization of Intangible Assets","234M","240M","217M","-","-"]
["Deferred Taxes & Investment Tax Credit","648M","(40M)","73M","(856M)","(1.26B)"]
["Deferred Taxes","648M","(40M)","73M","(856M)","(1.26B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","223M","1.99B","1.28B","1.54B","2.28B"]
["Funds from Operations","11.47B","11.05B","10.69B","9.02B","3.47B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(932M)","(439M)","(157M)","(221M)","3.53B"]
["Receivables","28M","(253M)","(212M)","(28M)","(141M)"]
["Accounts Payable","(158M)","(250M)","1B","(540M)","(445M)"]
["Other Assets/Liabilities","(719M)","(122M)","(393M)","(261M)","4.62B"]
["Net Operating Cash Flow","10.54B","10.62B","10.53B","8.8B","7B"]
["Net Operating Cash Flow Growth","-",6.8999999999999999E-3,-8.2000000000000007E-3,-0.16450000000000001,-0.20480000000000001]
["Net Operating Cash Flow / Sales",0.22539999999999999,0.23069999999999999,0.2409,0.21260000000000001,0.19980000000000001]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(2.55B)","(2.41B)","(2.55B)","(2.26B)","(1.68B)"]
["Capital Expenditures (Fixed Assets)","(2.55B)","(2.41B)","(2.55B)","(2.26B)","(1.68B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",5.6500000000000002E-2,-6.1100000000000002E-2,0.114,0.25950000000000001]
["Capital Expenditures / Sales",-5.45E-2,-5.2299999999999999E-2,-5.8400000000000001E-2,-5.4699999999999999E-2,-4.7800000000000002E-2]
["Net Assets from Acquisitions","(353M)","(389M)","(2.49B)","(838M)","(3.9B)"]
["Sale of Fixed Assets & Businesses","983M","371M","650M","1.19B","3.93B"]
["Purchase/Sale of Investments","(1.99B)","(4.81B)","(1.75B)","1.13B","(609M)"]
["Purchase of Investments","(14.78B)","(17.8B)","(15.83B)","(15.5B)","(16.52B)"]
["Sale/Maturity of Investments","12.79B","12.99B","14.08B","16.62B","15.91B"]
["Other Uses","(303M)","(268M)","(40M)","(209M)","(229M)"]
["Other Sources","-","-","-","-","111M"]
["Net Investing Cash Flow","(4.21B)","(7.51B)","(6.19B)","(999M)","(2.38B)"]
["Net Investing Cash Flow Growth","-",-0.78120000000000001,0.1759,0.83850000000000002,-1.3794]
["Net Investing Cash Flow / Sales",-9.01E-2,-0.16320000000000001,-0.1416,-2.41E-2,-6.7900000000000002E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(4.97B)","(5.35B)","(5.74B)","(6.04B)","(6.32B)"]
["Common Dividends","(4.97B)","(5.35B)","(5.74B)","(6.04B)","(6.32B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(3.5B)","(2.63B)","(2.32B)","(2.25B)","(2.09B)"]
["Repurchase of Common & Preferred Stk.","(4.83B)","(4.16B)","(3.56B)","(3.68B)","(3.68B)"]
["Sale of Common & Preferred Stock","1.33B","1.53B","1.25B","1.43B","1.6B"]
["Proceeds from Stock Options","1.33B","1.53B","1.25B","1.43B","1.6B"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","-","-","-","-","-"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","-","-","-","-","-"]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt","-","-","-","-","-"]
["Other Funds","17M","(363M)","251M","79M","(91M)"]
["Other Uses","-","-","-","-","(91M)"]
["Other Sources","17M","(363M)","251M","79M","-"]
["Net Financing Cash Flow","(3.75B)","(3.63B)","(5.11B)","(6.55B)","(7.41B)"]
["Net Financing Cash Flow Growth","-",3.04E-2,-0.40820000000000001,-0.28010000000000002,-0.13200000000000001]
["Net Financing Cash Flow / Sales",-8.0100000000000005E-2,-7.8899999999999998E-2,-0.11700000000000001,-0.15820000000000001,-0.21160000000000001]
["Exchange Rate Effect","(611M)","(934M)","(878M)","(6M)","242M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","1.97B","(1.46B)","(1.65B)","1.25B","(2.55B)"]
["Free Cash Flow","7.99B","8.21B","7.98B","6.53B","5.32B"]
["Free Cash Flow Growth","-",2.7199999999999998E-2,-2.8500000000000001E-2,-0.1807,-0.18579999999999999]
["Free Cash Flow Yield","-","-","-","-",-5.0000000000000001E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:49 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25946.48]
[-40.44]
[-1.6000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8104.1]
[15.74]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.45]
[-1.68]
[-5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"KO Summary","index":90,"n_rows":269,"n_cols":4,"rows_kept":269,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 11 mins"]
["S&P 500"]
[2899.47]
["-1.66(-0.06%)"]
["Dow 30"]
[25947.31]
["-39.61(-0.15%)"]
["Nasdaq"]
[8104.23]
["+15.87(+0.20%)"]
["Russell 2000"]
[1737.41]
["+5.05(+0.29%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.5]
["+0.50(+0.04%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["The Coca-Cola Company (KO)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["44.54-0.41 (-0.91%)"]
["As of 3:49PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",44.95]
["Open",45]
["Bid","44.43 x 800"]
["Ask","44.44 x 800"]
["Day's Range","44.39 - 45.07"]
["52 Week Range","41.45 - 48.62"]
["Volume",13775785]
["Avg. Volume",10670500]
["Market Cap","189.425B"]
["Beta",0.56000000000000005]
["PE Ratio (TTM)",79.819999999999993]
["EPS (TTM)",0.56000000000000005]
["Earnings Date","Oct 23, 2018 - Oct 29, 2018"]
["Forward Dividend & Yield","1.56 (3.47%)"]
["Ex-Dividend Date",43356]
["1y Target Est",50.72]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","189.43B"]
["Enterprise Value 3","220.52B"]
["Trailing P/E ",79.819999999999993]
["Forward P/E 1",19.88]
["PEG Ratio (5 yr expected) 1",2.98]
["Price/Sales (ttm)",5.72]
["Price/Book (mrq)",10.34]
["Enterprise Value/Revenue 3",6.65]
["Enterprise Value/EBITDA 6",20.07]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43280]
["Profitability"]
["Profit Margin ",7.1800000000000003E-2]
["Operating Margin (ttm)",0.29580000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",6.7799999999999999E-2]
["Return on Equity (ttm)",0.1061]
["Income Statement"]
["Revenue (ttm)","33.14B"]
["Revenue Per Share (ttm)",7.78]
["Quarterly Revenue Growth (yoy)",-0.08]
["Gross Profit (ttm)","22.15B"]
["EBITDA ","10.99B"]
["Net Income Avi to Common (ttm)","2.16B"]
["Diluted EPS (ttm)",0.56000000000000005]
["Quarterly Earnings Growth (yoy)",0.68899999999999995]
["Balance Sheet"]
["Total Cash (mrq)","19.35B"]
["Total Cash Per Share (mrq)",4.55]
["Total Debt (mrq)","46.85B"]
["Total Debt/Equity (mrq)",232.22]
["Current Ratio (mrq)",1.1499999999999999]
["Book Value Per Share (mrq)",4.3099999999999996]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","6.45B"]
["Levered Free Cash Flow (ttm)","2.29B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.56000000000000005]
["52-Week Change 3",-1.32E-2]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",48.62]
["52 Week Low 3",41.45]
["50-Day Moving Average 3",45.82]
["200-Day Moving Average 3",44.06]
["Share Statistics"]
["Avg Vol (3 month) 3","10.67M"]
["Avg Vol (10 day) 3","10.68M"]
["Shares Outstanding 5","4.25B"]
["Float ","3.82B"]
["% Held by Insiders 1",7.4999999999999997E-3]
["% Held by Institutions 1",0.67649999999999999]
["Shares Short (Aug 15, 2018) 4","29.32M"]
["Short Ratio (Aug 15, 2018) 4",2.9]
["Short % of Float (Aug 15, 2018) 4",6.8999999999999999E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",6.8999999999999999E-3]
["Shares Short (prior month Jul 13, 2018) 4","28.67M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.56]
["Forward Annual Dividend Yield 4",3.4700000000000002E-2]
["Trailing Annual Dividend Rate 3",1.52]
["Trailing Annual Dividend Yield 3",3.3799999999999997E-2]
["5 Year Average Dividend Yield 4",3.09]
["Payout Ratio 4",2.9230999999999998]
["Dividend Date 3",43374]
["Ex-Dividend Date 4",43356]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",41134]
["TheStreet.com•20 minutes ago"]
["Markets Mixed in Final Hour of Trading"]
["The major U.S. markets are mixed ahead of the Labor Day holiday weekend. Lululemon stock is up 13% on strong revenue and profit guidance. U.S. stocks were mixed in late trading Friday, Aug. 31, ahead of a three-day holiday weekend as the imposition of tariffs on $200 billion in Chinese imports next week loomed."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Associated Press•39 minutes ago"]
["US stocks slide again as investors wait for trade news"]
["NEW YORK (AP) — Stocks are lower in afternoon trading on Wall Street Friday following a late loss the day before. Traders are keeping their eye on trade talks between the U.S. and Canada. There are hopes that the two sides will reach a preliminary trade deal later in the day, but there were few signs of progress."]
["Reuters•51 minutes ago"]
["US STOCKS-S&P 500, Dow lose ground as trade talks hit snag"]
["The S&P 500 and the Dow were down and the Nasdaq edged higher in light trading on Friday as investors reacted to the possibility that a new Canada-U.S. trade agreement could miss a deadline heading into the Labor Day weekend. The indexes are also on track to be up for the month of August, with the Nasdaq posting its largest monthly gain since January. The CBOE Volatility index, a gauge of investor anxiety, moved higher on this and other trade developments, including a report that U.S. President Donald Trump is prepared to impose tariffs on an additional $200 billion of Chinese imports as soon as next week."]
[]
["Zacks•2 hours ago"]
["Is Coke (KO) Stock a Buy After Costa Purchase & BodyArmor Investment?"]
["Coca-Cola (KO) announced on Friday that it is set to purchase UK coffee giant Costa for $5.1 billion as it tries to expand its portfolio beyond sugary drinks. The move follows Coke's recent investment in sports drink upstart and potential Gatorade (PEP) rival BodyArmor. So, what should investors do with KO stock, which is down roughly 2% over the last 12 months, as the beverage behemoth readies itself for the future?"]
[]
["American City Business Journals•2 hours ago"]
["New entrance, food partners part of TOUR Championship enhancements"]
["The legendary golfer, whose name is synonymous with East Lake Golf Club, would be pleased with the many enhancements made to the 2018 TOUR Championship, which will be held at the historic course this year Sept.19-23."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Bloomberg•2 hours ago"]
["Secret Summit in Starbucks Hometown Began Coke's Costa Pursuit"]
["A secretive summit in Seattle began Coca-Cola Co.’s whirlwind pursuit of Costa coffee. The U.S. beverage giant’s Chief Executive Officer James Quincey first spoke to his counterpart at Costa’s British parent company in May about adding coffee to the soda pioneer’s lineup, according to people familiar with the matter. Quincey and Alison Brittain, who heads up Whitbread Plc, were at the Microsoft CEO Summit, an exclusive meeting of business leaders."]
["Reuters•2 hours ago"]
["Coca-Cola takes plunge into coffee with $5.1 billion Costa deal"]
["Coca-Cola Co has agreed to buy coffee chain Costa for $5.1 billion to extend its push into healthier drinks and take on the likes of Starbucks and Nestle in the booming global coffee market. The purchase from Britain's Whitbread of Costa's almost 4,000 outlets thrusts the world's biggest soda company into one of the few bright spots in the sluggish packaged food and drinks sector. Paying about 1 billion pounds ($1.3 billion) more than some analysts had expected, Coke will use its distribution network to supercharge Costa's expansion as it chases coffee chain market leader Starbucks and its almost 29,000 stores across 77 markets."]
["TheStreet.com•2 hours ago"]
["Costa Coffee Margins Don't Phase Long-Term Coca-Cola Investor"]
["Reduced margin on coffee products versus the company's traditional stronghold in sodas is not causing too much indigestion for traders. The announcement of a $5.1 billion deal for Costa Coffee heading into Labor Day weekend caught the eye of many analysts and investors, as the company looks to expand its coffee and tea segment. \"We do think investors will have questions surrounding the retail component of the business and lower operating profit margin versus legacy KO,\" a note from J.P. Morgan managing director and head of U.S. beverages research Andrea Teixeira this morning reads."]
["Reuters•3 hours ago"]
["Coca-Cola quickly brews up Costa 'Del Sol' deal with Whitbread"]
["The 3.9 billion-pound ($5.1 billion) sale of the Costa coffee chain to Coca-Cola (KO.N) began brewing when Whitbread's boss Alison Brittain crossed paths with the chief executive of the soft drinks giant at a conference in May. Brittain, who has led Costa-owner Whitbread (WTB.L) since December 2015, didn't know James Quincey before the Microsoft CEO Summit in Seattle. \"I hadn't met him before that,\" Brittain said on Friday."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Yahoo Finance Video•5 hours ago"]
["Business + Coffee: Coke and coffee, Kaepernick lawsuit, San Francisco scooter licenses"]
["Friday, August 31: Coke buys Costa coffee for $5.1 billion; Colin Kaepernick’s lawsuit against the NFL will go to trial; San Francisco gives licenses to two scooter startups, but not the two big-name ones that have billion-dollar valuations. Yahoo Finance’s Dan Roberts ushers you into the weekend."]
[]
["Yahoo Finance Video•5 hours ago"]
["Coca-Cola buying coffee chain Costa in $5.1B deal"]
["Coca-Cola is making a big play in coffee, buying British chain Costa in a $5.1B deal. Yahoo Finance’s Dan Howley, Rick Newman and Julia La Roche discuss how it all could be an effort to take on Starbucks."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["PG",82.89,-0.52,-6.3E-3]
["Procter & Gamble Company (The)"]
["JNJ",134.46,-0.49,-3.5999999999999999E-3]
["Johnson & Johnson"]
["PEP",111.85,-0.11,-1E-3]
["Pepsico, Inc."]
["WMT",95.82,-0.28000000000000003,-2.8999999999999998E-3]
["Walmart Inc."]
["XOM",80.12,-0.39,-4.7999999999999996E-3]
["Exxon Mobil Corporation"]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (23)"]
[]
["Current 44.54"]
["Average 50.72"]
["Low 45.00"]
["High 61.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"KO Mktw Sum","index":91,"n_rows":930,"n_cols":5,"rows_kept":930,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Co."]
["NYSE: KO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:49 p.m."]
[]
["KO"]
["/quotes/zigman/222647/composite"]
[]
["$"]
[]
[44.55]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 12.69m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/222647/composite"]
[]
["Previous close"]
[]
[44.95]
[]
[44.55]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[44.39]
[]
[45.07]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.45]
[]
[48.62]
[]
[]
[]
["Company Description"]
[]
["The Coca-Cola Co. engages in the manufacture, market, and sale of non-alcoholic beverages which include sparkling beverages and still beverages such as waters; enhanced waters; juices and juice drinks; ready-to-drink teas and coffees; and energy and sports drinks. Its brands include Coca-Cola, Diet ..."]
[]
["The Coca-Cola Co. engages in the manufacture, market, and sale of non-alcoholic beverages which include sparkling beverages and still beverages such as waters; enhanced waters; juices and juice drinks; ready-to-drink teas and coffees; and energy and sports drinks. Its brands include Coca-Cola, Diet Coke, Coca-Cola Zero, Fanta, Sprite, Minute Maid, Georgia, Powerade, Del Valle, Schweppes, Aquarius, Minute Maid Pulpy, Dasani, Simply, Glaceau Vitaminwater, Bonaqua, Gold Peak, Fuze Tea, Glaceau Smartwater, and Ice Dew. It operates through the following segments: Eurasia and Africa, Europe, Latin America, North America, Asia Pacific, Bottling Investments, and Corporate. The company was founded by Asa Griggs Candler in 1886 and is headquartered in Atlanta, GA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[156.31]
[]
["P/E Ratio (with extraordinary items)"]
[]
[81.739999999999995]
[]
["P/E Ratio (without extraordinary items)"]
[]
[158.21]
[]
["Price to Sales Ratio"]
[]
[5.67]
[]
["Price to Book Ratio"]
[]
[11.45]
[]
["Price to Cash Flow Ratio"]
[]
[28.36]
[]
["Enterprise Value to EBITDA"]
[]
[21.22]
[]
["Enterprise Value to Sales"]
[]
[6.73]
[]
["Total Debt to Enterprise Value"]
[]
[0.21]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[566602]
[]
["Income Per Employee"]
[]
[19110]
[]
["Receivables Turnover"]
[]
[9.31]
[]
["Total Asset Turnover"]
[]
[0.4]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.34]
[]
["Quick Ratio"]
[]
[1.25]
[]
["Cash Ratio"]
[]
[0.76]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[62.01]
[]
["Operating Margin"]
[]
[26.17]
[]
["Pretax Margin"]
[]
[19.25]
[]
["Net Margin"]
[]
[3.37]
[]
["Return on Assets"]
[]
[1.35]
[]
["Return on Equity"]
[]
[5.89]
[]
["Return on Total Capital"]
[]
[1.77]
[]
["Return on Invested Capital"]
[]
[2.34]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[279.32]
[]
["Total Debt to Total Capital"]
[]
[73.64]
[]
["Total Debt to Total Assets"]
[]
[54.25]
[]
["Long-Term Debt to Equity"]
[]
[182.65]
[]
["Long-Term Debt to Total Capital"]
[]
[48.15]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Ahmet Muhtar Kent",64,2005,"Chairman"]
["Mr. James Quincey",52,1996,"President, Chief Executive Officer & Director"]
["Mr. Barry N. Simpson","-",2008,"Chief Information Officer & Senior Vice President"]
["Dr. Eddie R. Hays",57,1985,"Chief Technical Officer & Senior Vice President"]
["Mr. G. Scott Uzzell",51,2014,"General Manager-Venturing & Emerging Brands"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43314,"Ahmet Muhtar Kent",109213,"  Gift at $0 per share. ",0]
[null,"Chairman; Director"]
[43314,"John Murphy",111468,"  Disposition at $46.46 per share. ",5178803]
[43314,"John Murphy",111468,"  Derivative/Non-derivative trans. at $21.6 per share. ",2407708]
[43313,"Ahmet Muhtar Kent",400154,"  Derivative/Non-derivative trans. at $46.45 per share. ",18587153]
[null,"Chairman; Director"]
[43313,"Kathy N. Waller",4350,"  Gift at $0 per share. ",0]
[null,"Executive VP, CFO"]
[43313,"Kathy N. Waller",48354,"  Disposition at $46.45 per share. ",2246043]
[null,"Executive VP, CFO"]
[43313,"Ahmet Muhtar Kent",584000,"  Derivative/Non-derivative trans. at $21.6 per share. ",12614400]
[null,"Chairman; Director"]
[43313,"Kathy N. Waller",20000,"  Derivative/Non-derivative trans. at $21.6 per share. ",432000]
[null,"Executive VP, CFO"]
[43313,"Kathy N. Waller",48230,"  Derivative/Non-derivative trans. at $21.6 per share. ",1041768]
[null,"Executive VP, CFO"]
[43311,"Ahmet Muhtar Kent",1198347,"  Derivative/Non-derivative trans. at $46.1 per share. ",55243796]
[null,"Chairman; Director"]
[43311,"Ahmet Muhtar Kent",1750000,"  Derivative/Non-derivative trans. at $21.6 per share. ",37800000]
[null,"Chairman; Director"]
[43306,"John Murphy",56000,"  Disposition at $46.48 per share. ",2602880]
[43306,"John Murphy",56000,"  Derivative/Non-derivative trans. at $21.6 per share. ",1209600]
[43220,"Jennifer K. Mann",2968,"  Derivative/Non-derivative trans. at $43.33 per share. ",128603]
[null,"Senior Vice President"]
[43172,"John Murphy",14129,"  Disposition at $44.7 per share. ",631566]
[43172,"John Murphy",20000,"  Derivative/Non-derivative trans. at $21.6 per share. ",432000]
[43171,"Jennifer K. Mann",1883,"  Disposition at $45 per share. ",84735]
[null,"Senior Vice President"]
[43164,"Kathy N. Waller",2300,"  Gift at $0 per share. ",0]
[null,"Executive VP, CFO"]
[43154,"Ahmet Muhtar Kent",1441107,"  Derivative/Non-derivative trans. at $43.86 per share. ",63206953]
[null,"Chairman; Director"]
[43154,"Ahmet Muhtar Kent",1265822,"  Derivative/Non-derivative trans. at $25.26 per share. ",31974663]
[null,"Chairman; Director"]
[43154,"Ahmet Muhtar Kent",578704,"  Derivative/Non-derivative trans. at $29.05 per share. ",16811351]
[null,"Chairman; Director"]
[43147,"Ahmet Muhtar Kent",133188,"  Derivative/Non-derivative trans. at $45.18 per share. ",6017433]
[null,"Chairman; Director"]
[43147,"James Quincey",19263,"  Derivative/Non-derivative trans. at $45.18 per share. ",870302]
[null,"President & CEO; Director"]
[43147,"Kathy N. Waller",11092,"  Derivative/Non-derivative trans. at $45.18 per share. ",501136]
[null,"Executive VP, CFO"]
[43147,"Brian John S. Smith",15082,"  Derivative/Non-derivative trans. at $45.18 per share. ",681404]
[43147,"Bernhard Goepelt",10746,"  Derivative/Non-derivative trans. at $45.18 per share. ",485504]
[null,"Senior VP, General Counsel"]
[43147,"Beatriz R. Perez",21082,"  Derivative/Non-derivative trans. at $45.18 per share. ",952484]
[null,"Senior Vice President"]
[43147,"John Murphy",8490,"  Derivative/Non-derivative trans. at $45.18 per share. ",383578]
[43147,"Larry M. Mark",2176,"  Derivative/Non-derivative trans. at $45.18 per share. ",98311]
[null,"Vice President, Controller"]
[43147,"Francisco Crespo Benítez",6566,"  Derivative/Non-derivative trans. at $45.18 per share. ",296651]
[null,"Senior Vice President"]
[43147,"Eddie R. Hays",7613,"  Derivative/Non-derivative trans. at $45.18 per share. ",343955]
[null,"Senior Vice President"]
[43147,"Alfredo Rivera",8848,"  Derivative/Non-derivative trans. at $45.18 per share. ",399752]
[43147,"Mark Randazza",1692,"  Derivative/Non-derivative trans. at $45.18 per share. ",76444]
[null,"Principal Accounting Officer"]
[43147,"Jennifer K. Mann",1746,"  Derivative/Non-derivative trans. at $45.18 per share. ",78884]
[null,"Senior Vice President"]
[43147,"Robert Long",1744,"  Derivative/Non-derivative trans. at $45.18 per share. ",78793]
[null,"Senior Vice President"]
[43147,"James L. Dinkins",1974,"  Derivative/Non-derivative trans. at $45.18 per share. ",89185]
[null,"Senior Vice President"]
["/news/latest/company/us/ko"]
[]
["MarketWatch News on KO"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40 p.m. Today2:40 p.m. Aug. 31, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Coke's decision to buy Costa is a 'bold and sensible' move, says analyst"]
[]
["1:03 p.m. Today1:03 p.m. Aug. 31, 2018"]
[]
["- Ciara Linnane"]
[]
["European stocks tumble as trade uncertainty spikes again"]
[]
["12:23 p.m. Today12:23 p.m. Aug. 31, 2018"]
[]
["- Ryan Vlastelica"]
[]
["U.K. stocks close at 4-month low on Brexit and trade uncertainty"]
[]
["12:15 p.m. Today12:15 p.m. Aug. 31, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Warren Buffett is having trouble selling his house â€” how you can avoid that same fate"]
[]
["11:09 a.m. Today11:09 a.m. Aug. 31, 2018"]
[]
["- Jacob Passy"]
[]
["Coca-Colaâ€™s Costa Coffee deal doesnâ€™t appear cheap"]
[]
["10:09 a.m. Today10:09 a.m. Aug. 31, 2018"]
[]
["- Steve Goldstein"]
[]
["Hereâ€™s why Coca-Cola is muscling into the coffee-shop business in a big way"]
[]
["8:30 a.m. Today8:30 a.m. Aug. 31, 2018"]
[]
["- Victor Reklaitis"]
[]
["Coke to buy UK coffee-shop chain Costa for $5.1B"]
[]
["8:29 a.m. Today8:29 a.m. Aug. 31, 2018"]
[]
["- MarketWatch"]
[]
["Whitbread PLC spikes 18%, Coca-Cola to buy Costa division for $5.1 billion"]
[]
["3:22 a.m. Today3:22 a.m. Aug. 31, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Coke to buy U.K. coffee chain Costa for $5.1 bln"]
[]
["2:56 a.m. Today2:56 a.m. Aug. 31, 2018"]
[]
["- MarketWatch.com"]
[]
["Mixed Drinks: How Do They Taste?"]
[]
["7:55 a.m. Aug. 26, 2018"]
[]
["- WSJ Video"]
[]
["Pepsiâ€™s SodaStream acquisition wonâ€™t solve its biggest problem: fewer people are drinking soda"]
[]
["3:41 p.m. Aug. 21, 2018"]
[]
["- Tonya Garcia"]
[]
["More Americans are guzzling fizzy water"]
[]
["1:02 p.m. Aug. 21, 2018"]
[]
["- Kari Paul"]
[]
["8 easy meals you can make, even if your fridge looks empty"]
[]
["4:59 a.m. Aug. 21, 2018"]
[]
["- Tim Stobierski"]
[]
["How Coca-Cola and Procter & Gamble made me raise my small-business prices"]
[]
["4:04 p.m. Aug. 20, 2018"]
[]
["- Allan Ripp"]
[]
["How Kobe Bryant scored a 3,200% return in under 4½ years in a very liquid asset"]
[]
["5:45 p.m. Aug. 16, 2018"]
[]
["- Mark DeCambre"]
[]
["Coca-Cola's stake in BODYARMOR is good for Coke and hurts Pepsi and Keurig Dr Pepper, analyst says "]
[]
["10:06 a.m. Aug. 14, 2018"]
[]
["- Tomi Kilgore"]
[]
["Coca-Cola invests in BodyArmor as it chases Gatorade"]
[]
["9:18 a.m. Aug. 14, 2018"]
[]
["- Jennifer Maloney"]
[]
["Coca-Cola HBC profit up, upbeat on revenue"]
[]
["2:57 a.m. Aug. 9, 2018"]
[]
["- MarketWatch.com"]
[]
["PepsiCo CEO Indra Nooyi to step aside after 12 years"]
[]
["7:19 a.m. Aug. 6, 2018"]
[]
["- Jennifer Maloney"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/ko"]
[]
["Other News on KO"]
[]
["Tigress Financial Reiterates a Hold Rating on Coca-Cola (KO)"]
[]
["19 min ago3:30 p.m. Aug. 31, 2018"]
[]
["- SmarterAnalyst"]
[]
["Coca-Cola's Costa deal is mostly makes sense but carries risk, analysts say"]
[]
["2:46 p.m. Today2:46 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Trade Concerns Push Down Stocks"]
[]
["2:31 p.m. Today2:31 p.m. Aug. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["The Coca-Cola Company (KO) Coke to Acquire Costa Conference (Transcript)"]
[]
["2:15 p.m. Today2:15 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Coca-Colaâ€™s Interesting Growth Story with Costa Acquisition "]
[]
["1:41 p.m. Today1:41 p.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["How To Retire In 2018 With Your Vanguard Account"]
[]
["1:20 p.m. Today1:20 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["10 Stocks to Buy as the NFL Season Kicks Off"]
[]
["1:20 p.m. Today1:20 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["What to know about Coca-Cola's acquisition of Costa"]
[]
["1:09 p.m. Today1:09 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Coca-Cola Pays Jittery Price for U.K. Coffee Chain "]
[]
["1:03 p.m. Today1:03 p.m. Aug. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Susquehanna Sticks to Its Hold Rating for Coca-Cola (KO)"]
[]
["12:55 p.m. Today12:55 p.m. Aug. 31, 2018"]
[]
["- SmarterAnalyst"]
[]
["Coca-Cola (KO) To Acquire Costa Coffee Business From Whitbread For Â£3.9B - Slideshow"]
[]
["12:42 p.m. Today12:42 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Coca-Cola (KO) Receives a Hold from Jefferies"]
[]
["11:59 a.m. Today11:59 a.m. Aug. 31, 2018"]
[]
["- SmarterAnalyst"]
[]
["Coca-Cola Buys Coffee Chain Costa in $5.1 Billion Deal"]
[]
["11:24 a.m. Today11:24 a.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["What Will Coca-Cola Acquire Next?"]
[]
["10:43 a.m. Today10:43 a.m. Aug. 31, 2018"]
[]
["- 247WallSt.com"]
[]
["Coke Takes On Starbucks With $5.1 Billion Coffee Deal"]
[]
["10:30 a.m. Today10:30 a.m. Aug. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Can Coca-Cola Compete â€” and Win â€” in the Global Coffee Business?"]
[]
["10:10 a.m. Today10:10 a.m. Aug. 31, 2018"]
[]
["- 247WallSt.com"]
[]
["Stocks to Watch: American Outdoor Brands, Lululemon, Coca-Cola, Ambarella, Nutanix, Ulta"]
[]
["9:23 a.m. Today9:23 a.m. Aug. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Last Push For Trilateral NAFTA (Wall Street Breakfast Podcast)"]
[]
["7:51 a.m. Today7:51 a.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Coca-Cola crashes into coffee"]
[]
["7:39 a.m. Today7:39 a.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Wall Street Breakfast: Last Push For Trilateral NAFTA"]
[]
["7:01 a.m. Today7:01 a.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["The Coca-Cola Co."]
[]
["One Coca-Cola Plaza"]
[]
["Atlanta, Georgia 30313-2420"]
[]
["Phone"]
[]
["1 4046762121"]
[]
["Industry"]
[]
["Non-Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$35.02B"]
[]
["Net Income"]
[]
["$1.18B"]
[]
["Employees"]
[]
[61800]
[]
["Annual Report for KO"]
[]
["/news/pressrelease/company/us/ko"]
[]
["Press Releases on KO"]
[]
["Should you buy stock in Apple, Electronic Arts, Facebook, Coca-Cola or Lululemon?"]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The Coca-Cola Company to Acquire Costa"]
[]
["2:00 a.m. Today2:00 a.m. Aug. 31, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Philippines : SRA, Planters group welcome reacquisition of Coke"]
[]
["6:22 p.m. Aug. 30, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Dunkin' Donuts Presents Pumpkin Spice Bottled Iced Coffee for a New On-the-Go Pumpkin Pick"]
[]
["10:00 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Diet Foods Market 2018 Global Analysis, Opportunities And Forecast To 2023"]
[]
["10:24 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Weight Loss and Obesity Management Market 2017-2026: Consumption Growth Rate, Market Drivers and Opportunities"]
[]
["9:43 a.m. Aug. 28, 2018"]
[]
["- marketresearch.biz"]
[]
["The global functional drinks market size is expected to reach USD 93.68 billion by 2019"]
[]
["10:46 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The global bottled water market size is expected to reach USD 215.12 billion by 2025"]
[]
["10:15 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Premium Bottled Water Market 2018 Global Analysis, Opportunities And Forecast To 2023"]
[]
["8:19 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["RTD Coffee and Tea Drinks Market â€“ Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2018 - 2025"]
[]
["7:11 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Non-Alcoholic Drinks Market â€“ Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2018 - 2025"]
[]
["5:46 a.m. Aug. 24, 2018"]
[]
["- Heraldkeeper"]
[]
["Russian Federation : Chinese investor plans to develop production of drinking water in Russia"]
[]
["6:40 p.m. Aug. 23, 2018"]
[]
["- Euclid Tenders Info"]
[]
["BIER Member Spotlight: Julien Gervreau"]
[]
["12:05 p.m. Aug. 21, 2018"]
[]
["- 3BL Media"]
[]
["United States : PepsiCo to buy SodaStream for US$3.2b to cut bottle use"]
[]
["6:17 p.m. Aug. 20, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Bishop Vashti McKenzie and Stellar Award-Winning Recording Artist Kurt Carr to Headline CBCF Annual Prayer Breakfast"]
[]
["8:02 a.m. Aug. 20, 2018"]
[]
["- PRWeb"]
[]
["Coca-Cola intends to produce record volume of products in Uzbekistan"]
[]
["10:21 a.m. Aug. 19, 2018"]
[]
["- TREND News Agency"]
[]
["United States : The Coca-Cola Company and BODYARMOR Announce New Strategic Relationship"]
[]
["7:16 p.m. Aug. 17, 2018"]
[]
["- Euclid Tenders Info"]
[]
["United States : The Coca-Cola Company and BODYARMOR Announce New Strategic Relationship"]
[]
["6:46 p.m. Aug. 17, 2018"]
[]
["- Euclid Tenders Info"]
[]
["BIER Provides Leadership in Defining Beer PEFCR"]
[]
["11:01 a.m. Aug. 16, 2018"]
[]
["- 3BL Media"]
[]
["Americans Spill the Beans About What Really Makes Them Feel Good in McCaféâ€™s Feelinâ€™ Good Summer Survey"]
[]
["9:00 a.m. Aug. 16, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:49 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25946.2]
[-40.72]
[-1.6000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8103.84]
[15.48]
[1.9E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2899.39]
[-1.74]
[-5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"KO Mkwt Basic","index":92,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"KO Yahoo Gr","index":93,"n_rows":234,"n_cols":5,"rows_kept":234,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 11 mins"]
["S&P 500"]
[2899.39]
["-1.74(-0.06%)"]
["Dow 30"]
[25946.09]
["-40.83(-0.16%)"]
["Nasdaq"]
[8104]
["+15.64(+0.19%)"]
["Russell 2000"]
[1737.84]
["+5.49(+0.32%)"]
["Crude Oil"]
[69.89]
["-0.36(-0.51%)"]
["Gold"]
[1205.3]
["+0.30(+0.02%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["The Coca-Cola Company (KO)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["44.55-0.40 (-0.89%)"]
["As of 3:49PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",44.95]
["Open",45]
["Bid","44.45 x 800"]
["Ask","44.46 x 900"]
["Day's Range","44.39 - 45.07"]
["52 Week Range","41.45 - 48.62"]
["Volume",13794517]
["Avg. Volume",10670500]
["Market Cap","189.468B"]
["Beta",0.56000000000000005]
["PE Ratio (TTM)",79.84]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.56 (3.47%)"]
["Ex-Dividend Date",43356]
["1y Target Est",50.72]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",20,20,26,26]
["Avg. Estimate",0.55000000000000004,0.45,2.08,2.2400000000000002]
["Low Estimate",0.53,0.41,2.0299999999999998,2.15]
["High Estimate",0.6,0.48,2.21,2.3199999999999998]
["Year Ago EPS",0.5,0.39,1.91,2.08]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",15,15,20,22]
["Avg. Estimate","8.23B","7.27B","31.88B","32.92B"]
["Low Estimate","7.92B","6.68B","31.27B","31.93B"]
["High Estimate","8.89B","7.75B","32.86B","34.57B"]
["Year Ago Sales","9.06B","7.51B","35.42B","31.88B"]
["Sales Growth (year/est)",-9.1999999999999998E-2,-3.3000000000000002E-2,-0.1,3.3000000000000002E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",0.49,0.39,0.46,0.6]
["EPS Actual",0.5,0.39,0.47,0.61]
["Difference",0.01,0,0.01,0.01]
["Surprise %",0.02,0,2.1999999999999999E-2,1.7000000000000001E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",0.55000000000000004,0.45,2.08,2.2400000000000002]
["7 Days Ago",0.55000000000000004,0.45,2.08,2.25]
["30 Days Ago",0.55000000000000004,0.45,2.08,2.25]
["60 Days Ago",0.56999999999999995,0.45,2.09,2.2599999999999998]
["90 Days Ago",0.56999999999999995,0.45,2.1,2.27]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A",1,1]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A",1]
["Growth Estimates","KO","Industry","Sector","S&P 500"]
["Current Qtr.",0.1,"N/A","N/A",0.47]
["Next Qtr.",0.154,"N/A","N/A",0.46]
["Current Year",8.8999999999999996E-2,"N/A","N/A",0.22]
["Next Year",7.6999999999999999E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",7.2499999999999995E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)",-2.1700000000000001E-2,"N/A","N/A","N/A"]
["TheStreet.com•21 minutes ago"]
["Markets Mixed in Final Hour of Trading"]
["The major U.S. markets are mixed ahead of the Labor Day holiday weekend. Lululemon stock is up 13% on strong revenue and profit guidance. U.S. stocks were mixed in late trading Friday, Aug. 31, ahead of a three-day holiday weekend as the imposition of tariffs on $200 billion in Chinese imports next week loomed."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Associated Press•39 minutes ago"]
["US stocks slide again as investors wait for trade news"]
["NEW YORK (AP) — Stocks are lower in afternoon trading on Wall Street Friday following a late loss the day before. Traders are keeping their eye on trade talks between the U.S. and Canada. There are hopes that the two sides will reach a preliminary trade deal later in the day, but there were few signs of progress."]
["Reuters•51 minutes ago"]
["US STOCKS-S&P 500, Dow lose ground as trade talks hit snag"]
["The S&P 500 and the Dow were down and the Nasdaq edged higher in light trading on Friday as investors reacted to the possibility that a new Canada-U.S. trade agreement could miss a deadline heading into the Labor Day weekend. The indexes are also on track to be up for the month of August, with the Nasdaq posting its largest monthly gain since January. The CBOE Volatility index, a gauge of investor anxiety, moved higher on this and other trade developments, including a report that U.S. President Donald Trump is prepared to impose tariffs on an additional $200 billion of Chinese imports as soon as next week."]
[]
["Zacks•2 hours ago"]
["Is Coke (KO) Stock a Buy After Costa Purchase & BodyArmor Investment?"]
["Coca-Cola (KO) announced on Friday that it is set to purchase UK coffee giant Costa for $5.1 billion as it tries to expand its portfolio beyond sugary drinks. The move follows Coke's recent investment in sports drink upstart and potential Gatorade (PEP) rival BodyArmor. So, what should investors do with KO stock, which is down roughly 2% over the last 12 months, as the beverage behemoth readies itself for the future?"]
[]
["American City Business Journals•2 hours ago"]
["New entrance, food partners part of TOUR Championship enhancements"]
["The legendary golfer, whose name is synonymous with East Lake Golf Club, would be pleased with the many enhancements made to the 2018 TOUR Championship, which will be held at the historic course this year Sept.19-23."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Bloomberg•2 hours ago"]
["Secret Summit in Starbucks Hometown Began Coke's Costa Pursuit"]
["A secretive summit in Seattle began Coca-Cola Co.’s whirlwind pursuit of Costa coffee. The U.S. beverage giant’s Chief Executive Officer James Quincey first spoke to his counterpart at Costa’s British parent company in May about adding coffee to the soda pioneer’s lineup, according to people familiar with the matter. Quincey and Alison Brittain, who heads up Whitbread Plc, were at the Microsoft CEO Summit, an exclusive meeting of business leaders."]
["Reuters•2 hours ago"]
["Coca-Cola takes plunge into coffee with $5.1 billion Costa deal"]
["Coca-Cola Co has agreed to buy coffee chain Costa for $5.1 billion to extend its push into healthier drinks and take on the likes of Starbucks and Nestle in the booming global coffee market. The purchase from Britain's Whitbread of Costa's almost 4,000 outlets thrusts the world's biggest soda company into one of the few bright spots in the sluggish packaged food and drinks sector. Paying about 1 billion pounds ($1.3 billion) more than some analysts had expected, Coke will use its distribution network to supercharge Costa's expansion as it chases coffee chain market leader Starbucks and its almost 29,000 stores across 77 markets."]
["TheStreet.com•2 hours ago"]
["Costa Coffee Margins Don't Phase Long-Term Coca-Cola Investor"]
["Reduced margin on coffee products versus the company's traditional stronghold in sodas is not causing too much indigestion for traders. The announcement of a $5.1 billion deal for Costa Coffee heading into Labor Day weekend caught the eye of many analysts and investors, as the company looks to expand its coffee and tea segment. \"We do think investors will have questions surrounding the retail component of the business and lower operating profit margin versus legacy KO,\" a note from J.P. Morgan managing director and head of U.S. beverages research Andrea Teixeira this morning reads."]
["Reuters•3 hours ago"]
["Coca-Cola quickly brews up Costa 'Del Sol' deal with Whitbread"]
["The 3.9 billion-pound ($5.1 billion) sale of the Costa coffee chain to Coca-Cola (KO.N) began brewing when Whitbread's boss Alison Brittain crossed paths with the chief executive of the soft drinks giant at a conference in May. Brittain, who has led Costa-owner Whitbread (WTB.L) since December 2015, didn't know James Quincey before the Microsoft CEO Summit in Seattle. \"I hadn't met him before that,\" Brittain said on Friday."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Yahoo Finance Video•5 hours ago"]
["Business + Coffee: Coke and coffee, Kaepernick lawsuit, San Francisco scooter licenses"]
["Friday, August 31: Coke buys Costa coffee for $5.1 billion; Colin Kaepernick’s lawsuit against the NFL will go to trial; San Francisco gives licenses to two scooter startups, but not the two big-name ones that have billion-dollar valuations. Yahoo Finance’s Dan Roberts ushers you into the weekend."]
[]
["Yahoo Finance Video•5 hours ago"]
["Coca-Cola buying coffee chain Costa in $5.1B deal"]
["Coca-Cola is making a big play in coffee, buying British chain Costa in a $5.1B deal. Yahoo Finance’s Dan Howley, Rick Newman and Julia La Roche discuss how it all could be an effort to take on Starbucks."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["PG",82.89,-0.52,-6.1999999999999998E-3]
["Procter & Gamble Company (The)"]
["JNJ",134.43,-0.52,-3.8999999999999998E-3]
["Johnson & Johnson"]
["PEP",111.86,-0.1,-8.9999999999999998E-4]
["Pepsico, Inc."]
["WMT",95.78,-0.32,-3.3E-3]
["Walmart Inc."]
["XOM",80.13,-0.38,-4.7999999999999996E-3]
["Exxon Mobil Corporation"]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (23)"]
[]
["Current 44.55"]
["Average 50.72"]
["Low 45.00"]
["High 61.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"KO Mktwth Gr","index":94,"n_rows":381,"n_cols":5,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Co."]
["NYSE: KO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:50 p.m."]
[]
["KO"]
["/quotes/zigman/222647/composite"]
[]
["$"]
[]
[44.57]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 12.75m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/222647/composite"]
[]
["Previous close"]
[]
[44.95]
[]
[44.57]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[44.39]
[]
[45.07]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.45]
[]
[48.62]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",50.62]
["Number of Ratings:",28,"Current Quarters Estimate:",0.55000000000000004]
["FY Report Date:",43435,"Current Year's Estimate:",2.08]
["Last Quarter's Earnings:",0.61,"Median PE on CY Estimate:",21.81]
["Year Ago Earnings:",1.91,"Next Fiscal Year Estimate:",2.2400000000000002]
[null,null,"Median PE on Next FY Estimate:",20.25]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",21,21,26,26]
["Mean Estimate",0.55000000000000004,0.45,2.08,2.2400000000000002]
["High Estimates",0.6,0.49,2.11,2.3199999999999998]
["Low Estimates",0.53,0.41,2.0299999999999998,2.15]
["Coefficient Variance",2.88,3.56,0.9,1.77]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",14,14,13]
["OVERWEIGHT",2,2,2]
["HOLD",12,11,13]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["How Analysts Reacted to Monster Beverageâ€™s Q2 2018 Results"]
[]
["11:24 a.m. Aug. 10, 2018"]
[]
["- MarketRealist.com"]
[]
["What Drove Monster Beverageâ€™s Q2 2018 Sales Growth?"]
[]
["11:24 a.m. Aug. 10, 2018"]
[]
["- MarketRealist.com"]
[]
["How Monster Beverage Is Valued following Its Q2 2018 Results"]
[]
["11:24 a.m. Aug. 10, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Are Analysts Optimistic about Major Nonalcoholic Beverage Stocks?"]
[]
["8:08 a.m. July 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Monster Beverage Is A 'Compelling Growth Story,' Deutsche Bank Says In Upgrade"]
[]
["11:16 a.m. March 5, 2018"]
[]
["- Benzinga.com"]
[]
["Correction Territory: Putting It Into Perspective"]
[]
["8:41 a.m. Feb. 7, 2018"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:50 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.41]
[-27.51]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.62]
[23.26]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.1]
[-0.03]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"KO Income Qtr","index":95,"n_rows":356,"n_cols":7,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Co."]
["NYSE: KO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:50 p.m."]
[]
["KO"]
["/quotes/zigman/222647/composite"]
[]
["$"]
[]
[44.57]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 12.75m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/222647/composite"]
[]
["Previous close"]
[]
[44.95]
[]
[44.57]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[44.39]
[]
[45.07]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.45]
[]
[48.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Coca-Cola Co."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","9.6B","8.96B","7.4B","7.62B","8.85B"]
["Sales Growth","-",-6.6900000000000001E-2,-0.17319999999999999,2.8899999999999999E-2,0.16220000000000001]
["Cost of Goods Sold (COGS) incl. D&A","3.66B","3.38B","2.69B","2.75B","3.25B"]
["COGS excluding D&A","3.36B","3.08B","2.35B","2.48B","2.97B"]
["Depreciation & Amortization Expense","301M","297M","334M","270M","283M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-7.7399999999999997E-2,-0.2041,2.35E-2,0.18149999999999999]
["Gross Income","5.94B","5.58B","4.72B","4.87B","5.61B"]
["Gross Income Growth","-",-6.0400000000000002E-2,-0.1545,3.2000000000000001E-2,0.15140000000000001]
["Gross Profit Margin","-","-","-","-",0.63319999999999999,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","3.15B","3.21B","2.85B","2.54B","2.72B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","3.15B","3.21B","2.85B","2.54B","2.72B"]
["SGA Growth","-",1.9300000000000001E-2,-0.1133,-0.1105,7.3800000000000004E-2]
["Other Operating Expense","6M","-","(2M)","6M","(2M)"]
["Unusual Expense","540M","1.03B","1.02B","584M","486M"]
["EBIT after Unusual Expense","(540M)","(1.03B)","(1.02B)","(584M)","(486M)"]
["Non Operating Income/Expense","(6M)","4M","(85M)","(12M)","211M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","409M","358M","188M","142M","324M"]
["Interest Expense","184M","201M","195M","206M","222M"]
["Interest Expense Growth","-",9.2399999999999996E-2,-2.9899999999999999E-2,5.6399999999999999E-2,7.7700000000000005E-2]
["Gross Interest Expense","185M","203M","196M","207M","224M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.62B","1.67B","937M","1.83B","2.88B"]
["Pretax Income Growth","-",-0.36199999999999999,-0.44030000000000002,0.95620000000000005,0.57279999999999998]
["Pretax Margin","-","-","-","-",0.3256,"NA"]
["Income Tax","1.25B","230M","3.76B","506M","594M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.37B","1.44B","(2.82B)","1.33B","2.29B"]
["Minority Interest Expense","1M","(3M)","1M","2M","(1M)"]
["Net Income","1.37B","1.45B","(2.82B)","1.33B","2.29B"]
["Net Income Growth","-",5.5399999999999998E-2,-2.9481999999999999,1.47,0.72829999999999995]
["Net Margin Growth","-","-","-","-",0.2586,"NA"]
["Extraordinaries & Discontinued Operations","-","-","67M","43M","26M"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","67M","43M","26M"]
["Net Income After Extraordinaries","1.37B","1.45B","(2.75B)","1.37B","2.32B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.37B","1.45B","(2.75B)","1.37B","2.32B"]
["EPS (Basic)",0.32,0.34,-0.65,0.32,0.54]
["EPS (Basic) Growth","-",6.25E-2,-2.9117999999999999,1.4923,0.6875]
["Basic Shares Outstanding","4.27B","4.27B","4.26B","4.27B","4.26B"]
["EPS (Diluted)",0.32,0.33,-0.65,0.32,0.54]
["EPS (Diluted) Growth","-",3.1300000000000001E-2,-2.9697,1.4923,0.6875]
["Diluted Shares Outstanding","4.33B","4.32B","4.26B","4.31B","4.29B"]
["EBITDA","3.08B","2.66B","2.2B","2.6B","3.17B"]
["EBITDA Growth","-",-0.13569999999999999,-0.1724,0.17879999999999999,0.2198]
["EBITDA Margin","-","-","-","-",0.3579,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:50 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25960.54]
[-26.38]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.62]
[23.26]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.23]
[0.1]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"KO Balance Qtr","index":96,"n_rows":384,"n_cols":7,"rows_kept":384,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Co."]
["NYSE: KO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:50 p.m."]
[]
["KO"]
["/quotes/zigman/222647/composite"]
[]
["$"]
[]
[44.57]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 12.76m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/222647/composite"]
[]
["Previous close"]
[]
[44.95]
[]
[44.57]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[44.39]
[]
[45.07]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.45]
[]
[48.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Coca-Cola Co."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","27.22B","27.36B","20.68B","21.37B","19.35B"]
["Cash Only","11.72B","12.53B","6.01B","8.29B","7.98B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",4.8999999999999998E-3,-0.24429999999999999,3.3799999999999997E-2,-9.4500000000000001E-2]
["Cash & ST Investments / Total Assets",0.29870000000000002,0.30220000000000002,0.23519999999999999,0.2291,0.216]
["Total Accounts Receivable","4.02B","3.66B","3.67B","3.9B","4.57B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","473M","488M","477M","479M","487M"]
["Bad Debt/Doubtful Accounts","(473M)","(488M)","(477M)","(479M)","(487M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-8.9499999999999996E-2,8.0000000000000004E-4,6.4600000000000005E-2,0.16930000000000001]
["Accounts Receivable Turnover",2.38,2.44,2.02,1.95,1.94]
["Inventories","2.79B","2.61B","2.66B","2.94B","2.88B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","4.92B","4.78B","9.55B","9.83B","9.22B"]
["Miscellaneous Current Assets","4.92B","4.78B","9.55B","9.83B","9.22B"]
["Total Current Assets","38.96B","38.4B","36.55B","38.04B","36.02B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","8.67B","8.31B","8.2B","7.98B","7.69B"]
["Property, Plant & Equipment - Gross","19.11B","16.73B","16.45B","16.35B","15.97B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","10.44B","8.42B","8.25B","8.37B","8.28B"]
["Total Investments and Advances","23.16B","23.99B","23.23B","24.09B","23.16B"]
["Other Long-Term Investments","2.32B","2.34B","2.37B","2.61B","2.56B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","17.19B","16.56B","16.64B","17.02B","16.86B"]
["Net Goodwill","9.45B","9.47B","9.4B","9.91B","9.86B"]
["Net Other Intangibles","7.74B","7.09B","7.24B","7.11B","7B"]
["Other Assets","3.16B","3.25B","2.95B","2.86B","2.86B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","91.15B","90.52B","87.9B","93.28B","89.59B"]
["Assets - Total - Growth","-",-6.8999999999999999E-3,-2.8899999999999999E-2,6.13E-2,-3.95E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","17.83B","16.63B","16.5B","19.16B","18.74B"]
["Short Term Debt","14.36B","13.4B","13.21B","14.79B","14.72B"]
["Current Portion of Long Term Debt","3.48B","3.23B","3.3B","4.37B","4.02B"]
["Accounts Payable","10.36B","10.21B","8.75B","10.22B","10.84B"]
["Accounts Payable Growth","-",-1.46E-2,-0.1434,0.16800000000000001,6.1100000000000002E-2]
["Income Tax Payable","351M","355M","410M","579M","362M"]
["Other Current Liabilities","283M","437M","1.53B","1.53B","1.46B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","283M","437M","1.53B","1.53B","1.46B"]
["Total Current Liabilities","28.83B","27.63B","27.19B","31.48B","31.4B"]
["Long-Term Debt","31.81B","32.47B","31.18B","29.79B","28.06B"]
["Long-Term Debt excl. Capitalized Leases","31.81B","32.47B","31.18B","29.79B","28.06B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","4.33B","4.31B","2.19B","(984M)","(410M)"]
["Deferred Taxes - Credit","4.33B","4.31B","2.52B","2.31B","2.59B"]
["Deferred Taxes - Debit","-","-","331M","3.3B","3B"]
["Other Liabilities","4.09B","3.95B","8.02B","8.08B","7.37B"]
["Other Liabilities (excl. Deferred Income)","4.09B","3.95B","8.02B","8.08B","7.37B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","69.06B","68.36B","68.92B","71.67B","69.42B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.75770000000000004,0.75529999999999997,0.78410000000000002,0.76829999999999998,0.77480000000000004]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","22B","22.12B","17.07B","19.61B","18.32B"]
["Common Stock Par/Carry Value","1.76B","1.76B","1.76B","1.76B","1.76B"]
["Retained Earnings","64.89B","64.76B","60.43B","63.15B","63.81B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(8.96B)","(8.27B)","(8.96B)","(8.29B)","(10.28B)"]
["Unrealized Gain/Loss Marketable Securities","469M","470M","493M","73M","(17M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(49.63B)","(50.26B)","(50.68B)","(51.27B)","(51.59B)"]
["Common Equity / Total Assets",0.2414,0.24440000000000001,0.19420000000000001,0.2102,0.20449999999999999]
["Total Shareholders' Equity","22B","22.12B","17.07B","19.61B","18.32B"]
["Total Shareholders' Equity / Total Assets",0.2414,0.24440000000000001,0.19420000000000001,0.2102,0.20449999999999999]
["Accumulated Minority Interest","88M","33M","1.91B","2.01B","1.85B"]
["Total Equity","22.09B","22.15B","18.98B","21.62B","20.18B"]
["Liabilities & Shareholders' Equity","91.15B","90.52B","87.9B","93.28B","89.59B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:50 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25960.54]
[-26.38]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.62]
[23.26]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.23]
[0.1]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"KO Cash Qtr","index":97,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Co."]
["NYSE: KO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:50 p.m."]
[]
["KO"]
["/quotes/zigman/222647/composite"]
[]
["$"]
[]
[44.58]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 12.77m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/222647/composite"]
[]
["Previous close"]
[]
[44.95]
[]
[44.58]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[44.39]
[]
[45.07]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.45]
[]
[48.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Coca-Cola Co."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","1.37B","1.44B","(2.82B)","1.33B","2.29B"]
["Net Income Growth","-",5.2499999999999998E-2,-2.9514999999999998,1.4709000000000001,0.72489999999999999]
["Depreciation, Depletion & Amortization","301M","297M","334M","270M","283M"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","654M","(14M)","(1.86B)","(199M)","204M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","185M","776M","499M","527M","68M"]
["Funds from Operations","2.51B","2.5B","(3.85B)","1.93B","2.84B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","91M","24M","4.92B","(1.31B)","(849M)"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","2.6B","2.53B","1.08B","613M","2B"]
["Net Operating Cash Flow Growth","-",-2.92E-2,-0.57379999999999998,-0.43080000000000002,2.2545000000000002]
["Net Operating Cash Flow / Sales",0.2712,0.28220000000000001,0.14549999999999999,8.0500000000000002E-2,0.2253]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(390M)","(362M)","(481M)","(274M)","(338M)"]
["Capital Expenditures (Fixed Assets)","(390M)","(362M)","(481M)","(274M)","(338M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",7.1800000000000003E-2,-0.32869999999999999,0.4304,-0.2336]
["Capital Expenditures / Sales",-4.0599999999999997E-2,-4.0399999999999998E-2,-6.5000000000000002E-2,-3.5999999999999997E-2,-3.8199999999999998E-2]
["Net Assets from Acquisitions","(183M)","(18M)","(3.36B)","(183M)","(35M)"]
["Sale of Fixed Assets & Businesses","649M","765M","1.06B","46M","320M"]
["Purchase/Sale of Investments","(2.34B)","946M","155M","1.71B","1.08B"]
["Purchase of Investments","(6.5B)","(2.88B)","(3.6B)","(2.67B)","(2.16B)"]
["Sale/Maturity of Investments","4.16B","3.82B","3.75B","4.38B","3.24B"]
["Other Uses","(4M)","137M","(107M)","(24M)","(63M)"]
["Other Sources","-","-","-","108M","42M"]
["Net Investing Cash Flow","(2.26B)","1.47B","(2.62B)","1.38B","1B"]
["Net Investing Cash Flow Growth","-",1.6487000000000001,-2.7854000000000001,1.5277000000000001,-0.27400000000000002]
["Net Investing Cash Flow / Sales",-0.23580000000000001,0.16389999999999999,-0.35399999999999998,0.18149999999999999,0.1134]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(1.58B)","(1.58B)","(3.16B)","-","(1.66B)"]
["Common Dividends","(1.58B)","(1.58B)","(3.16B)","-","(1.66B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(370M)","(487M)","(320M)","(450M)","(267M)"]
["Repurchase of Common & Preferred Stk.","(893M)","(890M)","(595M)","(927M)","(390M)"]
["Sale of Common & Preferred Stock","523M","403M","275M","477M","123M"]
["Proceeds from Stock Options","523M","403M","275M","477M","123M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","-","-","-","-","-"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","-","-","-","-","-"]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt","-","-","-","-","-"]
["Other Funds","21M","(27M)","(49M)","(72M)","14M"]
["Other Uses","21M","(27M)","(49M)","(72M)","14M"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(738M)","(3.3B)","(4.91B)","284M","(3.17B)"]
["Net Financing Cash Flow Growth","-",-3.4661,-0.48970000000000002,1.0578000000000001,-12.1761]
["Net Financing Cash Flow / Sales",-7.6899999999999996E-2,-0.36809999999999998,-0.66320000000000001,3.73E-2,-0.35849999999999999]
["Exchange Rate Effect","(4M)","111M","(68M)","95M","(204M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(402M)","810M","(6.52B)","2.38B","(379M)"]
["Free Cash Flow","2.21B","2.17B","596M","339M","1.66B"]
["Free Cash Flow Growth","-",-2.1700000000000001E-2,-0.72470000000000001,-0.43120000000000003,3.8879000000000001]
["Free Cash Flow Yield","-","-","-","-",-5.0000000000000001E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:50 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.279999999999]
[-27.64]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.07]
[22.71]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.25]
[0.12]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DIS Income St","index":98,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Walt Disney Co."]
["NYSE: DIS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Walt Disney Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:50 p.m."]
[]
["DIS"]
["/quotes/zigman/245568/composite"]
[]
["$"]
[]
[111.91]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.27m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/245568/composite"]
[]
["Previous close"]
[]
[111.92]
[]
[111.91]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.56]
[]
[112.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[96.2]
[]
[117.9]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Walt Disney Co."]
["View Ratios"]
["Fiscal year is October-September. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","44.93B","48.74B","52B","55.37B","54.94B"]
["Sales Growth","-",8.4900000000000003E-2,6.7000000000000004E-2,6.4699999999999994E-2,-7.7000000000000002E-3]
["Cost of Goods Sold (COGS) incl. D&A","27.19B","28.66B","30.64B","32.46B","32.96B"]
["COGS excluding D&A","24.99B","26.37B","28.28B","29.93B","30.18B"]
["Depreciation & Amortization Expense","2.19B","2.29B","2.35B","2.53B","2.78B"]
["Depreciation","1.96B","2.06B","2.13B","2.32B","2.59B"]
["Amortization of Intangibles","235M","224M","222M","207M","196M"]
["COGS Growth","-",5.4100000000000002E-2,6.9199999999999998E-2,5.9400000000000001E-2,1.54E-2]
["Gross Income","17.74B","20.08B","21.37B","22.91B","21.99B"]
["Gross Income Growth","-",0.13200000000000001,6.3899999999999998E-2,7.2300000000000003E-2,-4.0399999999999998E-2]
["Gross Profit Margin","-","-","-","-",0.40010000000000001,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","8.37B","8.57B","8.52B","8.75B","8.18B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","8.37B","8.57B","8.52B","8.75B","8.18B"]
["SGA Growth","-",2.3900000000000001E-2,-4.8999999999999998E-3,2.7099999999999999E-2,-6.6000000000000003E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","571M","164M","135M","221M","230M"]
["EBIT after Unusual Expense","(571M)","11.35B","12.71B","13.94B","13.58B"]
["Non Operating Income/Expense","408M","181M","649M","381M","314M"]
["Non-Operating Interest Income","109M","317M","148M","71M","115M"]
["Equity in Affiliates (Pretax)","688M","854M","814M","926M","320M"]
["Interest Expense","389M","459M","451M","446M","540M"]
["Interest Expense Growth","-",0.1799,-1.7399999999999999E-2,-1.11E-2,0.21079999999999999]
["Gross Interest Expense","466M","532M","519M","585M","627M"]
["Interest Capitalized","77M","73M","68M","139M","87M"]
["Pretax Income","9.62B","12.25B","13.87B","14.87B","13.79B"]
["Pretax Income Growth","-",0.27300000000000002,0.13250000000000001,7.2099999999999997E-2,-7.2599999999999998E-2]
["Pretax Margin","-","-","-","-",0.251,"NA"]
["Income Tax","2.98B","4.24B","5.02B","5.08B","4.42B"]
["Income Tax - Current Domestic","2.45B","3.14B","4.52B","3.3B","3.59B"]
["Income Tax - Current Foreign","474M","600M","525M","533M","489M"]
["Income Tax - Deferred Domestic","90M","490M","30M","1.27B","375M"]
["Income Tax - Deferred Foreign","(32M)","14M","(54M)","(27M)","(31M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","6.64B","8B","8.85B","9.79B","9.37B"]
["Minority Interest Expense","500M","503M","470M","399M","386M"]
["Net Income","6.14B","7.5B","8.38B","9.39B","8.98B"]
["Net Income Growth","-",0.2225,0.11749999999999999,0.12039999999999999,-4.3799999999999999E-2]
["Net Margin Growth","-","-","-","-",0.16339999999999999,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","6.14B","7.5B","8.38B","9.39B","8.98B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","6.14B","7.5B","8.38B","9.39B","8.98B"]
["EPS (Basic)",3.42,4.3099999999999996,4.95,5.76,5.73]
["EPS (Basic) Growth","-",0.26019999999999999,0.14849999999999999,0.1636,-5.1999999999999998E-3]
["Basic Shares Outstanding","1.79B","1.74B","1.69B","1.63B","1.57B"]
["EPS (Diluted)",3.38,4.26,4.9000000000000004,5.73,5.69]
["EPS (Diluted) Growth","-",0.26040000000000002,0.1502,0.1694,-7.0000000000000001E-3]
["Diluted Shares Outstanding","1.81B","1.76B","1.71B","1.64B","1.58B"]
["EBITDA","11.57B","13.81B","15.2B","16.68B","16.59B"]
["EBITDA Growth","-",0.19350000000000001,0.1008,9.7799999999999998E-2,-5.5999999999999999E-3]
["EBITDA Margin","-","-","-","-",0.30199999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:50 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25960.55]
[-26.37]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.66]
[23.3]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.36]
[0.23]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DIS Balance Sheet","index":99,"n_rows":384,"n_cols":7,"rows_kept":384,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Walt Disney Co."]
["NYSE: DIS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Walt Disney Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:50 p.m."]
[]
["DIS"]
["/quotes/zigman/245568/composite"]
[]
["$"]
[]
[111.91]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.27m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/245568/composite"]
[]
["Previous close"]
[]
[111.92]
[]
[111.91]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.56]
[]
[112.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[96.2]
[]
[117.9]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Walt Disney Co."]
["View Ratios"]
["Assets"]
["Fiscal year is October-September. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","3.93B","3.42B","4.27B","4.61B","4.02B"]
["Cash Only","3.93B","3.42B","4.27B","4.61B","4.02B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.12970000000000001,0.24790000000000001,7.9899999999999999E-2,-0.12859999999999999]
["Cash & ST Investments / Total Assets",4.8399999999999999E-2,4.0599999999999997E-2,4.8399999999999999E-2,5.0099999999999999E-2,4.19E-2]
["Total Accounts Receivable","6.97B","7.82B","8.02B","9.07B","8.63B"]
["Accounts Receivables, Net","6.69B","7.43B","7.61B","8.46B","8.01B"]
["Accounts Receivables, Gross","6.85B","7.58B","7.77B","8.61B","8.2B"]
["Bad Debt/Doubtful Accounts","(155M)","(154M)","(157M)","(153M)","(187M)"]
["Other Receivables","273M","394M","406M","607M","620M"]
["Accounts Receivable Growth","-",0.1227,2.52E-2,0.13039999999999999,-4.7699999999999999E-2]
["Accounts Receivable Turnover",6.45,6.23,6.48,6.11,6.36]
["Inventories","1.49B","1.57B","1.57B","1.39B","1.37B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","1.49B","1.57B","1.57B","1.39B","1.37B"]
["Other Current Assets","1.09B","1.3B","1.73B","693M","588M"]
["Miscellaneous Current Assets","647M","873M","1.26B","244M","143M"]
["Total Current Assets","13.48B","14.12B","15.59B","15.76B","14.61B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","22.38B","23.33B","25.18B","27.35B","28.41B"]
["Property, Plant & Equipment - Gross","44.84B","47.05B","50.02B","54.2B","57.44B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","5.34B","5.5B","5.6B","5.84B","6.85B"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","37.03B","38B","38.39B","45.67B","48.45B"]
["Accumulated Depreciation","22.46B","23.72B","24.84B","26.85B","29.04B"]
["Total Investments and Advances","2.85B","2.7B","2.64B","4.28B","3.2B"]
["Other Long-Term Investments","442M","220M","160M","198M","115M"]
["Long-Term Note Receivable","1.55B","1.49B","1.59B","1.65B","1.69B"]
["Intangible Assets","34.69B","35.32B","35B","34.76B","38.42B"]
["Net Goodwill","27.32B","27.88B","27.83B","27.81B","31.43B"]
["Net Other Intangibles","7.37B","7.43B","7.17B","6.95B","7B"]
["Other Assets","6.3B","7.24B","8.19B","8.24B","9.46B"]
["Tangible Other Assets","689M","645M","621M","460M","469M"]
["Total Assets","81.24B","84.19B","88.18B","92.03B","95.79B"]
["Assets - Total - Growth","-",3.6299999999999999E-2,4.7500000000000001E-2,4.3700000000000003E-2,4.0800000000000003E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","1.51B","2.16B","4.56B","3.69B","6.17B"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","1.51B","2.16B","4.56B","3.69B","6.17B"]
["Accounts Payable","4.9B","5.37B","5.5B","6.86B","6.49B"]
["Accounts Payable Growth","-",9.6299999999999997E-2,2.4799999999999999E-2,0.24640000000000001,-5.3900000000000003E-2]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","5.29B","5.76B","6.27B","6.3B","6.93B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","1.63B","1.77B","1.8B","1.75B","1.82B"]
["Miscellaneous Current Liabilities","3.67B","3.99B","4.47B","4.55B","5.11B"]
["Total Current Liabilities","11.7B","13.29B","16.33B","16.84B","19.6B"]
["Long-Term Debt","12.78B","12.68B","12.77B","16.48B","19.12B"]
["Long-Term Debt excl. Capitalized Leases","12.78B","12.45B","12.58B","16.31B","18.99B"]
["Non-Convertible Debt","-","12.45B","12.58B","16.31B","18.99B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","229M","195M","174M","129M"]
["Provision for Risks & Charges","2.09B","3.48B","3.94B","5.18B","3.28B"]
["Deferred Taxes","4.05B","4.1B","4.05B","3.68B","4.48B"]
["Deferred Taxes - Credit","4.05B","4.1B","4.05B","3.68B","4.48B"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","2.47B","2.46B","2.43B","2.52B","3.16B"]
["Other Liabilities (excl. Deferred Income)","2.47B","2.46B","2.43B","2.52B","3.16B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","33.09B","36.01B","39.53B","44.71B","49.64B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.4073,0.42770000000000002,0.44819999999999999,0.48580000000000001,0.51819999999999999]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","45.43B","44.96B","44.53B","43.27B","41.32B"]
["Common Stock Par/Carry Value","33.44B","34.3B","35.12B","35.86B","36.25B"]
["Retained Earnings","47.76B","53.73B","59.03B","66.09B","72.61B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(94M)","(76M)","(271M)","(329M)","(407M)"]
["Unrealized Gain/Loss Marketable Securities","95M","100M","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(34.58B)","(41.11B)","(47.2B)","(54.7B)","(64.01B)"]
["Common Equity / Total Assets",0.55920000000000003,0.53400000000000003,0.50490000000000002,0.47010000000000002,0.43130000000000002]
["Total Shareholders' Equity","45.43B","44.96B","44.53B","43.27B","41.32B"]
["Total Shareholders' Equity / Total Assets",0.55920000000000003,0.53400000000000003,0.50490000000000002,0.47010000000000002,0.43130000000000002]
["Accumulated Minority Interest","2.72B","3.22B","4.13B","4.06B","4.84B"]
["Total Equity","48.15B","48.18B","48.66B","47.32B","46.15B"]
["Liabilities & Shareholders' Equity","81.24B","84.19B","88.18B","92.03B","95.79B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:50 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.86]
[-27.06]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.28]
[23.91]
[3.0000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.31]
[0.18]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DIS Cash Flow","index":100,"n_rows":365,"n_cols":7,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Walt Disney Co."]
["NYSE: DIS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Walt Disney Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:50 p.m."]
[]
["DIS"]
["/quotes/zigman/245568/composite"]
[]
["$"]
[]
[111.88]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.27m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/245568/composite"]
[]
["Previous close"]
[]
[111.92]
[]
[111.88]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.56]
[]
[112.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[96.2]
[]
[117.9]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Walt Disney Co."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is October-September. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","6.64B","8B","8.85B","9.79B","9.37B"]
["Net Income Growth","-",0.20610000000000001,0.10589999999999999,0.106,-4.3299999999999998E-2]
["Depreciation, Depletion & Amortization","2.19B","2.29B","2.35B","2.53B","2.78B"]
["Depreciation and Depletion","1.96B","2.06B","2.13B","2.32B","2.59B"]
["Amortization of Intangible Assets","235M","224M","222M","207M","196M"]
["Deferred Taxes & Investment Tax Credit","92M","517M","(102M)","1.21B","334M"]
["Deferred Taxes","92M","517M","(102M)","1.21B","334M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","429M","(757M)","(324M)","584M","(29M)"]
["Funds from Operations","9.35B","10.05B","10.78B","14.12B","12.45B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","103M","(272M)","129M","(902M)","(110M)"]
["Receivables","(374M)","(480M)","(211M)","(393M)","107M"]
["Accounts Payable","367M","536M","(49M)","40M","(368M)"]
["Other Assets/Liabilities","(30M)","(151M)","34M","(137M)","(52M)"]
["Net Operating Cash Flow","9.45B","9.78B","10.91B","13.21B","12.34B"]
["Net Operating Cash Flow Growth","-",3.4700000000000002E-2,0.1154,0.2112,-6.5799999999999997E-2]
["Net Operating Cash Flow / Sales",0.2104,0.20069999999999999,0.20979999999999999,0.23860000000000001,0.22470000000000001]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(2.8B)","(3.31B)","(4.27B)","(4.77B)","(3.62B)"]
["Capital Expenditures (Fixed Assets)","(2.8B)","(3.31B)","(4.27B)","(4.77B)","(3.62B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.1842,-0.28810000000000002,-0.1191,0.2409]
["Capital Expenditures / Sales",-6.2199999999999998E-2,-6.7900000000000002E-2,-8.2000000000000003E-2,-8.6199999999999999E-2,-6.59E-2]
["Net Assets from Acquisitions","(2.44B)","(402M)","-","-","-"]
["Sale of Fixed Assets & Businesses","-","-","1.01B","-","17M"]
["Purchase/Sale of Investments","479M","395M","166M","(805M)","(417M)"]
["Purchase of Investments","-","-","-","(850M)","(417M)"]
["Sale/Maturity of Investments","479M","395M","166M","45M","-"]
["Other Uses","84M","(27M)","(146M)","(180M)","(71M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(4.68B)","(3.35B)","(3.23B)","(5.76B)","(4.09B)"]
["Net Investing Cash Flow Growth","-",0.28460000000000002,3.3500000000000002E-2,-0.78100000000000003,0.28899999999999998]
["Net Investing Cash Flow / Sales",-0.1041,-6.8599999999999994E-2,-6.2199999999999998E-2,-0.104,-7.4499999999999997E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(1.32B)","(1.51B)","(3.06B)","(2.31B)","(2.45B)"]
["Common Dividends","(1.32B)","(1.51B)","(3.06B)","(2.31B)","(2.45B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(3.5B)","(6.12B)","(5.77B)","(7.24B)","(9.09B)"]
["Repurchase of Common & Preferred Stk.","(4.09B)","(6.53B)","(6.1B)","(7.5B)","(9.37B)"]
["Sale of Common & Preferred Stock","587M","404M","329M","259M","276M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","587M","404M","329M","259M","276M"]
["Issuance/Reduction of Debt, Net","379M","633M","2.71B","2.94B","3.7B"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","379M","633M","2.71B","2.94B","3.7B"]
["Issuance of Long-Term Debt","1.88B","2.28B","4.93B","5.15B","6.07B"]
["Reduction in Long-Term Debt","(1.5B)","(1.65B)","(2.22B)","(2.21B)","(2.36B)"]
["Other Funds","231M","288M","(402M)","(378M)","(1.14B)"]
["Other Uses","-","-","(402M)","(378M)","(1.14B)"]
["Other Sources","231M","288M","-","-","-"]
["Net Financing Cash Flow","(4.21B)","(6.71B)","(6.53B)","(6.99B)","(8.98B)"]
["Net Financing Cash Flow Growth","-",-0.59230000000000005,2.7400000000000001E-2,-7.1300000000000002E-2,-0.28389999999999999]
["Net Financing Cash Flow / Sales",-9.3799999999999994E-2,-0.13769999999999999,-0.1255,-0.1263,-0.16339999999999999]
["Exchange Rate Effect","(18M)","(235M)","(302M)","(123M)","31M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","544M","(510M)","848M","341M","(696M)"]
["Free Cash Flow","6.66B","6.47B","6.64B","8.44B","8.72B"]
["Free Cash Flow Growth","-",-2.81E-2,2.7099999999999999E-2,0.27029999999999998,3.32E-2]
["Free Cash Flow Yield","-","-","-","-",4.0300000000000002E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:50 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["2:07p"]
[]
["Labor Day: Which markets are closed?"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.86]
[-27.06]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.28]
[23.91]
[3.0000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.31]
[0.18]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DIS Summary","index":101,"n_rows":338,"n_cols":4,"rows_kept":338,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 10 mins"]
["S&P 500"]
[2900.36]
["-0.77(-0.03%)"]
["Dow 30"]
[25951.97]
["-34.95(-0.13%)"]
["Nasdaq"]
[8112.16]
["+23.80(+0.29%)"]
["Russell 2000"]
[1738.06]
["+5.70(+0.33%)"]
["Crude Oil"]
[69.89]
["-0.36(-0.51%)"]
["Gold"]
[1205.3]
["+0.30(+0.02%)"]
["Silver"]
[14.55]
["-0.04(-0.30%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["The Walt Disney Company (DIS)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["111.89-0.03 (-0.03%)"]
["As of 3:50PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",111.92]
["Open",111.9]
["Bid","111.83 x 1200"]
["Ask","111.84 x 1400"]
["Day's Range","111.56 - 112.28"]
["52 Week Range","96.20 - 117.90"]
["Volume",2382426]
["Avg. Volume",7676727]
["Market Cap","166.407B"]
["Beta",1.25]
["PE Ratio (TTM)",14.13]
["EPS (TTM)",7.92]
["Earnings Date","Nov 7, 2018 - Nov 12, 2018"]
["Forward Dividend & Yield","1.68 (1.50%)"]
["Ex-Dividend Date",43287]
["1y Target Est",119.34]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","166.41B"]
["Enterprise Value 3","190.92B"]
["Trailing P/E ",14.13]
["Forward P/E 1",15.14]
["PEG Ratio (5 yr expected) 1",1.44]
["Price/Sales (ttm)",2.87]
["Price/Book (mrq)",3.64]
["Enterprise Value/Revenue 3",3.3]
["Enterprise Value/EBITDA 6",10.96]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43008]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",0.20760000000000001]
["Operating Margin (ttm)",0.25040000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",9.4600000000000004E-2]
["Return on Equity (ttm)",0.25729999999999997]
["Income Statement"]
["Revenue (ttm)","57.91B"]
["Revenue Per Share (ttm)",38.32]
["Quarterly Revenue Growth (yoy)",7.0000000000000007E-2]
["Gross Profit (ttm)","24.95B"]
["EBITDA ","17.42B"]
["Net Income Avi to Common (ttm)","12.02B"]
["Diluted EPS (ttm)",7.92]
["Quarterly Earnings Growth (yoy)",0.23200000000000001]
["Balance Sheet"]
["Total Cash (mrq)","4.33B"]
["Total Cash Per Share (mrq)",2.91]
["Total Debt (mrq)","23.67B"]
["Total Debt/Equity (mrq)",46.23]
["Current Ratio (mrq)",0.88]
["Book Value Per Share (mrq)",30.73]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","14.01B"]
["Levered Free Cash Flow (ttm)","7.7B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.25]
["52-Week Change 3",0.10589999999999999]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",117.9]
["52 Week Low 3",96.2]
["50-Day Moving Average 3",112.32]
["200-Day Moving Average 3",105.3]
["Share Statistics"]
["Avg Vol (3 month) 3","7.68M"]
["Avg Vol (10 day) 3","4.08M"]
["Shares Outstanding 5","1.49B"]
["Float ","1.42B"]
["% Held by Insiders 1",4.4699999999999997E-2]
["% Held by Institutions 1",0.65139999999999998]
["Shares Short (Aug 15, 2018) 4","29.28M"]
["Short Ratio (Aug 15, 2018) 4",3.67]
["Short % of Float (Aug 15, 2018) 4",1.95E-2]
["Short % of Shares Outstanding (Aug 15, 2018) 4",1.9699999999999999E-2]
["Shares Short (prior month Jul 13, 2018) 4","26.53M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.68]
["Forward Annual Dividend Yield 4",1.4999999999999999E-2]
["Trailing Annual Dividend Rate 3",1.68]
["Trailing Annual Dividend Yield 3",1.4999999999999999E-2]
["5 Year Average Dividend Yield 4",1.33]
["Payout Ratio 4",0.21129999999999999]
["Dividend Date 3",43307]
["Ex-Dividend Date 4",43287]
["Last Split Factor (new per old) 2","1014/1000"]
["Last Split Date 3",39246]
[]
["Market Realist•6 minutes ago"]
["Management Changes at Netflix and What They Mean"]
["Netflix (NFLX) has recently appointed Rachel Whetstone of Facebook (FB) as its new chief communications officer. Whetstone is replacing Jonathan Friedland, who was removed from his position in June for making racially insensitive comments to his team in a meeting. Before serving as vice president of communications for Facebook’s WhatsApp, Instagram, and Facebook Messenger, Whetstone had policy roles with Uber and Google."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["American City Business Journals•40 minutes ago"]
["Disney Cruise Line in talks to add ships, build terminal at PortMiami"]
["Disney Cruise Line could expand its presence at PortMiami with a new terminal, leading to thousands more passengers. Miami-Dade County is collaborating with the cruise line on a memorandum of understanding for the potential development of a new terminal that will be located on the south side of port. Board members would vote Sept. 5 to amend Disney's agreement with the port."]
["The Wall Street Journal•2 hours ago"]
["[$$] Disneyland Turns to the Dark Side"]
["You’ll still be able to find a more wretched hive of scum and villainy, but Disneyland will be less wholesome starting next year. The new Star Wars: Galaxy’s Edge section will be serving booze."]
[]
["American City Business Journals•3 hours ago"]
["Streaming roundup: Netflix on hiring spree… Amazon takes on Roku"]
["Recent stories on Netflix, Amazon, Hulu and other streaming services reported by The Business Journals and elsewhere."]
["Financial Times•7 hours ago"]
["[$$] The art works (and wines) of the Donum Estate"]
["The Donum winery seemed like a good deal to Allan Warburg when it came up for sale in 2010. “I thought, in five or six years some rich guy from Silicon Valley will come along and say, ‘I want my own Pinot Noir’, and we’ll sell it on,” says the Danish businessman, who made his fortune selling fashion in Beijing. There are now nearly 40 large-scale artworks, by artists including Ai Weiwei, Yayoi Kusama and Danh Vo, which visitors can encounter as they meander through this idyllic estate in the Sonoma Valley, under two hours’ drive from San Francisco."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["Financial Times•16 hours ago"]
["[$$] Hollywood studios bask in box office revival"]
["Two years ago Jon Chu, the director of films such as Step Up, faced a tough choice. Many of his peers had begun cutting deals with Netflix and Amazon to debut their films online, as the traditional movie rollout became increasingly risky in the age of digital streaming.  offered Mr Chu an eye-watering payday for the rights to his upcoming romantic comedy,  Crazy Rich Asians, which appeared the clear safer route after Chu’s most recent film  had bombed in theatres."]
[]
["American City Business Journals•23 hours ago"]
["Redbox barred from selling digital codes to Disney movies"]
["Redbox may no longer resell digital download codes to Disney movies — as long as they include some revised fine print. U.S. District Court Judge Dean Pregerson has granted The Walt Disney Co. a preliminary injunction against the movie-rental company in an ongoing legal dispute. Disney (NYSE: DIS) sued Redbox in December for copyright infringement, breach of contract, tortious interference with Disney’s contracts with customers, false advertising, and unfair competition."]
["Motley Fool•yesterday"]
["Epcot's Food & Wine Festival Has a Disney Trick Up Its Sleeve"]
["Epcot International Food & Wine Festival is back for its 23rd year, and it comes at the right time for shareholders."]
[]
["InvestorPlace•yesterday"]
["Here’s What the People Shorting FAANG Stocks Just Don’t Understand"]
["There is a lot of money betting against the big tech stocks that have led the market to new highs over the past decade. According to data from Bloomberg and S3 Partners, short positions in the big-tech FAANG stocks have risen by more than 40% over the past year to a whopping $37 billion."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Bloomberg•yesterday"]
["Elliott or Mickey Mouse? The Takeover Cops Decide"]
["The ruckus centers on Walt Disney Co.'s recent bids for Twenty-First Century Fox Inc.'s entertainment assets, among them its 39 percent stake in U.K. satellite broadcaster Sky Plc. The Takeover Panel rightly says that by virtue of buying Fox, Disney will get de facto control of Sky. The snag is that the price at which Disney would secure its Sky shares as part of the overall bundle is open to question."]
[]
["American City Business Journals•yesterday"]
["Learn more about Central Florida's 5 most affluent ZIP codes"]
["Seito Sushi owner Jason Chin knows firsthand why Baldwin Park is metro Orlando's wealthiest ZIP code."]
["Reuters•yesterday"]
["Auction battle looms for Comcast and Fox as Sky bidding deadline nears"]
["Britain's takeover regulator could take the rare step of intervening in the battle between Comcast and Twenty-First Century Fox for Sky next month by staging an auction for the broadcaster to bring the drawn-out bidding war to an end. The Takeover Panel has the power to instigate a formal auction process for London-listed Sky (SKYB.L) to help resolve its future if two competing bids that have not been declared final remain on the table for the company on Sept. 22, according to Britain's takeover code. There have only been three British takeover situations since 2007 that have involved auctions handled by the regulator, including the 6.2 billion-pound sale of Anglo-Dutch steelmaker Corus to India's Tata Steel (TISC.NS), according to analysis by Reuters."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Walt Disney Co."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Services sector is rising."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
["Reuters•yesterday"]
["Activist Elliott argues Sky is worth over $34 billion, UK regulator says"]
["Activist hedge fund Elliott believes Walt Disney’s (DIS.N) deal to buy assets from Twenty-First Century Fox (FOXA.O) has valued Sky (SKYB.L) at more than $34 billion (26 billion pounds), higher than any of the current offers for the British broadcaster, Britain’s takeover regulator disclosed on Wednesday. Sky is at centre of a bidding battle between Rupert Murdoch’s Fox, which already owns 39 percent of the pay-television company, and U.S. cable giant Comcast (CMCSA.O). Disney has also agreed a separate deal to buy TV and film assets from Fox, including its Sky shareholding, for about $71 billion."]
["GuruFocus.com•2 days ago"]
["Mario Gabelli's Gabelli Value 25 Fund Inc. 2nd Quarter Shareholder Commentary"]
["For the quarter ended June 30, 2018, the net asset value (\"NAV\") per Class A Share of The Gabelli Value 25 Fund increased 3.2% compared with increases of 3.4% and 1.3% for the Standard & Poor's (\"S&P\") 500 Index and the Dow Jones Industrial Average, respectively. Warning! GuruFocus has detected 5 Warning Signs with APA. Economic indicators, including the lowest unemployment rate since 2000, remain favorable."]
["InvestorPlace•2 days ago"]
["This One Number Explains Why Netflix’s Future Is So Bright"]
["Streaming giant Netflix (NASDAQ:NFLX) is pioneering a new era of over-the-top (OTT) media consumption which is killing linear media consumption. As a result, Netflix’s subscriber base is burgeoning, and cable is dying."]
[]
["Reuters•2 days ago"]
["Activist Elliott argues Sky is worth over $34 billion, UK regulator says"]
["Activist hedge fund Elliott believes Walt Disney’s (DIS.N) deal to buy assets from Twenty-First Century Fox (FOXA.O) has valued Sky (SKYB.L) at more than $34 billion, higher than any of the current offers for the British broadcaster, Britain’s takeover regulator disclosed on Wednesday. Sky is at center of a bidding battle between Rupert Murdoch’s Fox, which already owns 39 percent of the pay-television company, and U.S. cable giant Comcast (CMCSA.O). Disney has also agreed a separate deal to buy TV and film assets from Fox, including its Sky shareholding, for about $71 billion."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
["TheStreet.com•2 days ago"]
["Closing Bell: LIVE MARKETS BLOG"]
["U.S. indices had a strong day of trading Wednesday with the Nasdaq and S&P 500 closing the day at new record highs and the Dow Jones Industrial rising trading near a 7 month high. The Dow rose 0.23%, or 61 points to 26,125, while the S&P gained 0.57%, or 17 points to 2,914, and the Nasdaq closed the day up 0.99%, or 80 points to 8,110."]
[]
["Bloomberg•2 days ago"]
["Despite Netflix, Movie Theaters Had Best Summer in Decades"]
["Movie theaters are having their best summer in two decades, reversing the losses from 2017’s disappointing season and showing resiliency in the Netflix era. North American ticket sales will close out the summer season with a more than 14 percent increase, research firm ComScore Inc. estimated, fueled by the outsize performance of Walt Disney Co.’s “Incredibles 2” and “Avengers: Infinity War.” That’s the largest percentage gain since 1998. The season officially draws to a close with the Labor Day weekend in the U.S."]
["InvestorPlace•2 days ago"]
["Netflix Stock Is All Teed up to Make a Run at $1,000"]
["All you Netflix (NASDAQ:NFLX) shareholders can breathe a little easier now that Netflix stock appears to be on its way back to $400. “Netflix’s stock is having something of a late-summer resurgence, erasing some of the losses it suffered after it reported a slowdown in subscriber growth during the second quarter,” Kelleher wrote. For those of you who were confident enough in Netflix’s bigger picture to have bought Netflix stock after its mid-July to mid-August collapse — a 24% drop over the span of a month — you are to be commended because that head fake by Netflix might have been on par with some of the NFLs best receivers."]
[]
["American City Business Journals•2 days ago"]
["Anaheim ends tax breaks for Disney — at Disney’s request"]
["The tax breaks are tied up with increasing pressure on Disney to increase pay for some of its 30,000 Disneyland Resort workers."]
[]
["Sponsored"]
[]
["Verizon"]
["Save on the new moto z3."]
["Make it your own with moto mods on the best network."]
[]
["Motley Fool•2 days ago"]
["Better Buy: The Walt Disney Company vs. Netflix"]
["We pit these entertainment giants against each other to see which is worthy of your investment capital."]
[]
["Motley Fool•2 days ago"]
["3 Companies With a Secret Weapon in the Media Space"]
["Disney, Netflix, and Roku are winning the game because they're playing with different playbooks."]
[]
["Yahoo Finance•2 days ago"]
["Express rocks earnings report, Walmart expands JD.com partnership, Amazon hires ESPN exec"]
["Express, JD.com, Amazon, Google and Apple are the companies to watch."]
[]
["Yahoo Finance Video•2 days ago"]
["Rotten Tomatoes adds 200 critics to be more inclusive"]
["Rotten Tomatoes, the movie review site, is diversifying its list of critics. Yahoo Finance’s Dan Howley, Maylan Studart, and Ethan Wolff-Mann break down how this could impact the movie industry."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["KO",44.545000000000002,-0.40500000000000003,-8.9999999999999993E-3]
["Coca-Cola Company (The)"]
["HD",200.67,1.41,7.1000000000000004E-3]
["Home Depot, Inc. (The)"]
["WMT",95.84,-0.26,-2.7000000000000001E-3]
["Walmart Inc."]
["BA",342.97500000000002,-3.9249999999999998,-1.1299999999999999E-2]
["Boeing Company (The)"]
["JNJ",134.46,-0.49,-3.5999999999999999E-3]
["Johnson & Johnson"]
["Recommendation Rating"]
[]
[2.4]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (23)"]
[]
["Current 111.89"]
["Average 119.34"]
["Low 93.00"]
["High 144.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"DIS Mktw Sum","index":102,"n_rows":975,"n_cols":5,"rows_kept":975,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Walt Disney Co."]
["NYSE: DIS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Walt Disney Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:51 p.m."]
[]
["DIS"]
["/quotes/zigman/245568/composite"]
[]
["$"]
[]
[111.9]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.28m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/245568/composite"]
[]
["Previous close"]
[]
[111.92]
[]
[111.9]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.56]
[]
[112.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[96.2]
[]
[117.9]
[]
[]
[]
["Company Description"]
[]
["The Walt Disney Co. is a diversified international family entertainment and media enterprise. It operates through four business segments: Media Networks, Parks & Resorts, Studio Entertainment and Consumer Products & Interactive Media. The Media Networks segment includes cable and broadcast televisio..."]
[]
["The Walt Disney Co. is a diversified international family entertainment and media enterprise. It operates through four business segments: Media Networks, Parks & Resorts, Studio Entertainment and Consumer Products & Interactive Media. The Media Networks segment includes cable and broadcast television networks, television production and distribution operations, domestic television stations, radio networks and stations. The Parks and Resorts segment owns and operates the Walt Disney World Resort in Florida; the Disneyland Resort in California; Aulani, a Disney Resort & Spa in Hawaii; the Disney Vacation Club; the Disney Cruise Line; and Adventures by Disney. The Studio Entertainment segment produces and acquires live-action and animated motion pictures, direct-to-video content, musical recordings and live stage plays. This segment distributes films primarily under the Walt Disney Pictures, Pixar, Marvel, Lucasfilm and Touchstone banners. The Consumer Products and Interactive Media segment licenses the company's trade names, characters and visual and literary properties to various manufacturers, game developers, publishers and retailers throughout the world. It also develops and publishes games, primarily for mobile platforms, and books, magazines and comic books. This segment also distributes branded merchandise directly through retail, online and wholesale businesses. The Walt Disney was founded by Walter Elias Disney on October 16, 1923 and is headquartered in Burbank, CA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[19.760000000000002]
[]
["P/E Ratio (with extraordinary items)"]
[]
[14.01]
[]
["P/E Ratio (without extraordinary items)"]
[]
[17.32]
[]
["Price to Sales Ratio"]
[]
[2.83]
[]
["Price to Book Ratio"]
[]
[3.58]
[]
["Price to Cash Flow Ratio"]
[]
[12.6]
[]
["Enterprise Value to EBITDA"]
[]
[11.32]
[]
["Enterprise Value to Sales"]
[]
[3.25]
[]
["Total Debt to Enterprise Value"]
[]
[0.14000000000000001]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[276095]
[]
["Income Per Employee"]
[]
[45126]
[]
["Receivables Turnover"]
[]
[6.21]
[]
["Total Asset Turnover"]
[]
[0.59]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[0.75]
[]
["Quick Ratio"]
[]
[0.68]
[]
["Cash Ratio"]
[]
[0.21]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[40.01]
[]
["Operating Margin"]
[]
[25.13]
[]
["Pretax Margin"]
[]
[25.1]
[]
["Net Margin"]
[]
[16.34]
[]
["Return on Assets"]
[]
[9.56]
[]
["Return on Equity"]
[]
[21.23]
[]
["Return on Total Capital"]
[]
[13.81]
[]
["Return on Invested Capital"]
[]
[14.94]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[61.22]
[]
["Total Debt to Total Capital"]
[]
[37.97]
[]
["Total Debt to Total Assets"]
[]
[26.4]
[]
["Long-Term Debt to Equity"]
[]
[46.28]
[]
["Long-Term Debt to Total Capital"]
[]
[28.7]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Robert A. Iger",64,2000,"Chairman & Chief Executive Officer"]
["Ms. Christine M. McCarthy",61,2000,"Chief Financial Officer & Senior Executive VP"]
["Mr. Robert Chapek",58,"-","Chairman-Parks, Experiences & Consumer Products"]
["Mr. Kevin A. Mayer",55,1993,"Chairman-International Segment"]
["Mr. Ronald L. Iden","-",2004,"Senior Vice President-Global Security"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43318,"Robert A. Iger",437679,"  Disposition at $115 per share. ",50333085]
[null,"Chairman and CEO; Director"]
[43318,"Mary Jayne Parker",130074,"  Disposition at $114.99 per share. ",14957209]
[null,"Sr EVP and Chief HR Officer"]
[43318,"Robert A. Iger",437679,"  Derivative/Non-derivative trans. at $39.65 per share. ",17353972]
[null,"Chairman and CEO; Director"]
[43318,"Mary Jayne Parker",41751,"  Derivative/Non-derivative trans. at $72.59 per share. ",3030705]
[null,"Sr EVP and Chief HR Officer"]
[43318,"Mary Jayne Parker",45282,"  Derivative/Non-derivative trans. at $51.29 per share. ",2322513]
[null,"Sr EVP and Chief HR Officer"]
[43318,"Mary Jayne Parker",13225,"  Derivative/Non-derivative trans. at $38.75 per share. ",512468]
[null,"Sr EVP and Chief HR Officer"]
[43313,"Brent A. Woodford",843,"  Disposition at $113.56 per share. ",95731]
[null,"EVP, Control, Fin Plan & Tax"]
[43292,"Alan N. Braverman",140638,"  Disposition at $107 per share. ",15048266]
[null,"Sr EVP, General Counsel & Secy"]
[43292,"Alan N. Braverman",87536,"  Derivative/Non-derivative trans. at $39.65 per share. ",3470802]
[null,"Sr EVP, General Counsel & Secy"]
[43292,"Alan N. Braverman",43116,"  Derivative/Non-derivative trans. at $31.12 per share. ",1341769]
[null,"Sr EVP, General Counsel & Secy"]
[43283,"Brent A. Woodford",768,"  Disposition at $104.35 per share. ",80140]
[null,"EVP, Control, Fin Plan & Tax"]
[43281,"Aylwin B. Lewis",526,"  Award at $105.65 per share. ",55571]
[null,"Director"]
[43281,"John S. Chen",438,"  Award at $105.65 per share. ",46274]
[null,"Director"]
[43281,"Fred H. Langhammer",437,"  Award at $105.65 per share. ",46169]
[null,"Director"]
[43281,"Susan E. Arnold",438,"  Award at $105.65 per share. ",46274]
[null,"Director"]
[43281,"Maria Elena Lagomasino",746,"  Award at $105.65 per share. ",78814]
[null,"Director"]
[43281,"Mary Teresa Barra",722,"  Award at $105.65 per share. ",76279]
[null,"Director"]
[43281,"Mark G. Parker",722,"  Award at $105.65 per share. ",76279]
[null,"Director"]
[43281,"Safra Ada Catz",722,"  Award at $105.65 per share. ",76279]
[null,"Director"]
[43281,"Francis A. deSouza",580,"  Award at $105.65 per share. ",61277]
[null,"Director"]
[43190,"Aylwin B. Lewis",568,"  Award at $100.91 per share. ",57316]
[null,"Director"]
[43190,"John S. Chen",479,"  Award at $100.91 per share. ",48335]
[null,"Director"]
[43190,"Fred H. Langhammer",470,"  Award at $100.91 per share. ",47427]
[null,"Director"]
[43190,"Susan E. Arnold",473,"  Award at $100.91 per share. ",47730]
[null,"Director"]
[43190,"Maria Elena Lagomasino",772,"  Award at $100.91 per share. ",77902]
[null,"Director"]
[43190,"Mary Teresa Barra",762,"  Award at $100.91 per share. ",76893]
[null,"Director"]
[43190,"Mark G. Parker",764,"  Award at $100.91 per share. ",77095]
[null,"Director"]
[43190,"Safra Ada Catz",486,"  Award at $100.91 per share. ",49042]
[null,"Director"]
[43190,"Francis A. deSouza",393,"  Award at $100.91 per share. ",39657]
[null,"Director"]
[43157,"Aylwin B. Lewis",1797,"  Disposition at $108.39 per share. ",194776]
[null,"Director"]
[43157,"Aylwin B. Lewis",6000,"  Derivative/Non-derivative trans. at $32.41 per share. ",194460]
[null,"Director"]
[43153,"Estate of Orin C Smith",6143,"  Derivative/Non-derivative trans. at $31.47 per share. ",193320]
[null,"Director"]
[43153,"Estate of Orin C Smith",6000,"  Derivative/Non-derivative trans. at $32.41 per share. ",194460]
[null,"Director"]
[43100,"Aylwin B. Lewis",773,"  Award at $109.63 per share. ",84743]
[null,"Director"]
[43100,"John S. Chen",623,"  Award at $109.63 per share. ",68299]
[null,"Director"]
[43100,"Estate of Orin C Smith",450,"  Award at $109.63 per share. ",49333]
[null,"Director"]
[43100,"Robert W. Matschullat",729,"  Award at $109.63 per share. ",79920]
[null,"Director"]
[43100,"Fred H. Langhammer",564,"  Award at $109.63 per share. ",61831]
[null,"Director"]
[43100,"Susan E. Arnold",547,"  Award at $109.63 per share. ",59967]
[null,"Director"]
[43100,"Sheryl Kara Sandberg",618,"  Award at $109.63 per share. ",67751]
[null,"Director"]
[43100,"Jack Dorsey",589,"  Award at $109.63 per share. ",64572]
[null,"Director"]
[43100,"Maria Elena Lagomasino",738,"  Award at $109.63 per share. ",80906]
[null,"Director"]
[43100,"Mary Teresa Barra",675,"  Award at $109.63 per share. ",74000]
[null,"Director"]
[43100,"Mark G. Parker",733,"  Award at $109.63 per share. ",80358]
[null,"Director"]
[43090,"Christine M. McCarthy",1218,"  Derivative/Non-derivative trans. at $110.13 per share. ",134138]
[null,"SEVP-Chief Financial Officer"]
[43090,"Alan N. Braverman",1173,"  Derivative/Non-derivative trans. at $110.13 per share. ",129182]
[null,"Sr EVP, General Counsel & Secy"]
[43090,"Kevin A. Mayer",1218,"  Derivative/Non-derivative trans. at $110.13 per share. ",134138]
[null,"SEVP and Chief Strat Officer"]
[43090,"Brent A. Woodford",1049,"  Derivative/Non-derivative trans. at $110.13 per share. ",115526]
[null,"EVP, Control, Fin Plan & Tax"]
[43090,"Mary Jayne Parker",824,"  Derivative/Non-derivative trans. at $110.13 per share. ",90747]
[null,"Sr EVP and Chief HR Officer"]
[43090,"Christine M. McCarthy",2333,"  Derivative/Non-derivative trans. at $110.13 per share. ",256933]
[null,"SEVP-Chief Financial Officer"]
[43090,"Alan N. Braverman",2247,"  Derivative/Non-derivative trans. at $110.13 per share. ",247462]
[null,"Sr EVP, General Counsel & Secy"]
[43090,"Kevin A. Mayer",2333,"  Derivative/Non-derivative trans. at $110.13 per share. ",256933]
[null,"SEVP and Chief Strat Officer"]
[43090,"Brent A. Woodford",2010,"  Derivative/Non-derivative trans. at $110.13 per share. ",221361]
[null,"EVP, Control, Fin Plan & Tax"]
[43090,"Mary Jayne Parker",1579,"  Derivative/Non-derivative trans. at $110.13 per share. ",173895]
[null,"Sr EVP and Chief HR Officer"]
["/news/latest/company/us/dis"]
[]
["MarketWatch News on DIS"]
[]
["This half-billion dollar Zynga acquisition just paid off"]
[]
["5:00 p.m. Aug. 26, 2018"]
[]
["- Max A. Cherney"]
[]
["Kroger plans to eliminate plastic bags â€” it distributes 6 billion a year currently"]
[]
["1:30 p.m. Aug. 23, 2018"]
[]
["- Heather Haddon"]
[]
["Comcast extends Sky offer, gets 0.21% acceptances"]
[]
["1:30 p.m. Aug. 22, 2018"]
[]
["- MarketWatch.com"]
[]
["The market barely blinks as Trump begins to crack"]
[]
["10:17 a.m. Aug. 22, 2018"]
[]
["- Tim Mullaney"]
[]
["Zynga to partner with Disney for new 'Star Wars' mobile game"]
[]
["5:29 p.m. Aug. 21, 2018"]
[]
["- Max A. Cherney"]
[]
["How Disneyland used its â€˜magicâ€™ to persuade people to spend more money"]
[]
["4:31 p.m. Aug. 20, 2018"]
[]
["- Jacob Passy"]
[]
["U.K. takeover panel confirms Disney-Sky ruling"]
[]
["2:46 a.m. Aug. 16, 2018"]
[]
["- MarketWatch.com"]
[]
["â€˜The Megâ€™ makes a huge splash as it chomps box-office competition"]
[]
["5:48 p.m. Aug. 12, 2018"]
[]
["- Mike Murphy"]
[]
["San Francisco officials want to ban work cafeterias to support local businesses, but workers may benefit even more"]
[]
["9:24 a.m. Aug. 11, 2018"]
[]
["- Elisabeth Buchwald"]
[]
["â€˜Fox & Friendsâ€™ weekend host may be headed to ABCâ€™s â€˜The Viewâ€™ "]
[]
["8:19 a.m. Aug. 10, 2018"]
[]
["- Page Six"]
[]
["Rokuâ€™s free Netflix competitor could be worth $1 billion and attract buyers, analyst says"]
[]
["3:15 p.m. Aug. 9, 2018"]
[]
["- Max A. Cherney"]
[]
["Disney earnings disappoint, but stock turns around after Iger touts Fox assets and streaming"]
[]
["7:59 a.m. Aug. 9, 2018"]
[]
["- Jeremy C. Owens"]
[]
["21st Century Fox's quarterly profit surges"]
[]
["5:33 p.m. Aug. 8, 2018"]
[]
["- MarketWatch.com"]
[]
["Stocks end mostly lower, but Nasdaq ekes out longest win streak in 5 months"]
[]
["4:31 p.m. Aug. 8, 2018"]
[]
["- Mark DeCambre"]
[]
["U.S. stocks close mostly lower on batch of weak earnings "]
[]
["4:16 p.m. Aug. 8, 2018"]
[]
["- Sue Chang"]
[]
["Academy adds popular film category to Oscars "]
[]
["11:43 a.m. Aug. 8, 2018"]
[]
["- Sarah Toy"]
[]
["In earnings call, Disney lays out plan to fight back against streaming giants "]
[]
["9:46 a.m. Aug. 8, 2018"]
[]
["- Erich Schwartzel"]
[]
["Call of the day: Tesla shares are headed for $420 regardless"]
[]
["9:45 a.m. Aug. 8, 2018"]
[]
["- Barbara Kollmeyer"]
[]
["S&P 500's longest win streak in 6 months is at risk as stocks edge lower on nagging tariff worries"]
[]
["9:39 a.m. Aug. 8, 2018"]
[]
["- Mark DeCambre"]
[]
["These 5 tech stocks are in a dot-com-like bubble (and they arenâ€™t all FAANGs)"]
[]
["8:44 a.m. Aug. 8, 2018"]
[]
["- David Trainer"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/dis"]
[]
["Other News on DIS"]
[]
["Disneyland Turns to the Dark Side"]
[]
["1:48 p.m. Today1:48 p.m. Aug. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Disney: The King Of The Box Office"]
[]
["11:50 a.m. Today11:50 a.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Epcot's Food & Wine Festival Has a Disney Trick Up Its Sleeve"]
[]
["2:05 p.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["A Middle-Class Millennial's Personal Investment Portfolio And Rationale"]
[]
["1:16 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Amazon (AMZN) Stock Still a Must Buy at New High After Morgan Stanley Upgradeï»¿"]
[]
["11:18 a.m. Aug. 30, 2018"]
[]
["- InvestorPlace.com"]
[]
["Hereâ€™s What the People Shorting FAANG Stocks Just Donâ€™t Understand"]
[]
["10:58 a.m. Aug. 30, 2018"]
[]
["- InvestorPlace.com"]
[]
["Retirement: The Future-Proof Portfolio For Young Investors Becomes 7 Months Old, New Position Opened"]
[]
["12:51 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["This One Number Explains Why Netflixâ€™s Future Is So Bright"]
[]
["6:41 p.m. Aug. 29, 2018"]
[]
["- InvestorPlace.com"]
[]
["4 Tech Stocks That Are Running Hot (and 4 That Are Cooling Down) Â "]
[]
["3:38 p.m. Aug. 29, 2018"]
[]
["- InvestorPlace.com"]
[]
["Activist investor Elliott wants Disney to pay Â£15.01/share for Sky"]
[]
["2:38 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Netflix Stock Is All Teed up to Make a Run at $1,000"]
[]
["1:23 p.m. Aug. 29, 2018"]
[]
["- InvestorPlace.com"]
[]
["Beat the Market With the Most-Hated Stocks?"]
[]
["12:27 p.m. Aug. 29, 2018"]
[]
["- GuruFocus.com"]
[]
["Better Buy: The Walt Disney Company vs. Netflix"]
[]
["12:11 p.m. Aug. 29, 2018"]
[]
["- Motley Fool"]
[]
["3 Companies With a Secret Weapon in the Media Space"]
[]
["12:07 p.m. Aug. 29, 2018"]
[]
["- Motley Fool"]
[]
["Disciplined Opportunism: Templeton and Price Revisited"]
[]
["10:57 a.m. Aug. 29, 2018"]
[]
["- GuruFocus.com"]
[]
["Two Workers Die After Scaffolding Collapses in Orlando"]
[]
["9:54 a.m. Aug. 29, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Anaheim cancels $267M in Disney subsidies"]
[]
["12:49 a.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["3 Stocks Your Children Will Brag About Someday"]
[]
["6:50 p.m. Aug. 28, 2018"]
[]
["- Motley Fool"]
[]
["Why Iâ€™m Not Ready to Bet on Netflix Stock Yet"]
[]
["3:49 p.m. Aug. 28, 2018"]
[]
["- InvestorPlace.com"]
[]
["IQiyi Stock Has Too Many Risks to Ignore"]
[]
["1:50 p.m. Aug. 28, 2018"]
[]
["- InvestorPlace.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["The Walt Disney Co."]
[]
["500 South Buena Vista Street"]
[]
["Burbank, California 91521-6205"]
[]
["Phone"]
[]
["1 8185601000"]
[]
["Industry"]
[]
["Broadcasting"]
[]
["Sector"]
[]
["Media/Entertainment"]
[]
["Fiscal Year-end"]
[]
[43344]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$54.94B"]
[]
["Net Income"]
[]
["$8.98B"]
[]
["Employees"]
[]
[199000]
[]
["Annual Report for DIS"]
[]
["/news/pressrelease/company/us/dis"]
[]
["Press Releases on DIS"]
[]
["BetterInvesting Magazine Releases November Stock To Study And Undervalued Stock Choices For Investors' Informational And Educational Use"]
[]
["4:15 p.m. Aug. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["First-of-Its-Kind â€˜Mickey: The True Original Exhibitionâ€™ Announced to Celebrate Mickey Mouseâ€™s 90th Anniversary in New York City This Fall"]
[]
["12:40 a.m. Aug. 20, 2018"]
[]
["- BusinessWire - BZX"]
[]
["First-of-Its-Kind â€˜Mickey: The True Original Exhibitionâ€™ Announced to Celebrate Mickey Mouseâ€™s 90th Anniversary in New York City This Fall"]
[]
["12:00 a.m. Aug. 20, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Gen Z: 5 Public Companies Being Driven by Kids & Their Moms"]
[]
["8:30 a.m. Aug. 15, 2018"]
[]
["- PR Newswire - PRF"]
[]
["ESPN to Exclusively Premiere Season 1 of World's Fastest Gamer Powered by Millennial Esports"]
[]
["7:30 a.m. Aug. 15, 2018"]
[]
["- PR Newswire - PRF"]
[]
["India : Fox tops profit, revenue estimates as cable earnings rise"]
[]
["6:30 p.m. Aug. 9, 2018"]
[]
["- Euclid Tenders Info"]
[]
["21st Century Fox Reports Full Year Income From Continuing Operations Attributable To 21st Century Fox Stockholders Of $4.48 Billion, A 49% Increase Over The Prior Year And Revenues Of $30.40 Billion, A 7% Increase Over The Prior Year"]
[]
["4:07 p.m. Aug. 8, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The Walt Disney Company Reports Third Quarter and Nine Months Earnings for Fiscal 2018"]
[]
["4:05 p.m. Aug. 7, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Thinking about buying stock in Advanced Micro Devices, Disney, Facebook, Neovasc Inc. or Twitter?"]
[]
["9:31 a.m. Aug. 7, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Disney store Launches New â€œDisney storeâ€™s Sleep Shop Hotlineâ€\u009d and Expert Tips to Infuse Magic into Bedtime for Families and Fans"]
[]
["9:00 a.m. Aug. 6, 2018"]
[]
["- BusinessWire - BZX"]
[]
["The National Diversity Council Announces 2018 Top 50 Women in Entertainment"]
[]
["12:04 p.m. Aug. 1, 2018"]
[]
["- 3BL Media"]
[]
["United States : Paul Buccieri Named President of A+E Networks Group"]
[]
["6:32 p.m. July 30, 2018"]
[]
["- Euclid Tenders Info"]
[]
["United States : Verizon Digital Media Services Hires Emmy-Award Winning, Former Fox Executive Ariff Sidi as Chief Product Officer"]
[]
["7:19 p.m. July 28, 2018"]
[]
["- Euclid Tenders Info"]
[]
["21st Century Fox and Disney Stockholders Approve Acquisition by Disney"]
[]
["10:50 a.m. July 27, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Walt Disney Company signed deal with Ukrainian startup UGears"]
[]
["1:43 p.m. July 26, 2018"]
[]
["- GlobeNewswire"]
[]
["Thinking about buying stock in Abercrombie & Fitch, CVS Health Corp, Disney, Facebook or Under Armour?"]
[]
["9:31 a.m. July 26, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Global Digital Media and Entertainment Evolution Projected to be Trillion Dollar Industry"]
[]
["9:15 a.m. July 24, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The Walt Disney Company to Webcast Special Meeting of Shareholders"]
[]
["1:00 p.m. July 20, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Today's Research Reports on Stocks to Watch: Walt Disney Company and Comcast"]
[]
["8:07 a.m. July 20, 2018"]
[]
["- ACCESSWIRE"]
[]
["United Kingdom : Fox raises Sky offer to 24.5b"]
[]
["6:30 p.m. July 13, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:51 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["2:11p"]
[]
["5 ways to manage your long-term investments in a volatile stock market"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25951.66]
[-35.26]
[-1.4E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8110.09]
[21.73]
[2.7000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.37]
[-0.76]
[-2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DIS Mkwt Basic","index":103,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"DIS Yahoo Gr","index":104,"n_rows":303,"n_cols":5,"rows_kept":303,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 9 mins"]
["S&P 500"]
[2900.8]
["-0.33(-0.01%)"]
["Dow 30"]
[25955.919999999998]
["-31.00(-0.12%)"]
["Nasdaq"]
[8110.69]
["+22.33(+0.28%)"]
["Russell 2000"]
[1738.56]
["+6.21(+0.36%)"]
["Crude Oil"]
[69.89]
["-0.36(-0.51%)"]
["Gold"]
[1205.2]
["+0.20(+0.02%)"]
["Silver"]
[14.55]
["-0.05(-0.34%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.50%)"]
["The Walt Disney Company (DIS)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["111.91-0.01 (-0.01%)"]
["As of 3:51PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",111.92]
["Open",111.9]
["Bid","111.83 x 1200"]
["Ask","111.90 x 1400"]
["Day's Range","111.56 - 112.28"]
["52 Week Range","96.20 - 117.90"]
["Volume",2397651]
["Avg. Volume",7676727]
["Market Cap","166.437B"]
["Beta",1.25]
["PE Ratio (TTM)",14.13]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.68 (1.50%)"]
["Ex-Dividend Date",43287]
["1y Target Est",119.34]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",20,10,19,24]
["Avg. Estimate",1.34,1.9,6.93,7.39]
["Low Estimate",1.23,1.71,6.72,6.75]
["High Estimate",1.41,2.04,7.04,7.84]
["Year Ago EPS",1.07,1.89,5.7,6.93]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",19,9,22,23]
["Avg. Estimate","13.72B","15.69B","58.85B","60.34B"]
["Low Estimate","13.2B","15.3B","58.25B","58.78B"]
["High Estimate","14.11B","16.24B","59.25B","61.11B"]
["Year Ago Sales","12.78B","15.35B","55.14B","58.85B"]
["Sales Growth (year/est)",7.3999999999999996E-2,2.1999999999999999E-2,6.7000000000000004E-2,2.5000000000000001E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",1.1299999999999999,1.61,1.7,1.95]
["EPS Actual",1.07,1.89,1.84,1.87]
["Difference",-0.06,0.28000000000000003,0.14000000000000001,-0.08]
["Surprise %",-5.2999999999999999E-2,0.17399999999999999,8.2000000000000003E-2,-4.1000000000000002E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",1.34,1.9,6.93,7.39]
["7 Days Ago",1.34,1.9,6.93,7.39]
["30 Days Ago",1.4,1.94,7.07,7.54]
["60 Days Ago",1.41,1.97,7.1,7.66]
["90 Days Ago",1.4,1.97,7.09,7.69]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",3,"N/A",1,2]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days",1,1,1,1]
["Growth Estimates","DIS","Industry","Sector","S&P 500"]
["Current Qtr.",0.252,"N/A","N/A",0.47]
["Next Qtr.",5.0000000000000001E-3,"N/A","N/A",0.46]
["Current Year",0.216,"N/A","N/A",0.22]
["Next Year",6.6000000000000003E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.1123,"N/A","N/A",0.11]
["Past 5 Years (per annum)",0.127,"N/A","N/A","N/A"]
[]
["Market Realist•7 minutes ago"]
["Management Changes at Netflix and What They Mean"]
["Netflix (NFLX) has recently appointed Rachel Whetstone of Facebook (FB) as its new chief communications officer. Whetstone is replacing Jonathan Friedland, who was removed from his position in June for making racially insensitive comments to his team in a meeting. Before serving as vice president of communications for Facebook’s WhatsApp, Instagram, and Facebook Messenger, Whetstone had policy roles with Uber and Google."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["American City Business Journals•41 minutes ago"]
["Disney Cruise Line in talks to add ships, build terminal at PortMiami"]
["Disney Cruise Line could expand its presence at PortMiami with a new terminal, leading to thousands more passengers. Miami-Dade County is collaborating with the cruise line on a memorandum of understanding for the potential development of a new terminal that will be located on the south side of port. Board members would vote Sept. 5 to amend Disney's agreement with the port."]
["The Wall Street Journal•2 hours ago"]
["[$$] Disneyland Turns to the Dark Side"]
["You’ll still be able to find a more wretched hive of scum and villainy, but Disneyland will be less wholesome starting next year. The new Star Wars: Galaxy’s Edge section will be serving booze."]
[]
["American City Business Journals•3 hours ago"]
["Streaming roundup: Netflix on hiring spree… Amazon takes on Roku"]
["Recent stories on Netflix, Amazon, Hulu and other streaming services reported by The Business Journals and elsewhere."]
["Financial Times•7 hours ago"]
["[$$] The art works (and wines) of the Donum Estate"]
["The Donum winery seemed like a good deal to Allan Warburg when it came up for sale in 2010. “I thought, in five or six years some rich guy from Silicon Valley will come along and say, ‘I want my own Pinot Noir’, and we’ll sell it on,” says the Danish businessman, who made his fortune selling fashion in Beijing. There are now nearly 40 large-scale artworks, by artists including Ai Weiwei, Yayoi Kusama and Danh Vo, which visitors can encounter as they meander through this idyllic estate in the Sonoma Valley, under two hours’ drive from San Francisco."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["Financial Times•16 hours ago"]
["[$$] Hollywood studios bask in box office revival"]
["Two years ago Jon Chu, the director of films such as Step Up, faced a tough choice. Many of his peers had begun cutting deals with Netflix and Amazon to debut their films online, as the traditional movie rollout became increasingly risky in the age of digital streaming.  offered Mr Chu an eye-watering payday for the rights to his upcoming romantic comedy,  Crazy Rich Asians, which appeared the clear safer route after Chu’s most recent film  had bombed in theatres."]
[]
["American City Business Journals•23 hours ago"]
["Redbox barred from selling digital codes to Disney movies"]
["Redbox may no longer resell digital download codes to Disney movies — as long as they include some revised fine print. U.S. District Court Judge Dean Pregerson has granted The Walt Disney Co. a preliminary injunction against the movie-rental company in an ongoing legal dispute. Disney (NYSE: DIS) sued Redbox in December for copyright infringement, breach of contract, tortious interference with Disney’s contracts with customers, false advertising, and unfair competition."]
["Motley Fool•yesterday"]
["Epcot's Food & Wine Festival Has a Disney Trick Up Its Sleeve"]
["Epcot International Food & Wine Festival is back for its 23rd year, and it comes at the right time for shareholders."]
[]
["InvestorPlace•yesterday"]
["Here’s What the People Shorting FAANG Stocks Just Don’t Understand"]
["There is a lot of money betting against the big tech stocks that have led the market to new highs over the past decade. According to data from Bloomberg and S3 Partners, short positions in the big-tech FAANG stocks have risen by more than 40% over the past year to a whopping $37 billion."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Bloomberg•yesterday"]
["Elliott or Mickey Mouse? The Takeover Cops Decide"]
["The ruckus centers on Walt Disney Co.'s recent bids for Twenty-First Century Fox Inc.'s entertainment assets, among them its 39 percent stake in U.K. satellite broadcaster Sky Plc. The Takeover Panel rightly says that by virtue of buying Fox, Disney will get de facto control of Sky. The snag is that the price at which Disney would secure its Sky shares as part of the overall bundle is open to question."]
[]
["American City Business Journals•yesterday"]
["Learn more about Central Florida's 5 most affluent ZIP codes"]
["Seito Sushi owner Jason Chin knows firsthand why Baldwin Park is metro Orlando's wealthiest ZIP code."]
["Reuters•yesterday"]
["Auction battle looms for Comcast and Fox as Sky bidding deadline nears"]
["Britain's takeover regulator could take the rare step of intervening in the battle between Comcast and Twenty-First Century Fox for Sky next month by staging an auction for the broadcaster to bring the drawn-out bidding war to an end. The Takeover Panel has the power to instigate a formal auction process for London-listed Sky (SKYB.L) to help resolve its future if two competing bids that have not been declared final remain on the table for the company on Sept. 22, according to Britain's takeover code. There have only been three British takeover situations since 2007 that have involved auctions handled by the regulator, including the 6.2 billion-pound sale of Anglo-Dutch steelmaker Corus to India's Tata Steel (TISC.NS), according to analysis by Reuters."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Walt Disney Co."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Services sector is rising."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
["Reuters•yesterday"]
["Activist Elliott argues Sky is worth over $34 billion, UK regulator says"]
["Activist hedge fund Elliott believes Walt Disney’s (DIS.N) deal to buy assets from Twenty-First Century Fox (FOXA.O) has valued Sky (SKYB.L) at more than $34 billion (26 billion pounds), higher than any of the current offers for the British broadcaster, Britain’s takeover regulator disclosed on Wednesday. Sky is at centre of a bidding battle between Rupert Murdoch’s Fox, which already owns 39 percent of the pay-television company, and U.S. cable giant Comcast (CMCSA.O). Disney has also agreed a separate deal to buy TV and film assets from Fox, including its Sky shareholding, for about $71 billion."]
["GuruFocus.com•2 days ago"]
["Mario Gabelli's Gabelli Value 25 Fund Inc. 2nd Quarter Shareholder Commentary"]
["For the quarter ended June 30, 2018, the net asset value (\"NAV\") per Class A Share of The Gabelli Value 25 Fund increased 3.2% compared with increases of 3.4% and 1.3% for the Standard & Poor's (\"S&P\") 500 Index and the Dow Jones Industrial Average, respectively. Warning! GuruFocus has detected 5 Warning Signs with APA. Economic indicators, including the lowest unemployment rate since 2000, remain favorable."]
["InvestorPlace•2 days ago"]
["This One Number Explains Why Netflix’s Future Is So Bright"]
["Streaming giant Netflix (NASDAQ:NFLX) is pioneering a new era of over-the-top (OTT) media consumption which is killing linear media consumption. As a result, Netflix’s subscriber base is burgeoning, and cable is dying."]
[]
["Reuters•2 days ago"]
["Activist Elliott argues Sky is worth over $34 billion, UK regulator says"]
["Activist hedge fund Elliott believes Walt Disney’s (DIS.N) deal to buy assets from Twenty-First Century Fox (FOXA.O) has valued Sky (SKYB.L) at more than $34 billion, higher than any of the current offers for the British broadcaster, Britain’s takeover regulator disclosed on Wednesday. Sky is at center of a bidding battle between Rupert Murdoch’s Fox, which already owns 39 percent of the pay-television company, and U.S. cable giant Comcast (CMCSA.O). Disney has also agreed a separate deal to buy TV and film assets from Fox, including its Sky shareholding, for about $71 billion."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
["TheStreet.com•2 days ago"]
["Closing Bell: LIVE MARKETS BLOG"]
["U.S. indices had a strong day of trading Wednesday with the Nasdaq and S&P 500 closing the day at new record highs and the Dow Jones Industrial rising trading near a 7 month high. The Dow rose 0.23%, or 61 points to 26,125, while the S&P gained 0.57%, or 17 points to 2,914, and the Nasdaq closed the day up 0.99%, or 80 points to 8,110."]
[]
["Bloomberg•2 days ago"]
["Despite Netflix, Movie Theaters Had Best Summer in Decades"]
["Movie theaters are having their best summer in two decades, reversing the losses from 2017’s disappointing season and showing resiliency in the Netflix era. North American ticket sales will close out the summer season with a more than 14 percent increase, research firm ComScore Inc. estimated, fueled by the outsize performance of Walt Disney Co.’s “Incredibles 2” and “Avengers: Infinity War.” That’s the largest percentage gain since 1998. The season officially draws to a close with the Labor Day weekend in the U.S."]
["InvestorPlace•2 days ago"]
["Netflix Stock Is All Teed up to Make a Run at $1,000"]
["All you Netflix (NASDAQ:NFLX) shareholders can breathe a little easier now that Netflix stock appears to be on its way back to $400. “Netflix’s stock is having something of a late-summer resurgence, erasing some of the losses it suffered after it reported a slowdown in subscriber growth during the second quarter,” Kelleher wrote. For those of you who were confident enough in Netflix’s bigger picture to have bought Netflix stock after its mid-July to mid-August collapse — a 24% drop over the span of a month — you are to be commended because that head fake by Netflix might have been on par with some of the NFLs best receivers."]
[]
["American City Business Journals•2 days ago"]
["Anaheim ends tax breaks for Disney — at Disney’s request"]
["The tax breaks are tied up with increasing pressure on Disney to increase pay for some of its 30,000 Disneyland Resort workers."]
[]
["Sponsored"]
[]
["Verizon"]
["Save on the new moto z3."]
["Make it your own with moto mods on the best network."]
[]
["Motley Fool•2 days ago"]
["Better Buy: The Walt Disney Company vs. Netflix"]
["We pit these entertainment giants against each other to see which is worthy of your investment capital."]
[]
["Motley Fool•2 days ago"]
["3 Companies With a Secret Weapon in the Media Space"]
["Disney, Netflix, and Roku are winning the game because they're playing with different playbooks."]
[]
["Yahoo Finance•2 days ago"]
["Express rocks earnings report, Walmart expands JD.com partnership, Amazon hires ESPN exec"]
["Express, JD.com, Amazon, Google and Apple are the companies to watch."]
[]
["Yahoo Finance Video•2 days ago"]
["Rotten Tomatoes adds 200 critics to be more inclusive"]
["Rotten Tomatoes, the movie review site, is diversifying its list of critics. Yahoo Finance’s Dan Howley, Maylan Studart, and Ethan Wolff-Mann break down how this could impact the movie industry."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["KO",44.57,-0.38,-8.5000000000000006E-3]
["Coca-Cola Company (The)"]
["HD",200.7,1.44,7.1999999999999998E-3]
["Home Depot, Inc. (The)"]
["WMT",95.86,-0.24,-2.5000000000000001E-3]
["Walmart Inc."]
["BA",342.98,-3.92,-1.1299999999999999E-2]
["Boeing Company (The)"]
["JNJ",134.5025,-0.44750000000000001,-3.3E-3]
["Johnson & Johnson"]
["Recommendation Rating"]
[]
[2.4]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (23)"]
[]
["Current 111.91"]
["Average 119.34"]
["Low 93.00"]
["High 144.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"DIS Mktwth Gr","index":105,"n_rows":381,"n_cols":5,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Walt Disney Co."]
["NYSE: DIS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Walt Disney Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:51 p.m."]
[]
["DIS"]
["/quotes/zigman/245568/composite"]
[]
["$"]
[]
[111.89]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/245568/composite"]
[]
["Previous close"]
[]
[111.92]
[]
[111.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.56]
[]
[112.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[96.2]
[]
[117.9]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",120.54]
["Number of Ratings:",25,"Current Quarters Estimate:",1.35]
["FY Report Date:",43344,"Current Year's Estimate:",6.94]
["Last Quarter's Earnings:",1.87,"Median PE on CY Estimate:",16.2]
["Year Ago Earnings:",5.78,"Next Fiscal Year Estimate:",7.45]
[null,null,"Median PE on Next FY Estimate:",15.22]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",22,9,23,24]
["Mean Estimate",1.35,1.89,6.94,7.45]
["High Estimates",1.64,2.04,7.12,9.64]
["Low Estimates",1.23,1.71,6.72,6.75]
["Coefficient Variance",6.29,5.01,1.18,6.94]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",12,12,13]
["OVERWEIGHT",0,0,0]
["HOLD",12,12,10]
["UNDERWEIGHT",0,0,0]
["SELL",1,1,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Disney Missed Its Third Fiscal Quarter Estimates"]
[]
["8:51 a.m. Aug. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Activision Blizzard Expands Overwatch League"]
[]
["8:48 a.m. Aug. 3, 2018"]
[]
["- MarketRealist.com"]
[]
["How AT&T Is Coping with Its Declining Pay-TV Market"]
[]
["2:47 p.m. July 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["WrestleMania Returns To New Orleans With WWE's Stock Back At All-Time Highs"]
[]
["6:17 p.m. April 9, 2018"]
[]
["- Benzinga.com"]
[]
["Why A Netflix Departure From This Consumer ETF Could Drive A Bearish Stance"]
[]
["1:23 p.m. March 20, 2018"]
[]
["- Benzinga.com"]
[]
["The US Vs. AT&T-Time Warner: Inside The M&A Trial Of The Decade"]
[]
["7:08 a.m. March 19, 2018"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:51 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25953.63]
[-33.29]
[-1.2999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.32]
[20.95]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.51]
[-0.62]
[-2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DIS Income Qtr","index":106,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Walt Disney Co."]
["NYSE: DIS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Walt Disney Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:51 p.m."]
[]
["DIS"]
["/quotes/zigman/245568/composite"]
[]
["$"]
[]
[111.88]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/245568/composite"]
[]
["Previous close"]
[]
[111.92]
[]
[111.88]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.56]
[]
[112.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[96.2]
[]
[117.9]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Walt Disney Co."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","14.2B","12.75B","15.37B","14.51B","15.2B"]
["Sales Growth","-",-0.1021,0.2059,-5.5899999999999998E-2,4.7600000000000003E-2]
["Cost of Goods Sold (COGS) incl. D&A","8.43B","7.91B","9.48B","8.25B","9.08B"]
["COGS excluding D&A","7.72B","7.2B","8.74B","7.52B","8.34B"]
["Depreciation & Amortization Expense","711M","708M","742M","731M","744M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-6.2100000000000002E-2,0.19900000000000001,-0.1298,0.10059999999999999]
["Gross Income","5.77B","4.84B","5.89B","6.26B","6.12B"]
["Gross Income Growth","-",-0.16059999999999999,0.217,6.3E-2,-2.2200000000000001E-2]
["Gross Profit Margin","-","-","-","-",0.40260000000000001,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","2.02B","2.23B","2.08B","2.25B","2.21B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","2.02B","2.23B","2.08B","2.25B","2.21B"]
["SGA Growth","-",0.1019,-6.6900000000000001E-2,8.0799999999999997E-2,-1.5599999999999999E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","173M","114M","12M","26M","11M"]
["EBIT after Unusual Expense","(173M)","(114M)","(12M)","(26M)","(11M)"]
["Non Operating Income/Expense","48M","45M","40M","78M","35M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","124M","(7M)","43M","6M","73M"]
["Interest Expense","141M","141M","153M","172M","184M"]
["Interest Expense Growth","-",0,8.5099999999999995E-2,0.1242,6.9800000000000001E-2]
["Gross Interest Expense","160M","167M","172M","190M","201M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","3.62B","2.69B","3.75B","3.93B","3.85B"]
["Pretax Income Growth","-",-0.25540000000000002,0.3901,4.8899999999999999E-2,-1.8800000000000001E-2]
["Pretax Margin","-","-","-","-",0.2535,"NA"]
["Income Tax","1.14B","829M","(728M)","813M","795M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.47B","1.87B","4.47B","3.12B","3.06B"]
["Minority Interest Expense","108M","118M","50M","178M","143M"]
["Net Income","2.37B","1.75B","4.42B","2.94B","2.92B"]
["Net Income Growth","-",-0.2616,1.5318000000000001,-0.33600000000000002,-7.1999999999999998E-3]
["Net Margin Growth","-","-","-","-",0.1918,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","2.37B","1.75B","4.42B","2.94B","2.92B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.37B","1.75B","4.42B","2.94B","2.92B"]
["EPS (Basic)",1.51,1.1399999999999999,2.93,1.95,1.96]
["EPS (Basic) Growth","-",-0.245,1.5702,-0.33450000000000002,5.1000000000000004E-3]
["Basic Shares Outstanding","1.56B","1.54B","1.51B","1.5B","1.49B"]
["EPS (Diluted)",1.51,1.1299999999999999,2.91,1.95,1.95]
["EPS (Diluted) Growth","-",-0.25169999999999998,1.5751999999999999,-0.32990000000000003,0]
["Diluted Shares Outstanding","1.57B","1.55B","1.52B","1.51B","1.5B"]
["EBITDA","4.45B","3.32B","4.55B","4.74B","4.65B"]
["EBITDA Growth","-",-0.25480000000000003,0.3715,4.2200000000000001E-2,-1.9199999999999998E-2]
["EBITDA Margin","-","-","-","-",0.30609999999999998,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:51 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25953.63]
[-33.29]
[-1.2999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.32]
[20.95]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.51]
[-0.62]
[-2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DIS Balance Qtr","index":107,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Walt Disney Co."]
["NYSE: DIS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Walt Disney Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:52 p.m."]
[]
["DIS"]
["/quotes/zigman/245568/composite"]
[]
["$"]
[]
[111.89]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/245568/composite"]
[]
["Previous close"]
[]
[111.92]
[]
[111.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.56]
[]
[112.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[96.2]
[]
[117.9]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Walt Disney Co."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","4.34B","4.02B","4.68B","4.18B","4.33B"]
["Cash Only","4.34B","4.02B","4.68B","4.18B","4.33B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-7.3599999999999999E-2,0.1643,-0.1065,3.5200000000000002E-2]
["Cash & ST Investments / Total Assets",4.6699999999999998E-2,4.19E-2,4.7899999999999998E-2,4.2700000000000002E-2,4.3799999999999999E-2]
["Total Accounts Receivable","9.64B","8.63B","9.89B","9.68B","10.07B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","187M","-","-","-"]
["Bad Debt/Doubtful Accounts","-","(187M)","-","-","-"]
["Other Receivables","-","620M","-","-","-"]
["Accounts Receivable Growth","-",-0.1041,0.14510000000000001,-2.1000000000000001E-2,4.0599999999999997E-2]
["Accounts Receivable Turnover",1.47,1.48,1.55,1.5,1.51]
["Inventories","1.3B","1.37B","1.31B","1.3B","1.32B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","665M","588M","558M","536M","769M"]
["Miscellaneous Current Assets","665M","143M","558M","536M","769M"]
["Total Current Assets","15.94B","14.61B","16.43B","15.69B","16.49B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","27.73B","28.41B","28.58B","29.2B","29.37B"]
["Property, Plant & Equipment - Gross","56.07B","57.44B","58.23B","59.64B","59.98B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","28.34B","29.04B","29.65B","30.44B","30.61B"]
["Total Investments and Advances","4.14B","3.2B","3.21B","3.15B","3.16B"]
["Other Long-Term Investments","4.14B","115M","3.21B","3.15B","3.16B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","34.63B","38.42B","38.36B","38.31B","38.2B"]
["Net Goodwill","27.84B","31.43B","31.43B","31.35B","31.31B"]
["Net Other Intangibles","6.8B","7B","6.93B","6.96B","6.89B"]
["Other Assets","8.71B","9.46B","9.66B","10.09B","9.98B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","92.75B","95.79B","97.73B","97.94B","98.79B"]
["Assets - Total - Growth","-",3.27E-2,2.0299999999999999E-2,2.0999999999999999E-3,8.6999999999999994E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","3.34B","6.17B","6.01B","5.92B","5.99B"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","3.34B","6.17B","6.01B","5.92B","5.99B"]
["Accounts Payable","9.37B","6.49B","9.57B","9.02B","9.76B"]
["Accounts Payable Growth","-",-0.30769999999999997,0.47520000000000001,-5.7700000000000001E-2,8.2100000000000006E-2]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","4.38B","6.93B","4.29B","4.79B","4.46B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","4.38B","5.11B","4.29B","4.79B","4.46B"]
["Total Current Liabilities","17.09B","19.6B","19.88B","19.73B","20.21B"]
["Long-Term Debt","18.85B","19.12B","20.08B","18.77B","17.68B"]
["Long-Term Debt excl. Capitalized Leases","18.85B","18.99B","20.08B","18.77B","17.68B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","129M","-","-","-"]
["Provision for Risks & Charges","-","3.28B","-","-","-"]
["Deferred Taxes","4.18B","4.48B","2.83B","2.95B","3.22B"]
["Deferred Taxes - Credit","4.18B","4.48B","2.83B","2.95B","3.22B"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","6.58B","3.16B","6.73B","6.7B","6.47B"]
["Other Liabilities (excl. Deferred Income)","6.58B","3.16B","6.73B","6.7B","6.47B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","46.7B","49.64B","49.51B","48.14B","47.58B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.50349999999999995,0.51819999999999999,0.50660000000000005,0.49149999999999999,0.48170000000000002]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","42.53B","41.32B","43.29B","45.15B","46.09B"]
["Common Stock Par/Carry Value","36.12B","36.25B","36.25B","36.41B","36.57B"]
["Retained Earnings","70.86B","72.61B","75.76B","78.7B","80.36B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(417M)","(407M)","(361M)","(291M)","(539M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(60.59B)","(64.01B)","(65.32B)","(66.62B)","(67.59B)"]
["Common Equity / Total Assets",0.45850000000000002,0.43130000000000002,0.44290000000000002,0.46100000000000002,0.46650000000000003]
["Total Shareholders' Equity","42.53B","41.32B","43.29B","45.15B","46.09B"]
["Total Shareholders' Equity / Total Assets",0.45850000000000002,0.43130000000000002,0.44290000000000002,0.46100000000000002,0.46650000000000003]
["Accumulated Minority Interest","3.52B","4.84B","4.94B","4.65B","5.12B"]
["Total Equity","46.05B","46.15B","48.23B","49.8B","51.21B"]
["Liabilities & Shareholders' Equity","92.75B","95.79B","97.73B","97.94B","98.79B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:52 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25952.95]
[-33.97]
[-1.2999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109]
[20.64]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.35]
[-0.78]
[-2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DIS Cash Qtr","index":108,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Walt Disney Co."]
["NYSE: DIS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Walt Disney Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:52 p.m."]
[]
["DIS"]
["/quotes/zigman/245568/composite"]
[]
["$"]
[]
[111.89]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/245568/composite"]
[]
["Previous close"]
[]
[111.92]
[]
[111.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.56]
[]
[112.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[96.2]
[]
[117.9]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Walt Disney Co."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","2.47B","1.87B","4.47B","3.12B","3.06B"]
["Net Income Growth","-",-0.2462,1.3984000000000001,-0.30359999999999998,-1.7999999999999999E-2]
["Depreciation, Depletion & Amortization","711M","708M","742M","731M","744M"]
["Depreciation and Depletion","663M","660M","677M","687M","678M"]
["Amortization of Intangible Assets","48M","48M","65M","44M","66M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","168M","40M","(1.73B)","103M","212M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(53M)","(192M)","394M","(195M)","269M"]
["Funds from Operations","3.3B","2.42B","3.88B","3.75B","4.28B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","833M","1.09B","(1.65B)","772M","(605M)"]
["Receivables","(502M)","893M","(1.38B)","374M","(174M)"]
["Accounts Payable","1.15B","413M","(1.16B)","1.07B","(224M)"]
["Other Assets/Liabilities","27M","(182M)","(29M)","(219M)","(224M)"]
["Net Operating Cash Flow","4.13B","3.51B","2.24B","4.53B","3.68B"]
["Net Operating Cash Flow Growth","-",-0.15029999999999999,-0.36299999999999999,1.0232000000000001,-0.18709999999999999]
["Net Operating Cash Flow / Sales",0.29110000000000003,0.27550000000000002,0.14549999999999999,0.31190000000000001,0.24199999999999999]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(805M)","(895M)","(981M)","(1.06B)","(1.22B)"]
["Capital Expenditures (Fixed Assets)","(805M)","(895M)","(981M)","(1.06B)","(1.22B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.1118,-9.6100000000000005E-2,-8.3599999999999994E-2,-0.1477]
["Capital Expenditures / Sales",-5.67E-2,-7.0199999999999999E-2,-6.3799999999999996E-2,-7.3300000000000004E-2,-8.0299999999999996E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","-","140M","-","(1.58B)","-"]
["Purchase of Investments","-","140M","-","(1.58B)","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","(66M)","(62M)","(118M)","(118M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(900M)","(804M)","(1.04B)","(2.76B)","(1.34B)"]
["Net Investing Cash Flow Growth","-",0.1067,-0.29730000000000001,-1.6480999999999999,0.51559999999999995]
["Net Investing Cash Flow / Sales",-6.3399999999999998E-2,-6.3100000000000003E-2,-6.7900000000000002E-2,-0.1903,-8.7999999999999995E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","-","(1.21B)","-","-","-"]
["Common Dividends","-","(1.21B)","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(2.37B)","(3.4B)","(1.26B)","(1.25B)","(931M)"]
["Repurchase of Common & Preferred Stk.","(2.44B)","(3.42B)","(1.31B)","(1.3B)","(969M)"]
["Sale of Common & Preferred Stock","70M","20M","50M","41M","38M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","70M","20M","50M","41M","38M"]
["Issuance/Reduction of Debt, Net","471M","1.5B","835M","235M","(917M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","471M","1.5B","835M","235M","(917M)"]
["Issuance of Long-Term Debt","1.09B","2.01B","2.17B","255M","(911M)"]
["Reduction in Long-Term Debt","(615M)","(516M)","(1.33B)","(20M)","(6M)"]
["Other Funds","(840M)","(70M)","(156M)","(13M)","(251M)"]
["Other Uses","(840M)","(70M)","(156M)","(13M)","(251M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(2.74B)","(3.18B)","(584M)","(2.3B)","(2.1B)"]
["Net Financing Cash Flow Growth","-",-0.1608,0.81659999999999999,-2.9348999999999998,8.6599999999999996E-2]
["Net Financing Cash Flow / Sales",-0.19320000000000001,-0.24979999999999999,-3.7999999999999999E-2,-0.15840000000000001,-0.1381]
["Exchange Rate Effect","46M","54M","21M","34M","(106M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","536M","(422M)","631M","(500M)","136M"]
["Free Cash Flow","3.33B","2.62B","1.26B","3.46B","2.46B"]
["Free Cash Flow Growth","-",-0.21360000000000001,-0.52010000000000001,1.7572000000000001,-0.28989999999999999]
["Free Cash Flow Yield","-","-","-","-",4.0300000000000002E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:52 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25952.82]
[-34.1]
[-1.2999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.07]
[20.71]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.35]
[-0.78]
[-2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DWDP Income St","index":109,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["DowDuPont Inc."]
["NYSE: DWDP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["DowDuPont Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:52 p.m."]
[]
["DWDP"]
["/quotes/zigman/95129840/composite"]
[]
["$"]
[]
[70.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.85m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/95129840/composite"]
[]
["Previous close"]
[]
[70.2]
[]
[70.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[69.83]
[]
[70.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[61.27]
[]
[77.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for DowDuPont Inc."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","57.04B","58.11B","48.73B","48.12B","62.37B"]
["Sales Growth","-",1.8800000000000001E-2,-0.16139999999999999,-1.24E-2,0.29609999999999997]
["Cost of Goods Sold (COGS) incl. D&A","47.78B","47.66B","38.11B","37.72B","49.91B"]
["COGS excluding D&A","45.1B","44.91B","35.59B","34.85B","45.95B"]
["Depreciation & Amortization Expense","2.68B","2.75B","2.52B","2.86B","3.97B"]
["Depreciation","2.15B","2.24B","2.1B","2.32B","2.87B"]
["Amortization of Intangibles","528M","506M","419M","544M","1.1B"]
["COGS Growth","-",-2.3999999999999998E-3,-0.20030000000000001,-1.0500000000000001E-2,0.32350000000000001]
["Gross Income","9.26B","10.45B","10.7B","10.41B","12.46B"]
["Gross Income Growth","-",0.12820000000000001,2.4E-2,-2.7E-2,0.19700000000000001]
["Gross Profit Margin","-","-","-","-",0.19980000000000001,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","4.77B","4.75B","4.52B","4.51B","6.13B"]
["Research & Development","1.75B","1.65B","1.6B","1.58B","2.11B"]
["Other SG&A","3.02B","3.11B","2.92B","2.93B","4.02B"]
["SGA Growth","-",-2.8999999999999998E-3,-4.9399999999999999E-2,-2E-3,0.35970000000000002]
["Other Operating Expense","-","100M","-","-","-"]
["Unusual Expense","(1.63B)","252M","(1.82B)","1.33B","6.44B"]
["EBIT after Unusual Expense","6.12B","5.34B","1.82B","4.57B","(109M)"]
["Non Operating Income/Expense","707M","20M","2.21B","148M","1.48B"]
["Non-Operating Interest Income","41M","51M","71M","107M","147M"]
["Equity in Affiliates (Pretax)","1.03B","835M","674M","442M","764M"]
["Interest Expense","1.1B","983M","946M","858M","1.09B"]
["Interest Expense Growth","-",-0.1072,-3.7600000000000001E-2,-9.2999999999999999E-2,0.26569999999999999]
["Gross Interest Expense","1.18B","1.11B","1.16B","1.1B","1.33B"]
["Interest Capitalized","78M","125M","218M","243M","247M"]
["Pretax Income","6.8B","5.27B","9.93B","4.41B","1.19B"]
["Pretax Income Growth","-",-0.22620000000000001,0.88600000000000001,-0.55559999999999998,-0.72970000000000002]
["Pretax Margin","-","-","-","-",1.9099999999999999E-2,"NA"]
["Income Tax","1.99B","1.43B","2.15B","9M","(476M)"]
["Income Tax - Current Domestic","847M","(165M)","621M","112M","(76M)"]
["Income Tax - Current Foreign","1.03B","1.13B","1.22B","1.16B","1.77B"]
["Income Tax - Deferred Domestic","205M","485M","350M","(1.27B)","(1.76B)"]
["Income Tax - Deferred Foreign","(92M)","(19M)","(45M)","6M","(410M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","(38M)","(27M)","(51M)","(22M)","(13M)"]
["Consolidated Net Income","4.78B","3.81B","7.73B","4.38B","1.66B"]
["Minority Interest Expense","29M","67M","98M","86M","132M"]
["Net Income","4.75B","3.75B","7.63B","4.3B","1.52B"]
["Net Income Growth","-",-0.2114,1.0385,-0.43730000000000002,-0.64529999999999998]
["Net Margin Growth","-","-","-","-",2.4400000000000002E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","(77M)"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","(77M)"]
["Net Income After Extraordinaries","4.75B","3.75B","7.63B","4.3B","1.45B"]
["Preferred Dividends","340M","340M","340M","340M","-"]
["Net Income Available to Common","4.41B","3.41B","7.29B","3.96B","1.45B"]
["EPS (Basic)",3.72,2.91,6.45,3.57,0.92]
["EPS (Basic) Growth","-",-0.2177,1.2164999999999999,-0.44650000000000001,-0.74229999999999996]
["Basic Shares Outstanding","1.19B","1.17B","1.13B","1.11B","1.58B"]
["EPS (Diluted)",3.68,2.87,6.15,3.52,0.91]
["EPS (Diluted) Growth","-",-0.22009999999999999,1.1429,-0.42759999999999998,-0.74150000000000005]
["Diluted Shares Outstanding","1.29B","1.19B","1.24B","1.12B","1.6B"]
["EBITDA","7.17B","8.34B","8.62B","8.76B","10.3B"]
["EBITDA Growth","-",0.16270000000000001,3.32E-2,1.67E-2,0.17530000000000001]
["EBITDA Margin","-","-","-","-",0.1651,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:52 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25952.82]
[-34.1]
[-1.2999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.07]
[20.71]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.35]
[-0.78]
[-2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DWDP Balance Sheet","index":110,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["DowDuPont Inc."]
["NYSE: DWDP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["DowDuPont Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:52 p.m."]
[]
["DWDP"]
["/quotes/zigman/95129840/composite"]
[]
["$"]
[]
[70.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.85m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/95129840/composite"]
[]
["Previous close"]
[]
[70.2]
[]
[70.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[69.83]
[]
[70.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[61.27]
[]
[77.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for DowDuPont Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","5.94B","5.65B","8.58B","6.61B","14.39B"]
["Cash Only","5.94B","5.65B","8.58B","6.61B","13.44B"]
["Short-Term Investments","-","-","-","-","956M"]
["Cash & Short Term Investments Growth","-",-4.8099999999999997E-2,0.51700000000000002,-0.22969999999999999,1.1786000000000001]
["Cash & ST Investments / Total Assets",8.5500000000000007E-2,8.2199999999999995E-2,0.12609999999999999,8.3099999999999993E-2,7.4899999999999994E-2]
["Total Accounts Receivable","9.65B","9.37B","7.85B","9.02B","16.89B"]
["Accounts Receivables, Net","4.94B","4.69B","4.08B","4.67B","11.31B"]
["Accounts Receivables, Gross","5.08B","4.8B","4.17B","4.78B","11.44B"]
["Bad Debt/Doubtful Accounts","(148M)","(110M)","(94M)","(110M)","(127M)"]
["Other Receivables","4.71B","4.69B","3.77B","4.36B","5.58B"]
["Accounts Receivable Growth","-",-2.8500000000000001E-2,-0.1628,0.15010000000000001,0.872]
["Accounts Receivable Turnover",5.91,6.2,6.21,5.33,3.69]
["Inventories","8.3B","8.1B","6.87B","7.36B","16.99B"]
["Finished Goods","4.72B","4.55B","3.88B","4.23B","9.7B"]
["Work in Progress","1.95B","1.91B","1.5B","1.51B","4.51B"]
["Raw Materials","1.64B","1.65B","1.5B","1.68B","2.56B"]
["Progress Payments & Other","-","-","(8M)","(53M)","216M"]
["Other Current Assets","1.09B","1.14B","647M","665M","1.61B"]
["Miscellaneous Current Assets","1.09B","1.14B","647M","665M","1.61B"]
["Total Current Assets","24.98B","24.27B","24.48B","23.66B","49.89B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","17.45B","18.05B","17.85B","23.49B","36.25B"]
["Property, Plant & Equipment - Gross","55.11B","55.23B","50.8B","57.44B","73.3B"]
["Buildings","4.95B","4.91B","4.79B","5.94B","8.67B"]
["Land & Improvements","2.31B","2.25B","2.14B","2.52B","3.45B"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","4.88B","4.39B","4.06B","4.38B","5.28B"]
["Accumulated Depreciation","37.66B","37.18B","32.95B","33.95B","37.06B"]
["Total Investments and Advances","7.04B","6.64B","6.88B","6.72B","7.9B"]
["Other Long-Term Investments","2.54B","2.44B","2.92B","2.97B","2.56B"]
["Long-Term Note Receivable","451M","682M","816M","708M","680M"]
["Intangible Assets","17.11B","16.4B","15.77B","21.3B","92.8B"]
["Net Goodwill","12.8B","12.63B","12.15B","15.27B","59.53B"]
["Net Other Intangibles","4.31B","3.77B","3.62B","6.03B","33.27B"]
["Other Assets","501M","621M","535M","565M","2.77B"]
["Tangible Other Assets","501M","621M","535M","565M","2.77B"]
["Total Assets","69.5B","68.8B","68.03B","79.51B","192.16B"]
["Assets - Total - Growth","-",-1.01E-2,-1.12E-2,0.16880000000000001,1.4168000000000001]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","1.14B","945M","995M","907M","4.02B"]
["Short Term Debt","443M","551M","454M","272M","1.95B"]
["Current Portion of Long Term Debt","697M","394M","541M","635M","2.07B"]
["Accounts Payable","4.59B","4.48B","3.58B","4.52B","9.13B"]
["Accounts Payable Growth","-",-2.3699999999999999E-2,-0.20169999999999999,0.26329999999999998,1.0212000000000001]
["Income Tax Payable","568M","466M","552M","600M","843M"]
["Other Current Liabilities","5.67B","5.7B","6.09B","6.58B","12.14B"]
["Dividends Payable","467M","563M","592M","508M","-"]
["Accrued Payroll","968M","855M","-","-","-"]
["Miscellaneous Current Liabilities","4.24B","4.28B","5.5B","6.07B","12.14B"]
["Total Current Liabilities","11.97B","11.59B","11.22B","12.6B","26.13B"]
["Long-Term Debt","16.82B","18.84B","16.22B","20.46B","30.06B"]
["Long-Term Debt excl. Capitalized Leases","16.82B","18.84B","16.22B","20.46B","30.06B"]
["Non-Convertible Debt","16.82B","18.84B","16.22B","20.46B","30.06B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","8.61B","10.9B","9.51B","12.74B","19.82B"]
["Deferred Taxes","(1.25B)","(1.51B)","(1.12B)","(2.16B)","4.4B"]
["Deferred Taxes - Credit","718M","622M","575M","923M","6.27B"]
["Deferred Taxes - Debit","1.96B","2.14B","1.69B","3.08B","1.87B"]
["Other Liabilities","3.3B","3.29B","4.33B","5.56B","7.97B"]
["Other Liabilities (excl. Deferred Income)","3.3B","3.29B","4.33B","5.56B","7.97B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","41.42B","45.24B","41.76B","52.28B","90.24B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.59599999999999997,0.65759999999999996,0.61380000000000001,0.65749999999999997,0.46960000000000002]
["Preferred Stock (Carrying Value)","4B","4B","4B","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","4B","4B","4B","-","-"]
["Common Equity (Total)","22.9B","18.42B","21.37B","25.99B","100.33B"]
["Common Stock Par/Carry Value","3.05B","3.11B","3.11B","3.11B","23M"]
["Retained Earnings","21.41B","23.05B","28.43B","30.34B","29.21B"]
["ESOP Debt Guarantee","(357M)","(325M)","(272M)","(239M)","(189M)"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","476M","(751M)","(1.74B)","(2.38B)","(1.94B)"]
["Unrealized Gain/Loss Marketable Securities","160M","141M","47M","43M","(3M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(307M)","(4.23B)","(6.16B)","(1.66B)","(1B)"]
["Common Equity / Total Assets",0.32950000000000002,0.26779999999999998,0.31419999999999998,0.32679999999999998,0.52210000000000001]
["Total Shareholders' Equity","26.9B","22.42B","25.37B","25.99B","100.33B"]
["Total Shareholders' Equity / Total Assets",0.38700000000000001,0.32590000000000002,0.373,0.32679999999999998,0.52210000000000001]
["Accumulated Minority Interest","1.18B","1.13B","809M","1.24B","1.6B"]
["Total Equity","28.08B","23.56B","26.18B","27.23B","101.93B"]
["Liabilities & Shareholders' Equity","69.5B","68.8B","68.03B","79.51B","192.16B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:52 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25955.08]
[-31.84]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.43]
[21.07]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.57]
[-0.56000000000000005]
[-2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DWDP Cash Flow","index":111,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["DowDuPont Inc."]
["NYSE: DWDP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["DowDuPont Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:52 p.m."]
[]
["DWDP"]
["/quotes/zigman/95129840/composite"]
[]
["$"]
[]
[70.12]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.85m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/95129840/composite"]
[]
["Previous close"]
[]
[70.2]
[]
[70.12]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[69.83]
[]
[70.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[61.27]
[]
[77.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for DowDuPont Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","4.82B","3.84B","7.78B","4.4B","1.59B"]
["Net Income Growth","-",-0.2029,1.0274000000000001,-0.43419999999999997,-0.63849999999999996]
["Depreciation, Depletion & Amortization","2.68B","2.75B","2.52B","2.86B","3.97B"]
["Depreciation and Depletion","2.15B","2.24B","2.1B","2.32B","2.96B"]
["Amortization of Intangible Assets","528M","506M","419M","544M","1.01B"]
["Deferred Taxes & Investment Tax Credit","113M","466M","305M","(1.26B)","(2.08B)"]
["Deferred Taxes","113M","466M","305M","(1.26B)","(2.08B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(1.24B)","(638M)","(5.02B)","(1.28B)","3.56B"]
["Funds from Operations","6.37B","6.41B","5.59B","4.73B","7.04B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","1.45B","88M","1.93B","752M","1.66B"]
["Receivables","113M","195M","(84M)","(1.54B)","(2.59B)"]
["Accounts Payable","(408M)","(79M)","(681M)","458M","2.63B"]
["Other Assets/Liabilities","1.61B","(252M)","1.91B","1.22B","3.83B"]
["Net Operating Cash Flow","7.82B","6.5B","7.52B","5.48B","8.7B"]
["Net Operating Cash Flow Growth","-",-0.16889999999999999,0.156,-0.2712,0.58730000000000004]
["Net Operating Cash Flow / Sales",0.13719999999999999,0.1119,0.1542,0.1138,0.1394]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(2.3B)","(3.62B)","(3.75B)","(3.87B)","(3.76B)"]
["Capital Expenditures (Fixed Assets)","(2.3B)","(3.62B)","(3.75B)","(3.87B)","(3.76B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.57250000000000001,-3.56E-2,-3.15E-2,2.8400000000000002E-2]
["Capital Expenditures / Sales",-4.0399999999999998E-2,-6.2300000000000001E-2,-7.6899999999999996E-2,-8.0399999999999999E-2,-6.0199999999999997E-2]
["Net Assets from Acquisitions","(21M)","(65M)","(298M)","(389M)","-"]
["Sale of Fixed Assets & Businesses","100M","625M","2.4B","1.42B","6.98B"]
["Purchase/Sale of Investments","106M","(138M)","119M","(955M)","1.6B"]
["Purchase of Investments","(599M)","(913M)","(2.05B)","(1.71B)","(2.57B)"]
["Sale/Maturity of Investments","705M","775M","2.17B","755M","4.17B"]
["Other Uses","-","-","-","(835M)","(801M)"]
["Other Sources","706M","69M","17M","944M","337M"]
["Net Investing Cash Flow","(1.41B)","(3.13B)","(1.51B)","(3.68B)","4.36B"]
["Net Investing Cash Flow Growth","-",-1.2176,0.5181,-1.4410000000000001,2.1850000000000001]
["Net Investing Cash Flow / Sales",-2.47E-2,-5.3800000000000001E-2,-3.09E-2,-7.6499999999999999E-2,6.9900000000000004E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(1.48B)","(2.02B)","(2.25B)","(2.46B)","(3.39B)"]
["Common Dividends","(1.48B)","(2.02B)","(2.25B)","(2.46B)","(3.39B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","79M","(3.25B)","(658M)","(518M)","(481M)"]
["Repurchase of Common & Preferred Stk.","(307M)","(4.19B)","(1.17B)","(916M)","(1B)"]
["Sale of Common & Preferred Stock","386M","948M","508M","398M","519M"]
["Proceeds from Stock Options","386M","948M","508M","398M","519M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(3.35B)","1.78B","187M","(589M)","(2.41B)"]
["Change in Current Debt","(37M)","74M","(82M)","(33M)","(2.25B)"]
["Change in Long-Term Debt","(3.31B)","1.7B","269M","(556M)","(164M)"]
["Issuance of Long-Term Debt","959M","2.45B","1.38B","32M","499M"]
["Reduction in Long-Term Debt","(4.27B)","(747M)","(1.11B)","(588M)","(663M)"]
["Other Funds","(39M)","(69M)","(159M)","(121M)","(236M)"]
["Other Uses","(62M)","(111M)","(200M)","(178M)","(236M)"]
["Other Sources","23M","42M","41M","57M","-"]
["Net Financing Cash Flow","(4.79B)","(3.56B)","(2.88B)","(3.69B)","(6.52B)"]
["Net Financing Cash Flow Growth","-",0.25679999999999997,0.18990000000000001,-0.27989999999999998,-0.76780000000000004]
["Net Financing Cash Flow / Sales",-8.4000000000000005E-2,-6.1199999999999997E-2,-5.9200000000000003E-2,-7.6700000000000004E-2,-0.1046]
["Exchange Rate Effect","(1M)","(100M)","(202M)","(77M)","297M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","1.62B","(286M)","2.92B","(1.97B)","6.83B"]
["Free Cash Flow","5.52B","2.88B","3.77B","1.61B","4.94B"]
["Free Cash Flow Growth","-",-0.47799999999999998,0.30709999999999998,-0.57230000000000003,2.0651999999999999]
["Free Cash Flow Yield","-","-","-","-",1.3599999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:52 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25955.08]
[-31.84]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.43]
[21.07]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.57]
[-0.56000000000000005]
[-2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DWDP Summary","index":112,"n_rows":329,"n_cols":2,"rows_kept":329,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 8 mins"]
["S&P 500"]
[2900.63]
["-0.50(-0.02%)"]
["Dow 30"]
[25956.41]
["-30.51(-0.12%)"]
["Nasdaq"]
[8109.59]
["+21.22(+0.26%)"]
["Russell 2000"]
[1738.67]
["+6.32(+0.36%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.5]
["+0.50(+0.04%)"]
["Silver"]
[14.55]
["-0.04(-0.30%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.50%)"]
["DowDuPont Inc. (DWDP)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["70.12-0.08 (-0.11%)"]
["As of 3:52PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",70.2]
["Open",69.930000000000007]
["Bid","70.17 x 2900"]
["Ask","70.18 x 1100"]
["Day's Range","69.83 - 70.53"]
["52 Week Range","61.27 - 77.08"]
["Volume",4118897]
["Avg. Volume",7562030]
["Market Cap","161.793B"]
["Beta",1.61]
["PE Ratio (TTM)",71.55]
["EPS (TTM)",0.98]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.52 (2.13%)"]
["Ex-Dividend Date",43342]
["1y Target Est",82]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","161.79B"]
["Enterprise Value 3","191.11B"]
["Trailing P/E ",71.55]
["Forward P/E 1",14.34]
["PEG Ratio (5 yr expected) 1",2.39]
["Price/Sales (ttm)",1.99]
["Price/Book (mrq)",1.65]
["Enterprise Value/Revenue 3",2.35]
["Enterprise Value/EBITDA 6",12.06]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",2.6100000000000002E-2]
["Operating Margin (ttm)",0.1295]
["Management Effectiveness"]
["Return on Assets (ttm)",4.87E-2]
["Return on Equity (ttm)",3.6299999999999999E-2]
["Income Statement"]
["Revenue (ttm)","81.18B"]
["Revenue Per Share (ttm)",38.06]
["Quarterly Revenue Growth (yoy)",0.753]
["Gross Profit (ttm)","14.48B"]
["EBITDA ","15.85B"]
["Net Income Avi to Common (ttm)","2.19B"]
["Diluted EPS (ttm)",0.98]
["Quarterly Earnings Growth (yoy)",0.33800000000000002]
["Balance Sheet"]
["Total Cash (mrq)","9.64B"]
["Total Cash Per Share (mrq)",4.18]
["Total Debt (mrq)","34.29B"]
["Total Debt/Equity (mrq)",34.33]
["Current Ratio (mrq)",1.7]
["Book Value Per Share (mrq)",42.59]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","8.75B"]
["Levered Free Cash Flow (ttm)","-1.83B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.61]
["52-Week Change 3",5.33E-2]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",77.08]
["52 Week Low 3",61.27]
["50-Day Moving Average 3",67.81]
["200-Day Moving Average 3",67.28]
["Share Statistics"]
["Avg Vol (3 month) 3","7.56M"]
["Avg Vol (10 day) 3","7.28M"]
["Shares Outstanding 5","2.31B"]
["Float ","2.3B"]
["% Held by Insiders 1",4.3E-3]
["% Held by Institutions 1",0.71499999999999997]
["Shares Short (Aug 15, 2018) 4","16.23M"]
["Short Ratio (Aug 15, 2018) 4",2.31]
["Short % of Float (Aug 15, 2018) 4",7.0000000000000001E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",7.0000000000000001E-3]
["Shares Short (prior month Jul 13, 2018) 4","20.01M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.52]
["Forward Annual Dividend Yield 4",2.1299999999999999E-2]
["Trailing Annual Dividend Rate 3",1.6]
["Trailing Annual Dividend Yield 3",2.2800000000000001E-2]
["5 Year Average Dividend Yield 4",3.03]
["Payout Ratio 4",4.1025999999999998]
["Dividend Date 3",43357]
["Ex-Dividend Date 4",43342]
["Last Split Factor (new per old) 2",43160]
["Last Split Date 3",36696]
[]
["Simply Wall St.•8 hours ago"]
["Why Caisse Régionale de Crédit Agricole du Morbihan (EPA:CMO) Delivered An Inferior ROE Compared To The Industry"]
["I am writing today to help inform people who are new to the stock market and want to start learning about core concepts of fundamental analysis on practical examples fromRead More..."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Investing.com•yesterday"]
["Stocks - Electronic Arts Plummets Midday; Materials Stocks Sink"]
["Investing.com - Video game maker Electronic Arts tumbled in midday trading after the company announced a delay of a highly-anticipated title, while materials stocks fell on concern about Canada joining the U.S and Mexico in a trade deal ahead of Friday’s deadline."]
["Reuters•2 days ago"]
["EPA should revoke Monsanto weed killer approval, groups tell U.S. court"]
["The groups, which filed a lawsuit in February, want the court to force the EPA to vacate its approval of XtendiMax, arguing it not only harms nearby crops and plants but wildlife as well. It is not clear whether the court has the authority to revoke an EPA approval. The United States has faced a weed-killer crisis caused by the new formulations of dicamba-based herbicides, which farmers and weed experts say have harmed crops because they evaporate and drift away from where they are applied."]
[]
["Zacks•3 days ago"]
["Zacks.com featured highlights include: Comfort Systems, Marine Products, Renewable Energy, Robert Half and Five Below"]
["Zacks.com featured highlights include: Comfort Systems, Marine Products, Renewable Energy, Robert Half and Five Below"]
["TheStreet.com•3 days ago"]
["Why Chemical Giant Chemours Is Thriving After Being Spun Off: CFO"]
[", one of the market leaders in industrial chemicals, is proof of the latter. \"The company is firing on all cylinders,\" Chemours Chief Financial Officer Mark Newman told TheStreet. There are clear reasons why the company has excelled since 2015."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["InvestorPlace•3 days ago"]
["3 Big Stock Charts for Tuesday: Advanced Micro Devices, DowDuPont and U.S. Bancorp"]
["Doing the most heavy lifting yesterday were Tilray (NASDAQ:TLRY) and Cronos Group (NASDAQ:CRON). Rather, it’s stock charts of Advanced Micro Devices (NASDAQ:AMD), DowDuPont (NYSE:DWDP) and U.S. Bancorp (NYSE:USB) that hold the most plausible potential heading into today’s action. Few stocks have performed as well as Advanced Micro Devices has of late."]
[]
["Investing.com•4 days ago"]
["Stocks - Materials Stocks Jump on NAFTA News; Cannabis, Tech Climb"]
["Investing.com - Materials stocks helped lead the broader market to new highs midday as Wall Street was buoyed by the U.S. and Mexico coming to a bilateral trade deal."]
["Business Wire•4 days ago"]
["DowDuPont Named to FTSE4Good Index Series"]
["DowDuPont™ announced today that it was named a constituent of the FTSE4Good Index Series. FTSE4Good was created by the global index provider, FTSE Russell, and is designed to measure the performance of companies demonstrating strong Environmental, Social and Governance practices."]
[]
["Zacks•4 days ago"]
["Make the Most of DuPont Analysis, Buy 5 Top-Ranked Stocks"]
["Have more faith in DuPont analysis than simple ROE calculation? Bet on these five stocks."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["InvestorPlace•9 days ago"]
["10 Dow Jones Stocks to Buy Before They Rally"]
["The bulk of 2017’s marketwide bullishness was led by the tech-heavy Nasdaq Composite. Many of these safe havens are, of course, blue chip Dow Jones stocks. Not every Dow name has been testing record highs just yet though."]
[]
["Market Realist•10 days ago"]
["Deere’s Construction & Forestry Segment Revenue Doubled in Q3"]
["In the fiscal third quarter, Deere’s (DE) Construction & Forestry segment reported revenue of $3 billion, a 100% rise compared to fiscal Q3 2017 when it reported revenue of $1.5 billion. The segment’s revenue growth was mainly driven by the company’s acquisition of Wirtgen Group, which was completed in December. Wirtgen Group’s contribution, higher shipments, and lower warranty expenses helped the segment’s operating profit grow."]
[]
["InvestorPlace•10 days ago"]
["3 Big Stock Charts for Tuesday: DowDuPont, D. R. Horton and NVIDIA"]
["Nvidia — the company — has been performing exceedingly well since 2016, and the stock has followed suit. It would be wrong to not consider all possibilities though, and look at Nvidia’s proverbial point of no return."]
[]
["MarketWatch•13 days ago"]
["Fund manager ‘nibbles’ on international stocks hurt amid crises in Turkey, Argentina"]
["David Marcus of Evermore Global Advisors says any stock-market disruption is good for investors ‘who take the long-term view.’"]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Simply Wall St.•14 days ago"]
["How Did Société Marseillaise du Tunnel Prado Carénage’s (EPA:SMTPC) 26.20% ROE Fare Against The Industry?"]
["I am writing today to help inform people who are new to the stock market and want to learn about Return on Equity using a real-life example. Société Marseillaise duRead More..."]
["Reuters•14 days ago"]
["Bayer says dicamba report not new"]
["FRANKFURT (Reuters) - Bayer (BAYGn.DE) said on Friday that a German media report this week that U.S. farmers were suing its Monsanto unit over crop damage caused by weedkiller dicamba does not represent ..."]
["PR Newswire•16 days ago"]
["DuPont Declares Regular Quarterly Dividend on Preferred Stock"]
["WILMINGTON, Del. , Aug. 15, 2018 /PRNewswire/ -- DuPont's (NYSE: DWDP) board of directors today declared regular quarterly dividends of $1.12 -1/2 per share on the $4.50 series preferred stock and $0.87 ..."]
[]
["Market Realist•16 days ago"]
["What to Expect from Deere’s Adjusted Earnings"]
["Deere (DE) is expected to post an adjusted EPS of $2.75 for the third fiscal quarter—an increase of 44% on a YoY (year-over-year) basis. In the third fiscal quarter of 2017, Deere reported an adjusted EPS of $1.91. Deere didn’t meet analysts’ expectations in the previous quarter."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Motley Fool•16 days ago"]
["3 Top Stocks in Digital Agriculture"]
["Companies across the agricultural value chain are investing in digital tools to help farmers. Here are three to put on your radar."]
["TheStreet.com•18 days ago"]
["DowDuPont Is Worth At Least 25% More"]
["The market may need to start showing DowDuPont some love after a 6.5% decline this year. In short, the stock could be too cheap to ignore."]
["Zacks•18 days ago"]
["Turkey Ruins Week for Dow, S&P"]
["Turkey Ruins Week for Dow, S&P"]
[]
["Market Realist•18 days ago"]
["What Caused IFF’s Flavors Segment’s Margin to Expand in Q2 2018?"]
["International Flavors & Fragrances’ (IFF) Flavors segment saw a fall in its contribution to the company’s overall revenue by 0.2 percentage points in the second quarter. The growth in the segment’s revenue was driven primarily by price increases and higher volume growth across all its categories and regions. The segment reported a net profit of $109.6 million in the second quarter, a rise of 13.2% YoY."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Market Realist•18 days ago"]
["Why IFF’s Fragrances Segment’s Profit Margin Contracted in Q2"]
["International Flavors & Fragrances’ (IFF) Fragrances segment is a major revenue contributor to IFF’s overall revenue. The Fragrances segment reported revenue of $469.47 million in the second quarter, an increase of 9.5% on a YoY basis. The segment’s revenue growth was driven by solid growth across all of its businesses and geographical regions."]
[]
["Market Realist•18 days ago"]
["How Albemarle’s Bromine Specialties Segment Performed in Q2"]
["Albemarle’s (ALB) Bromine Specialties segment accounted for 25.8% of the company’s total revenues in Q2 2018 compared to 27.7% in Q2 2017, which implies a decline of 1.9 percentage points on a YoY (year-over-year) basis. The segment reported revenues of $220.51 million in Q2 2018, a rise of 8.1% on a YoY basis. In Q2 2017, the segment reported revenues of $203.94 million."]
[]
["American City Business Journals•21 days ago"]
["Which Philadelphia-area companies offer the highest median pay?"]
["A Wilmington life sciences firm was the only local company among the top 150, though there were 17 total entries from Greater Philadelphia."]
[]
["Yahoo Finance Video•7 days ago"]
["Stocks jump following comments from Fed Chair Powell"]
["Yahoo Finance's Dion Rabouin and Jared Blikre break down Powell's comments."]
[]
["Recommendation Rating"]
[]
[1.8]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (22)"]
[]
["Current 70.12"]
["Average 82.00"]
["Low 72.00"]
["High 92.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"DWDP Mktw Sum","index":113,"n_rows":921,"n_cols":5,"rows_kept":921,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["DowDuPont Inc."]
["NYSE: DWDP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["DowDuPont Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:52 p.m."]
[]
["DWDP"]
["/quotes/zigman/95129840/composite"]
[]
["$"]
[]
[70.13]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.86m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/95129840/composite"]
[]
["Previous close"]
[]
[70.2]
[]
[70.13]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[69.83]
[]
[70.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[61.27]
[]
[77.08]
[]
[]
[]
["Company Description"]
[]
["DowDuPont, Inc. is a holding company, which engages in the development of specialty materials, chemicals, and agricultural products. It operates through the following segments: Agriculture; Performance Materials & Coatings; Industrial Intermediates & Infrastructure; Packaging & Specialty Plastics; E..."]
[]
["DowDuPont, Inc. is a holding company, which engages in the development of specialty materials, chemicals, and agricultural products. It operates through the following segments: Agriculture; Performance Materials & Coatings; Industrial Intermediates & Infrastructure; Packaging & Specialty Plastics; Electronics & Imaging; Nutrition & Biosciences; Transportation & Advanced Polymers; and Safety & Construction. The Agriculture segment focuses on seed and crop protection businesses. The Performance Materials & Coatings segment caters the uses silicones, acrylics, and cellulosics-based technology platforms. The Industrial Intermediates & Infrastructure segment includes construction chemicals, energy solutions, industrial solutions, and polyurethanes and chlor-alkali and vinyl. The Packaging & Specialty Plastics segment produces ethylene, polyolefin elastomers, and ethylene propylene diene monomer elastomers. The Electronics & Imaging segment supplies materials for consumer electronics. The Nutrition & Biosciences segment offers solutions for the food and beverage, pharma, personal care, energy, and animal nutrition markets. The Transportation & Advanced Polymers comprises of engineering resins, adhesives, lubricants and parts to engineers and designers in the transportation, electronics, medical, industrial, and consumer end-markets. The Safety & Construction segment includes engineered products and integrated systems for the construction, worker safety, energy, oil and gas, transportation, medical devices, and water purification and separation. The company is headquartered in Wilmington, DE."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[78.510000000000005]
[]
["P/E Ratio (without extraordinary items)"]
[]
[78.260000000000005]
[]
["Price to Sales Ratio"]
[]
[1.82]
[]
["Price to Book Ratio"]
[]
[1.65]
[]
["Price to Cash Flow Ratio"]
[]
[13.09]
[]
["Enterprise Value to EBITDA"]
[]
[17.420000000000002]
[]
["Enterprise Value to Sales"]
[]
[2.88]
[]
["Total Debt to Enterprise Value"]
[]
[0.25]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[636469]
[]
["Income Per Employee"]
[]
[15551]
[]
["Receivables Turnover"]
[]
[4.8099999999999996]
[]
["Total Asset Turnover"]
[]
[0.46]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.91]
[]
["Quick Ratio"]
[]
[1.26]
[]
["Cash Ratio"]
[]
[0.55000000000000004]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[19.98]
[]
["Operating Margin"]
[]
[10.15]
[]
["Pretax Margin"]
[]
[1.91]
[]
["Net Margin"]
[]
[2.44]
[]
["Return on Assets"]
[]
[1.1200000000000001]
[]
["Return on Equity"]
[]
[2.41]
[]
["Return on Total Capital"]
[]
[1.68]
[]
["Return on Invested Capital"]
[]
[1.72]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[33.96]
[]
["Total Debt to Total Capital"]
[]
[25.35]
[]
["Total Debt to Total Assets"]
[]
[17.73]
[]
["Long-Term Debt to Equity"]
[]
[29.96]
[]
["Long-Term Debt to Total Capital"]
[]
[22.36]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Edward D. Breen",62,"-","Chief Executive Officer & Director"]
["Mr. Howard I. Ungerleider",49,2016,"Chief Financial Officer"]
["Mr. Rajan Gajaria","-","-","Vice President-Crop Protection Business Platform"]
["Mr. Nicholas C. Fanandakis",62,"-","Executive Vice President"]
["Mr. Jeffrey L. Tate",48,"-","Corporate Auditor"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43339,"Charles J. Kalil",100645,"  Disposition at $70.75 per share. ",7120633]
[null,"Special Counsellor"]
[43339,"Charles J. Kalil",100645,"  Derivative/Non-derivative trans. at $32.16 per share. ",3236743]
[null,"Special Counsellor"]
[43326,"James R. Fitterling",10500,"  Derivative/Non-derivative trans. at $32.16 per share. ",337680]
[null,"Chief Operating Officer-MatCo"]
[43326,"Howard I. Ungerleider",8500,"  Derivative/Non-derivative trans. at $9.53 per share. ",81005]
[null,"Chief Financial Officer"]
[43321,"James C. Collins",2900,"  Derivative/Non-derivative trans. at $45.84 per share. ",132936]
[null,"Chief Operating Officer"]
[43320,"Edward D. Breen",29580,"  Acquisition at $67.61 per share. ",1999903]
[null,"Chief Executive Officer; Director"]
[43266,"Edward D. Breen",1526,"  Award at $67.75 per share. ",103386]
[null,"Chief Executive Officer; Director"]
[43266,"James C. Collins",699,"  Award at $67.75 per share. ",47357]
[null,"Chief Operating Officer"]
[43266,"Marc Doyle",645,"  Award at $67.75 per share. ",43698]
[null,"Chief Operating Officer"]
[43266,"Stacy L. Fox",462,"  Award at $67.75 per share. ",31300]
[null,"General Counsel & Secretary"]
[43266,"Lois D. Juliber",567,"  Award at $67.75 per share. ",38414]
[null,"Director"]
[43266,"Alexander M. Cutler",459,"  Award at $67.75 per share. ",31097]
[null,"Director"]
[43266,"Marillyn A. Hewson",326,"  Award at $67.75 per share. ",22086]
[null,"Director"]
[43266,"Robert A. Brown",255,"  Award at $67.75 per share. ",17276]
[null,"Director"]
[43266,"Lee Muller Thomas",123,"  Award at $67.75 per share. ",8333]
[null,"Director"]
[43266,"Lamberto Andreotti",120,"  Award at $67.75 per share. ",8130]
[null,"Director"]
[43266,"Patrick Joseph Ward",89,"  Award at $67.75 per share. ",6029]
[null,"Director"]
[43266,"Jeanmarie F. Desmond",49,"  Award at $67.75 per share. ",3319]
[null,"Co-Controller"]
[43263,"Andrew N. Liveris",26098,"  Disposition at $69.58 per share. ",1815898]
[43263,"Andrew N. Liveris",26098,"  Derivative/Non-derivative trans. at $9.53 per share. ",248713]
[43262,"Andrew N. Liveris",73902,"  Disposition at $69.57 per share. ",5141362]
[43262,"Andrew N. Liveris",73902,"  Derivative/Non-derivative trans. at $9.53 per share. ",704286]
[43258,"Andrew N. Liveris",68406,"  Disposition at $69.5 per share. ",4754217]
[43258,"Andrew N. Liveris",68406,"  Derivative/Non-derivative trans. at $9.53 per share. ",651909]
[43257,"Andrew N. Liveris",100000,"  Disposition at $68.21 per share. ",6821000]
[43257,"Andrew N. Liveris",100000,"  Disposition at $69.28 per share. ",6928000]
[43257,"Andrew N. Liveris",100000,"  Derivative/Non-derivative trans. at $9.53 per share. ",953000]
[43257,"Andrew N. Liveris",100000,"  Derivative/Non-derivative trans. at $9.53 per share. ",953000]
[43256,"Charles J. Kalil",10231,"  Disposition at $68.4 per share. ",699800]
[null,"Special Counsellor"]
[43256,"Charles J. Kalil",9610,"  Disposition at $68.4 per share. ",657324]
[null,"Special Counsellor"]
[43256,"Charles J. Kalil",9610,"  Derivative/Non-derivative trans. at $32.16 per share. ",309057]
[null,"Special Counsellor"]
[43256,"Charles J. Kalil",10231,"  Derivative/Non-derivative trans. at $34 per share. ",347854]
[null,"Special Counsellor"]
["/news/latest/company/us/dwdp"]
[]
["MarketWatch News on DWDP"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["Fund manager â€˜nibblesâ€™ on international stocks hurt amid crises in Turkey, Argentina"]
[]
["8:05 a.m. Aug. 18, 2018"]
[]
["- Philip van Doorn"]
[]
["Appleâ€™s romp to $1 trillion market cap helps S&P 500, Nasdaq notch gains"]
[]
["4:46 p.m. Aug. 2, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Trade-war fears arenâ€™t really rattling investors, going by these gauges"]
[]
["9:01 a.m. Aug. 2, 2018"]
[]
["- Victor Reklaitis"]
[]
["All but 1 Dow stock trading lower premarket"]
[]
["8:00 a.m. Aug. 2, 2018"]
[]
["- Tomi Kilgore"]
[]
["DowDuPont's stock the lone Dow gainer after earnings and revenue beat, upbeat outlook"]
[]
["7:32 a.m. Aug. 2, 2018"]
[]
["- Tomi Kilgore"]
[]
["DowDuPont stock price target cut to $75 from $80 at J.P. Morgan"]
[]
["7:24 a.m. July 13, 2018"]
[]
["- Tomi Kilgore"]
[]
["GEâ€™s exit from the Dow will change the indexâ€™s calculation in an important way"]
[]
["8:55 a.m. June 26, 2018"]
[]
["- Mark DeCambre"]
[]
["What GEâ€™s stock being replaced by Walgreens in the Dow Jones Industrial Average may mean"]
[]
["4:26 p.m. June 20, 2018"]
[]
["- Mark DeCambre"]
[]
["Gevo stock rallies another 70% after EPA decision on gasoline additive"]
[]
["6:59 a.m. June 20, 2018"]
[]
["- Ciara Linnane"]
[]
["Gevo shares soar more than 270% after EPA ruling on biofuel isobutanol"]
[]
["2:42 p.m. June 18, 2018"]
[]
["- Ciara Linnane"]
[]
["Bayer to sell $9 billion in assets ahead of Monsanto tie-up â€” largest divestiture ever for a U.S. deal"]
[]
["9:49 a.m. May 30, 2018"]
[]
["- Brent Kendall"]
[]
["Stock market advances as energy, financials surge"]
[]
["5:02 p.m. May 9, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Why investors should look past the Tesla noise and buy the dip"]
[]
["9:52 a.m. May 3, 2018"]
[]
["- Barbara Kollmeyer"]
[]
["DowDuPont results beat expectations; materials and specialty products growth offset agriculture declines"]
[]
["6:58 a.m. May 3, 2018"]
[]
["- Tomi Kilgore"]
[]
["DowDuPont's stock edges up 0.2% premarket after Q1 results"]
[]
["6:45 a.m. May 3, 2018"]
[]
["- Tomi Kilgore"]
[]
["Saudis mull big investments along U.S. Gulf Coast"]
[]
["5:07 p.m. April 8, 2018"]
[]
["- MarketWatch.com"]
[]
["Here are Fridayâ€™s worst stocks as trade conflict and a weak jobs report disappoint investors"]
[]
["7:43 a.m. April 7, 2018"]
[]
["- Philip van Doorn"]
[]
["All Dow stocks trading premarket are seeing red"]
[]
["7:57 a.m. April 6, 2018"]
[]
["- Tomi Kilgore"]
[]
["Intel, Amazon and Tesla lead tech stocks lower on the first trading day of April"]
[]
["6:57 a.m. April 3, 2018"]
[]
["- Philip van Doorn"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/dwdp"]
[]
["Other News on DWDP"]
[]
["3Mâ€™s Valuations Compared to Its Peers "]
[]
["9:32 a.m. Today9:32 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["US Market Indexes Retreat After Reports on China Trade"]
[]
["6:03 p.m. Aug. 30, 2018"]
[]
["- GuruFocus.com"]
[]
["Some Mergers Are Shareholder Friendly This Year"]
[]
["9:45 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["AgroFresh: A Fruit-Bearing Opportunity"]
[]
["7:41 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["3 Big Stock Charts for Tuesday: Advanced Micro Devices, DowDuPont and U.S. Bancorp"]
[]
["7:28 a.m. Aug. 28, 2018"]
[]
["- InvestorPlace.com"]
[]
["US Market Indexes Close Higher on Monday Following Mexico Trade Agreement"]
[]
["5:20 p.m. Aug. 27, 2018"]
[]
["- GuruFocus.com"]
[]
["How Synthetic Biology's \"Window of Innovation\" Is Disrupting the Chemical Industry"]
[]
["7:17 a.m. Aug. 25, 2018"]
[]
["- Motley Fool"]
[]
["US Market Indexes Close With New Highs on Friday"]
[]
["5:11 p.m. Aug. 24, 2018"]
[]
["- GuruFocus.com"]
[]
["US Market Indexes Close Lower on Thursday"]
[]
["6:29 p.m. Aug. 23, 2018"]
[]
["- GuruFocus.com"]
[]
["10 Dow Jones Stocks to Buy Before They Rally"]
[]
["10:09 a.m. Aug. 22, 2018"]
[]
["- InvestorPlace.com"]
[]
["1 Easy Step To Beat The Market"]
[]
["9:30 a.m. Aug. 22, 2018"]
[]
["- Seeking Alpha"]
[]
["Readers Mentioned 19 'Safer' Dividend Stocks In Your July/August Comments"]
[]
["8:58 p.m. Aug. 21, 2018"]
[]
["- Seeking Alpha"]
[]
["Deereâ€™s Construction & Forestry Segment Revenue Doubled in Q3 "]
[]
["12:11 p.m. Aug. 21, 2018"]
[]
["- MarketRealist.com"]
[]
["3 Big Stock Charts for Tuesday: DowDuPont, D. R. Horton and NVIDIA"]
[]
["7:46 a.m. Aug. 21, 2018"]
[]
["- InvestorPlace.com"]
[]
["US Market Indexes Continue Gains on Monday"]
[]
["5:35 p.m. Aug. 20, 2018"]
[]
["- GuruFocus.com"]
[]
["Is FMC Corporation a Buy?"]
[]
["6:04 a.m. Aug. 20, 2018"]
[]
["- Motley Fool"]
[]
["Carnegie Capital Asset Management, LLC Buys Invesco BulletShares 2020 Corporate Bond, Rockwell ..."]
[]
["11:40 p.m. Aug. 16, 2018"]
[]
["- GuruFocus.com"]
[]
["Reuters: Top U.S. seed sellers push for limits on Monsanto weedkiller"]
[]
["2:42 p.m. Aug. 16, 2018"]
[]
["- Seeking Alpha"]
[]
["Lehman Financial Resources, Inc. Buys iShares Core High Dividend, iShares Core S&P ..."]
[]
["8:38 a.m. Aug. 16, 2018"]
[]
["- GuruFocus.com"]
[]
["What to Expect from Deereâ€™s Adjusted Earnings "]
[]
["9:32 a.m. Aug. 15, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["DowDuPont, Inc."]
[]
["974 Centre Road"]
[]
["Wilimington, Delaware 19805"]
[]
["Phone"]
[]
["-"]
[]
["Industry"]
[]
["Chemicals"]
[]
["Sector"]
[]
["Basic Materials/Resources"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$62.37B"]
[]
["Net Income"]
[]
["$1.52B"]
[]
["2017 Sales Growth"]
[]
[0.29599999999999999]
[]
["Employees"]
[]
[98000]
[]
["Annual Report for DWDP"]
[]
["/news/pressrelease/company/us/dwdp"]
[]
["Press Releases on DWDP"]
[]
["DowDuPont Named to FTSE4Good Index Series"]
[]
["10:31 a.m. Aug. 27, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Ethoxylates Market 2018 Industry Perspective Survey,Size,Share,Investment,Competitive Analysis, and Future Demand till 2023"]
[]
["3:54 a.m. Aug. 24, 2018"]
[]
["- Heraldkeeper"]
[]
["Ethylene Propylene Diene Monomer (EPDM) Manufacturing: Global Markets to 2023"]
[]
["2:40 p.m. Aug. 20, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Global Hot Melt Adhesives Market by Product, Application and Geography - Forecast to 2023"]
[]
["4:26 a.m. Aug. 20, 2018"]
[]
["- GlobeNewswire"]
[]
["Silane: Global Market Size, Share, Development, Growth, and Demand Forecast 2013-2018 to 2023"]
[]
["4:15 a.m. Aug. 20, 2018"]
[]
["- GlobeNewswire"]
[]
["DuPont Declares Regular Quarterly Dividend on Preferred Stock"]
[]
["4:21 p.m. Aug. 15, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Global ultrafiltration market is driven by increasing awareness regarding water and wastewater treatment"]
[]
["7:22 a.m. Aug. 14, 2018"]
[]
["- marketresearch.biz"]
[]
["Global Nitrocellulose Market Analysis By Top Players, Size, Share Forecasting UpTo 2026"]
[]
["5:56 a.m. Aug. 11, 2018"]
[]
["- marketresearch.biz"]
[]
["Reclosable Films Market - Global Industry, Size, Share, Growth, Trends and Forecast 2018 - 2026"]
[]
["9:55 a.m. Aug. 8, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Yield10 Bioscience Signs Research License Agreement Covering CRISPR-Cas9 Genome-Editing Technology with the Broad Institute and Pioneer"]
[]
["8:31 a.m. Aug. 8, 2018"]
[]
["- GlobeNewswire"]
[]
["Global House Wraps Industry"]
[]
["9:24 a.m. Aug. 7, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Powder Coatings Market Reviewed with 2022 Opportunities in New Research Report"]
[]
["3:47 a.m. Aug. 7, 2018"]
[]
["- MarketersMedia"]
[]
["J.R. Simplot Company Secures Agricultural Research and Commercial License from Corteva Agriscienceâ„¢ and Broad Institute of MIT and Harvard"]
[]
["9:00 a.m. Aug. 6, 2018"]
[]
["- PR Newswire - PRF"]
[]
["DowDuPont Inc. to Host Earnings Call"]
[]
["6:14 a.m. Aug. 2, 2018"]
[]
["- ACCESSWIRE"]
[]
["Global Forage Seeds Market Analysis By Top Players, Size, Share Forecasting UpTo 2026"]
[]
["6:10 a.m. Aug. 1, 2018"]
[]
["- marketresearch.biz"]
[]
["Northwest Analytics Announces Enterprise License Agreement with Dow"]
[]
["2:00 a.m. Aug. 1, 2018"]
[]
["- GlobeNewswire"]
[]
["Northwest Analytics Announces Enterprise License Agreement with Dow"]
[]
["2:00 a.m. Aug. 1, 2018"]
[]
["- Globe Newswire"]
[]
["Global High Temperature Elastomers Market to 2023: Analysis by Type, Application and Geography - Increasing Demand In Developing Countries"]
[]
["5:05 a.m. July 31, 2018"]
[]
["- GlobeNewswire"]
[]
["Global Pesticides Market - Competition Forecast & Opportunities, 2013 - 2023"]
[]
["10:37 a.m. July 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Chelating Resin Market Growth Drivers to 2023 | Global Analysis, Industry Opportunities, Trends, Share and Forecast"]
[]
["5:14 a.m. July 25, 2018"]
[]
["- Heraldkeeper"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:52 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25961.41]
[-25.51]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.38]
[23.02]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.18]
[0.05]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DWDP Mkwt Basic","index":114,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"DWDP Yahoo Gr","index":115,"n_rows":294,"n_cols":5,"rows_kept":294,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 7 mins"]
["S&P 500"]
[2901.52]
["+0.39(+0.01%)"]
["Dow 30"]
[25963.68]
["-23.24(-0.09%)"]
["Nasdaq"]
[8111.84]
["+23.47(+0.29%)"]
["Russell 2000"]
[1738.79]
["+6.44(+0.37%)"]
["Crude Oil"]
[69.89]
["-0.36(-0.51%)"]
["Gold"]
[1205.7]
["+0.70(+0.06%)"]
["Silver"]
[14.56]
["-0.03(-0.23%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.50%)"]
["DowDuPont Inc. (DWDP)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["70.135-0.065 (-0.09%)"]
["As of 3:53PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",70.2]
["Open",69.930000000000007]
["Bid","70.160 x 800"]
["Ask","70.170 x 1100"]
["Day's Range","69.830 - 70.530"]
["52 Week Range","61.270 - 77.080"]
["Volume",4128544]
["Avg. Volume",7562030]
["Market Cap","161.828B"]
["Beta",1.61]
["PE Ratio (TTM)",71.569999999999993]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.52 (2.13%)"]
["Ex-Dividend Date",43342]
["1y Target Est",82]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",19,18,21,23]
["Avg. Estimate",0.74,0.97,4.1900000000000004,4.8899999999999997]
["Low Estimate",0.68,0.9,4.12,4.1500000000000004]
["High Estimate",0.86,1.05,4.28,5.3]
["Year Ago EPS",0.55000000000000004,0.81,3.36,4.1900000000000004]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",14,14,19,20]
["Avg. Estimate","20.23B","21.36B","87.33B","90.8B"]
["Low Estimate","19.69B","20.23B","85.74B","87.7B"]
["High Estimate","20.45B","22.17B","88.31B","93.75B"]
["Year Ago Sales","18.29B","20.07B","79.53B","87.33B"]
["Sales Growth (year/est)",0.107,6.5000000000000002E-2,9.8000000000000004E-2,0.04]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",0.42,0.67,1.1000000000000001,1.3]
["EPS Actual",0.55000000000000004,0.81,1.1200000000000001,1.37]
["Difference",0.13,0.14000000000000001,0.02,7.0000000000000007E-2]
["Surprise %",0.31,0.20899999999999999,1.7999999999999999E-2,5.3999999999999999E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",0.74,0.97,4.1900000000000004,4.8899999999999997]
["7 Days Ago",0.74,0.96,4.1900000000000004,4.9000000000000004]
["30 Days Ago",0.77,0.99,4.17,4.91]
["60 Days Ago",0.78,0.99,4.17,4.91]
["90 Days Ago",0.77,1,4.16,4.8899999999999997]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",3,6,8,9]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days",1,1,1,1]
["Growth Estimates","DWDP","Industry","Sector","S&P 500"]
["Current Qtr.",0.34499999999999997,"N/A","N/A",0.47]
["Next Qtr.",0.19800000000000001,"N/A","N/A",0.46]
["Current Year",0.247,"N/A","N/A",0.22]
["Next Year",0.16700000000000001,"N/A","N/A",0.1]
["Next 5 Years (per annum)",7.0000000000000007E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)","N/A","N/A","N/A","N/A"]
[]
["Yahoo Finance Video•7 days ago"]
["Stocks jump following comments from Fed Chair Powell"]
["Yahoo Finance's Dion Rabouin and Jared Blikre break down Powell's comments."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Simply Wall St.•8 hours ago"]
["Why Caisse Régionale de Crédit Agricole du Morbihan (EPA:CMO) Delivered An Inferior ROE Compared To The Industry"]
["I am writing today to help inform people who are new to the stock market and want to start learning about core concepts of fundamental analysis on practical examples fromRead More..."]
[]
["Investing.com•yesterday"]
["Stocks - Electronic Arts Plummets Midday; Materials Stocks Sink"]
["Investing.com - Video game maker Electronic Arts tumbled in midday trading after the company announced a delay of a highly-anticipated title, while materials stocks fell on concern about Canada joining the U.S and Mexico in a trade deal ahead of Friday’s deadline."]
["Reuters•2 days ago"]
["EPA should revoke Monsanto weed killer approval, groups tell U.S. court"]
["The groups, which filed a lawsuit in February, want the court to force the EPA to vacate its approval of XtendiMax, arguing it not only harms nearby crops and plants but wildlife as well. It is not clear whether the court has the authority to revoke an EPA approval. The United States has faced a weed-killer crisis caused by the new formulations of dicamba-based herbicides, which farmers and weed experts say have harmed crops because they evaporate and drift away from where they are applied."]
[]
["Zacks•3 days ago"]
["Zacks.com featured highlights include: Comfort Systems, Marine Products, Renewable Energy, Robert Half and Five Below"]
["Zacks.com featured highlights include: Comfort Systems, Marine Products, Renewable Energy, Robert Half and Five Below"]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["TheStreet.com•3 days ago"]
["Why Chemical Giant Chemours Is Thriving After Being Spun Off: CFO"]
[", one of the market leaders in industrial chemicals, is proof of the latter. \"The company is firing on all cylinders,\" Chemours Chief Financial Officer Mark Newman told TheStreet. There are clear reasons why the company has excelled since 2015."]
[]
["InvestorPlace•3 days ago"]
["3 Big Stock Charts for Tuesday: Advanced Micro Devices, DowDuPont and U.S. Bancorp"]
["Doing the most heavy lifting yesterday were Tilray (NASDAQ:TLRY) and Cronos Group (NASDAQ:CRON). Rather, it’s stock charts of Advanced Micro Devices (NASDAQ:AMD), DowDuPont (NYSE:DWDP) and U.S. Bancorp (NYSE:USB) that hold the most plausible potential heading into today’s action. Few stocks have performed as well as Advanced Micro Devices has of late."]
[]
["Investing.com•4 days ago"]
["Stocks - Materials Stocks Jump on NAFTA News; Cannabis, Tech Climb"]
["Investing.com - Materials stocks helped lead the broader market to new highs midday as Wall Street was buoyed by the U.S. and Mexico coming to a bilateral trade deal."]
["Business Wire•4 days ago"]
["DowDuPont Named to FTSE4Good Index Series"]
["DowDuPont™ announced today that it was named a constituent of the FTSE4Good Index Series. FTSE4Good was created by the global index provider, FTSE Russell, and is designed to measure the performance of companies demonstrating strong Environmental, Social and Governance practices."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Zacks•4 days ago"]
["Make the Most of DuPont Analysis, Buy 5 Top-Ranked Stocks"]
["Have more faith in DuPont analysis than simple ROE calculation? Bet on these five stocks."]
[]
["InvestorPlace•9 days ago"]
["10 Dow Jones Stocks to Buy Before They Rally"]
["The bulk of 2017’s marketwide bullishness was led by the tech-heavy Nasdaq Composite. Many of these safe havens are, of course, blue chip Dow Jones stocks. Not every Dow name has been testing record highs just yet though."]
[]
["Market Realist•10 days ago"]
["Deere’s Construction & Forestry Segment Revenue Doubled in Q3"]
["In the fiscal third quarter, Deere’s (DE) Construction & Forestry segment reported revenue of $3 billion, a 100% rise compared to fiscal Q3 2017 when it reported revenue of $1.5 billion. The segment’s revenue growth was mainly driven by the company’s acquisition of Wirtgen Group, which was completed in December. Wirtgen Group’s contribution, higher shipments, and lower warranty expenses helped the segment’s operating profit grow."]
[]
["InvestorPlace•10 days ago"]
["3 Big Stock Charts for Tuesday: DowDuPont, D. R. Horton and NVIDIA"]
["Nvidia — the company — has been performing exceedingly well since 2016, and the stock has followed suit. It would be wrong to not consider all possibilities though, and look at Nvidia’s proverbial point of no return."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["MarketWatch•13 days ago"]
["Fund manager ‘nibbles’ on international stocks hurt amid crises in Turkey, Argentina"]
["David Marcus of Evermore Global Advisors says any stock-market disruption is good for investors ‘who take the long-term view.’"]
[]
["Simply Wall St.•14 days ago"]
["How Did Société Marseillaise du Tunnel Prado Carénage’s (EPA:SMTPC) 26.20% ROE Fare Against The Industry?"]
["I am writing today to help inform people who are new to the stock market and want to learn about Return on Equity using a real-life example. Société Marseillaise duRead More..."]
["Reuters•14 days ago"]
["Bayer says dicamba report not new"]
["FRANKFURT (Reuters) - Bayer (BAYGn.DE) said on Friday that a German media report this week that U.S. farmers were suing its Monsanto unit over crop damage caused by weedkiller dicamba does not represent ..."]
["PR Newswire•16 days ago"]
["DuPont Declares Regular Quarterly Dividend on Preferred Stock"]
["WILMINGTON, Del. , Aug. 15, 2018 /PRNewswire/ -- DuPont's (NYSE: DWDP) board of directors today declared regular quarterly dividends of $1.12 -1/2 per share on the $4.50 series preferred stock and $0.87 ..."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•16 days ago"]
["What to Expect from Deere’s Adjusted Earnings"]
["Deere (DE) is expected to post an adjusted EPS of $2.75 for the third fiscal quarter—an increase of 44% on a YoY (year-over-year) basis. In the third fiscal quarter of 2017, Deere reported an adjusted EPS of $1.91. Deere didn’t meet analysts’ expectations in the previous quarter."]
[]
["Motley Fool•16 days ago"]
["3 Top Stocks in Digital Agriculture"]
["Companies across the agricultural value chain are investing in digital tools to help farmers. Here are three to put on your radar."]
["TheStreet.com•18 days ago"]
["DowDuPont Is Worth At Least 25% More"]
["The market may need to start showing DowDuPont some love after a 6.5% decline this year. In short, the stock could be too cheap to ignore."]
["Zacks•18 days ago"]
["Turkey Ruins Week for Dow, S&P"]
["Turkey Ruins Week for Dow, S&P"]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Market Realist•18 days ago"]
["What Caused IFF’s Flavors Segment’s Margin to Expand in Q2 2018?"]
["International Flavors & Fragrances’ (IFF) Flavors segment saw a fall in its contribution to the company’s overall revenue by 0.2 percentage points in the second quarter. The growth in the segment’s revenue was driven primarily by price increases and higher volume growth across all its categories and regions. The segment reported a net profit of $109.6 million in the second quarter, a rise of 13.2% YoY."]
[]
["Market Realist•18 days ago"]
["Why IFF’s Fragrances Segment’s Profit Margin Contracted in Q2"]
["International Flavors & Fragrances’ (IFF) Fragrances segment is a major revenue contributor to IFF’s overall revenue. The Fragrances segment reported revenue of $469.47 million in the second quarter, an increase of 9.5% on a YoY basis. The segment’s revenue growth was driven by solid growth across all of its businesses and geographical regions."]
[]
["Market Realist•18 days ago"]
["How Albemarle’s Bromine Specialties Segment Performed in Q2"]
["Albemarle’s (ALB) Bromine Specialties segment accounted for 25.8% of the company’s total revenues in Q2 2018 compared to 27.7% in Q2 2017, which implies a decline of 1.9 percentage points on a YoY (year-over-year) basis. The segment reported revenues of $220.51 million in Q2 2018, a rise of 8.1% on a YoY basis. In Q2 2017, the segment reported revenues of $203.94 million."]
[]
["American City Business Journals•21 days ago"]
["Which Philadelphia-area companies offer the highest median pay?"]
["A Wilmington life sciences firm was the only local company among the top 150, though there were 17 total entries from Greater Philadelphia."]
[]
["Recommendation Rating"]
[]
[1.8]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (22)"]
[]
["Current 70.14"]
["Average 82.00"]
["Low 72.00"]
["High 92.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"DWDP Mktwth Gr","index":116,"n_rows":381,"n_cols":5,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["DowDuPont Inc."]
["NYSE: DWDP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["DowDuPont Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:53 p.m."]
[]
["DWDP"]
["/quotes/zigman/95129840/composite"]
[]
["$"]
[]
[70.14]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.87m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/95129840/composite"]
[]
["Previous close"]
[]
[70.2]
[]
[70.14]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[69.83]
[]
[70.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[61.27]
[]
[77.08]
[]
[]
["Snapshot"]
["Average Recommendation:","Buy","Average Target Price:",80.430000000000007]
["Number of Ratings:",26,"Current Quarters Estimate:",0.73]
["FY Report Date:",43435,"Current Year's Estimate:",4.21]
["Last Quarter's Earnings:",1.37,"Median PE on CY Estimate:",16.88]
["Year Ago Earnings:",3.31,"Next Fiscal Year Estimate:",4.91]
[null,null,"Median PE on Next FY Estimate:",14.43]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",19,18,23,22]
["Mean Estimate",0.73,0.98,4.21,4.91]
["High Estimates",0.86,1.18,4.41,5.3]
["Low Estimates",0.65,0.9,4.0999999999999996,4.1500000000000004]
["Coefficient Variance",5.75,6.74,1.71,4.92]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",20,21,21]
["OVERWEIGHT",1,1,1]
["HOLD",5,4,4]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Buy","Buy","Buy"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Deereâ€™s Construction & Forestry Segment Revenue Doubled in Q3"]
[]
["12:11 p.m. Aug. 21, 2018"]
[]
["- MarketRealist.com"]
[]
["What to Expect from Deereâ€™s Adjusted Earnings"]
[]
["9:32 a.m. Aug. 15, 2018"]
[]
["- MarketRealist.com"]
[]
["Why IFFâ€™s Fragrances Segmentâ€™s Profit Margin Contracted in Q2"]
[]
["3:02 p.m. Aug. 10, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["A Sector ETF To Be Bullish On"]
[]
["10:49 a.m. April 5, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For April 4, 2018"]
[]
["9:45 a.m. April 4, 2018"]
[]
["- Benzinga.com"]
[]
["Morgan Stanley: Underperformance In DowDuPont Provides An Attractive Entry Point"]
[]
["2:09 p.m. March 21, 2018"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:53 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25961.8]
[-25.12]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.05]
[23.69]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.3]
[0.17]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DWDP Income Qtr","index":117,"n_rows":356,"n_cols":7,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["DowDuPont Inc."]
["NYSE: DWDP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["DowDuPont Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:53 p.m."]
[]
["DWDP"]
["/quotes/zigman/95129840/composite"]
[]
["$"]
[]
[70.14]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.87m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/95129840/composite"]
[]
["Previous close"]
[]
[70.2]
[]
[70.14]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[69.83]
[]
[70.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[61.27]
[]
[77.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for DowDuPont Inc."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","13.81B","15.26B","20.07B","21.51B","24.24B"]
["Sales Growth","-",0.1047,0.31509999999999999,7.1900000000000006E-2,0.12720000000000001]
["Cost of Goods Sold (COGS) incl. D&A","10.91B","12.06B","17.74B","16.1B","17.78B"]
["COGS excluding D&A","10.17B","11.06B","16.29B","14.62B","16.28B"]
["Depreciation & Amortization Expense","739M","1B","1.45B","1.48B","1.5B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",0.1052,0.4713,-9.2399999999999996E-2,0.1042]
["Gross Income","2.9B","3.2B","2.33B","5.41B","6.46B"]
["Gross Income Growth","-",0.1027,-0.27339999999999998,1.3251999999999999,0.19570000000000001]
["Gross Profit Margin","-","-","-","-",0.2666,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","1.12B","1.51B","2.32B","2.48B","2.74B"]
["Research & Development","405M","522M","767M","768M","803M"]
["Other SG&A","716M","988M","1.55B","1.71B","1.93B"]
["SGA Growth","-",0.34699999999999998,0.53639999999999999,6.9800000000000001E-2,0.1023]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","2M","661M","3.62B","1.61B","1.21B"]
["EBIT after Unusual Expense","(2M)","(661M)","(3.62B)","(1.61B)","(1.21B)"]
["Non Operating Income/Expense","185M","191M","729M","267M","(90M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","54M","152M","362M","257M","250M"]
["Interest Expense","226M","286M","354M","351M","360M"]
["Interest Expense Growth","-",0.26550000000000001,0.23780000000000001,-8.5000000000000006E-3,2.5600000000000001E-2]
["Gross Interest Expense","298M","286M","354M","351M","360M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","1.81B","1.13B","(2.87B)","1.54B","2.37B"]
["Pretax Income Growth","-",-0.37980000000000003,-3.5547,1.5365,0.53569999999999995]
["Pretax Margin","-","-","-","-",9.7699999999999995E-2,"NA"]
["Income Tax","455M","571M","(1.72B)","389M","565M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.35B","551M","(1.16B)","1.15B","1.8B"]
["Minority Interest Expense","38M","20M","47M","44M","35M"]
["Net Income","1.32B","531M","(1.21B)","1.1B","1.76B"]
["Net Income Growth","-",-0.59619999999999995,-3.2711999999999999,1.9146000000000001,0.59660000000000002]
["Net Margin Growth","-","-","-","-",7.2599999999999998E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","(20M)","(57M)","(5M)","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","(20M)","(57M)","(5M)","-"]
["Net Income After Extraordinaries","1.32B","511M","(1.26B)","1.1B","1.76B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.32B","511M","(1.26B)","1.1B","1.76B"]
["EPS (Basic)",1.0900000000000001,0.32,-0.54,0.47,0.76]
["EPS (Basic) Growth","-",-0.70509999999999995,-2.6875,1.8704000000000001,0.61699999999999999]
["Basic Shares Outstanding","1.21B","1.58B","2.33B","2.32B","2.31B"]
["EPS (Diluted)",1.07,0.32,-0.54,0.47,0.76]
["EPS (Diluted) Growth","-",-0.70089999999999997,-2.6875,1.8704000000000001,0.61699999999999999]
["Diluted Shares Outstanding","1.23B","1.6B","2.33B","2.33B","2.32B"]
["EBITDA","2.52B","2.69B","1.46B","4.41B","5.22B"]
["EBITDA Growth","-",6.7900000000000002E-2,-0.45889999999999997,2.0274999999999999,0.18509999999999999]
["EBITDA Margin","-","-","-","-",0.2155,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:53 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25962.14]
[-24.78]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.19]
[23.83]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.37]
[0.24]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DWDP Balance Qtr","index":118,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["DowDuPont Inc."]
["NYSE: DWDP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["DowDuPont Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:53 p.m."]
[]
["DWDP"]
["/quotes/zigman/95129840/composite"]
[]
["$"]
[]
[70.14]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.87m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/95129840/composite"]
[]
["Previous close"]
[]
[70.2]
[]
[70.14]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[69.83]
[]
[70.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[61.27]
[]
[77.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for DowDuPont Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","6.22B","14.97B","14.39B","10.54B","9.75B"]
["Cash Only","6.22B","13.15B","13.44B","10.28B","9.24B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",1.4081999999999999,-3.8699999999999998E-2,-0.26790000000000003,-7.4700000000000003E-2]
["Cash & ST Investments / Total Assets",7.5600000000000001E-2,7.5399999999999995E-2,7.4899999999999994E-2,5.4800000000000001E-2,5.1999999999999998E-2]
["Total Accounts Receivable","10.86B","18.26B","16.89B","19.79B","20.3B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","123M","171M","127M","171M","156M"]
["Bad Debt/Doubtful Accounts","(123M)","(171M)","(127M)","(171M)","(156M)"]
["Other Receivables","5.56B","7.01B","5.58B","5.41B","4.92B"]
["Accounts Receivable Growth","-",0.6804,-7.4700000000000003E-2,0.1714,2.5999999999999999E-2]
["Accounts Receivable Turnover",1.27,0.84,1.19,1.0900000000000001,1.19]
["Inventories","8.16B","17.26B","16.99B","17.46B","15.63B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","690M","4.32B","1.61B","1.95B","2.21B"]
["Miscellaneous Current Assets","690M","4.32B","1.61B","1.95B","2.21B"]
["Total Current Assets","25.94B","54.8B","49.89B","49.73B","47.9B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","24.12B","36.22B","36.25B","36.08B","35.22B"]
["Property, Plant & Equipment - Gross","59.57B","72.23B","73.3B","74.33B","73.66B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","35.46B","36.01B","37.06B","38.25B","38.44B"]
["Total Investments and Advances","6.65B","8.1B","7.9B","7.82B","7.75B"]
["Other Long-Term Investments","2.99B","2.45B","2.56B","2.63B","2.54B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","21.25B","94.12B","92.8B","93.46B","91.51B"]
["Net Goodwill","15.44B","60.7B","59.53B","60.49B","59.4B"]
["Net Other Intangibles","5.81B","33.42B","33.27B","32.97B","32.1B"]
["Other Assets","618M","2.74B","2.77B","2.91B","2.71B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","82.25B","198.53B","192.16B","192.44B","187.37B"]
["Assets - Total - Growth","-",1.4137999999999999,-3.2099999999999997E-2,1.4E-3,-2.64E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","1.44B","7.08B","4.02B","5.12B","7.4B"]
["Short Term Debt","480M","5.18B","1.95B","2.41B","2.79B"]
["Current Portion of Long Term Debt","955M","1.91B","2.07B","2.71B","4.61B"]
["Accounts Payable","4.62B","7.65B","9.13B","8.75B","7.98B"]
["Accounts Payable Growth","-",0.65429999999999999,0.1943,-4.1599999999999998E-2,-8.8099999999999998E-2]
["Income Tax Payable","531M","729M","843M","889M","874M"]
["Other Current Liabilities","6.84B","11.82B","12.14B","11.86B","11.85B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","6.28B","8.65B","12.14B","11.86B","11.85B"]
["Total Current Liabilities","13.43B","27.28B","26.13B","26.62B","28.11B"]
["Long-Term Debt","20.07B","29.82B","30.06B","29.34B","26.85B"]
["Long-Term Debt excl. Capitalized Leases","20.07B","29.82B","30.06B","29.34B","26.85B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","12.5B","19.68B","19.82B","19.43B","18.87B"]
["Deferred Taxes","(2.01B)","7.32B","4.4B","4.36B","4.18B"]
["Deferred Taxes - Credit","916M","9.13B","6.27B","6.11B","5.89B"]
["Deferred Taxes - Debit","2.92B","1.81B","1.87B","1.75B","1.7B"]
["Other Liabilities","5.75B","8.09B","7.97B","8.01B","7.77B"]
["Other Liabilities (excl. Deferred Income)","5.75B","7.58B","7.97B","8.01B","7.77B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","52.66B","93.99B","90.24B","89.52B","87.49B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.64019999999999999,0.47349999999999998,0.46960000000000002,0.4652,0.46689999999999998]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","28.42B","102.95B","100.33B","101.26B","98.26B"]
["Common Stock Par/Carry Value","3.11B","23M","23M","23M","24M"]
["Retained Earnings","31.42B","31.37B","29.21B","29.37B","30.43B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(1.76B)","(2.13B)","(1.94B)","(602M)","(3.1B)"]
["Unrealized Gain/Loss Marketable Securities","51M","-","(3M)","(8M)","(23M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(1.03B)","-","(1B)","(2B)","(3B)"]
["Common Equity / Total Assets",0.34560000000000002,0.51849999999999996,0.52210000000000001,0.5262,0.52439999999999998]
["Total Shareholders' Equity","28.42B","102.95B","100.33B","101.26B","98.26B"]
["Total Shareholders' Equity / Total Assets",0.34560000000000002,0.51849999999999996,0.52210000000000001,0.5262,0.52439999999999998]
["Accumulated Minority Interest","1.17B","1.59B","1.6B","1.66B","1.62B"]
["Total Equity","29.59B","104.53B","101.93B","102.92B","99.88B"]
["Liabilities & Shareholders' Equity","82.25B","198.53B","192.16B","192.44B","187.37B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:53 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25962.36]
[-24.56]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.23]
[23.87]
[3.0000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.4]
[0.27]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DWDP Cash Qtr","index":119,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["DowDuPont Inc."]
["NYSE: DWDP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["DowDuPont Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:53 p.m."]
[]
["DWDP"]
["/quotes/zigman/95129840/composite"]
[]
["$"]
[]
[70.14]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.88m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/95129840/composite"]
[]
["Previous close"]
[]
[70.2]
[]
[70.14]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[69.83]
[]
[70.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[61.27]
[]
[77.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for DowDuPont Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","1.36B","534M","(1.22B)","1.15B","1.8B"]
["Net Income Growth","-",-0.60709999999999997,-3.2772000000000001,1.9440999999999999,0.5706]
["Depreciation, Depletion & Amortization","739M","1B","1.45B","1.48B","1.5B"]
["Depreciation and Depletion","562M","736M","1.06B","987M","983M"]
["Amortization of Intangible Assets","177M","265M","396M","497M","513M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","135M","530M","(2.65B)","(33M)","(149M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(124M)","591M","3.17B","1.23B","764M"]
["Funds from Operations","2.11B","2.66B","751M","3.83B","3.91B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(770M)","(2M)","3.48B","(5.96B)","(1.82B)"]
["Receivables","(1.23B)","(31M)","(435M)","(3.14B)","(1.31B)"]
["Accounts Payable","298M","1.01B","1B","405M","(340M)"]
["Other Assets/Liabilities","157M","(327M)","3.63B","(2.05B)","(1.12B)"]
["Net Operating Cash Flow","1.34B","2.65B","4.23B","(2.14B)","2.09B"]
["Net Operating Cash Flow Growth","-",0.98209999999999997,0.59230000000000005,-1.5057,1.978]
["Net Operating Cash Flow / Sales",9.69E-2,0.1739,0.21060000000000001,-9.9400000000000002E-2,8.6199999999999999E-2]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(795M)","(754M)","(1.45B)","(776M)","(810M)"]
["Capital Expenditures (Fixed Assets)","(795M)","(754M)","(1.45B)","(776M)","(810M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",5.16E-2,-0.9284,0.46629999999999999,-4.3799999999999999E-2]
["Capital Expenditures / Sales",-5.7599999999999998E-2,-4.9399999999999999E-2,-7.2499999999999995E-2,-3.61E-2,-3.3399999999999999E-2]
["Net Assets from Acquisitions","(5M)","3M","28M","-","-"]
["Sale of Fixed Assets & Businesses","119M","4.31B","2.46B","33M","63M"]
["Purchase/Sale of Investments","(196M)","1.38B","660M","590M","(146M)"]
["Purchase of Investments","(519M)","(337M)","(1.3B)","(786M)","(1.15B)"]
["Sale/Maturity of Investments","323M","1.72B","1.96B","1.38B","1.01B"]
["Other Uses","-","(39M)","(632M)","(2M)","-"]
["Other Sources","184M","(54M)","207M","445M","211M"]
["Net Investing Cash Flow","(693M)","4.85B","1.27B","290M","(680M)"]
["Net Investing Cash Flow Growth","-",7.9985999999999997,-0.73919999999999997,-0.77080000000000004,-3.3448000000000002]
["Net Investing Cash Flow / Sales",-5.0200000000000002E-2,0.31790000000000002,6.3E-2,1.35E-2,-2.8000000000000001E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(557M)","(884M)","(1.45B)","(880M)","(875M)"]
["Common Dividends","(557M)","(884M)","(1.45B)","(880M)","(875M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","75M","98M","(936M)","(892M)","(966M)"]
["Repurchase of Common & Preferred Stk.","-","-","(1B)","(1B)","(1B)"]
["Sale of Common & Preferred Stock","75M","98M","64M","108M","34M"]
["Proceeds from Stock Options","75M","98M","64M","108M","34M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","85M","179M","(2.77B)","364M","(152M)"]
["Change in Current Debt","152M","665M","(3.2B)","196M","604M"]
["Change in Long-Term Debt","(67M)","(486M)","427M","168M","(756M)"]
["Issuance of Long-Term Debt","-","-","499M","253M","1M"]
["Reduction in Long-Term Debt","(67M)","(486M)","(72M)","(85M)","(757M)"]
["Other Funds","(31M)","(13M)","(87M)","(135M)","(66M)"]
["Other Uses","(31M)","(13M)","(87M)","(135M)","(66M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(428M)","(620M)","(5.24B)","(1.54B)","(2.06B)"]
["Net Financing Cash Flow Growth","-",-0.4486,-7.4581,0.70579999999999998,-0.33439999999999998]
["Net Financing Cash Flow / Sales",-3.1E-2,-4.0599999999999997E-2,-0.26129999999999998,-7.17E-2,-8.4900000000000003E-2]
["Exchange Rate Effect","152M","46M","43M","208M","(379M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","370M","6.93B","290M","(3.18B)","(1.03B)"]
["Free Cash Flow","544M","1.9B","2.77B","(2.91B)","1.28B"]
["Free Cash Flow Growth","-",2.4925999999999999,0.45889999999999997,-2.0508999999999999,1.4394]
["Free Cash Flow Yield","-","-","-","-",1.3599999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:53 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25962.36]
[-24.56]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.23]
[23.87]
[3.0000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.4]
[0.27]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"XOM Income St","index":120,"n_rows":356,"n_cols":7,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Exxon Mobil Corp."]
["NYSE: XOM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Exxon Mobil Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:53 p.m."]
[]
["XOM"]
["/quotes/zigman/203975/composite"]
[]
["$"]
[]
[80.13]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 6.26m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/203975/composite"]
[]
["Previous close"]
[]
[80.510000000000005]
[]
[80.13]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[79.77]
[]
[80.459999999999994]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.16]
[]
[89.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Exxon Mobil Corp."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","390.25B","364.76B","236.81B","200.63B","237.16B"]
["Sales Growth","-",-6.5299999999999997E-2,-0.3508,-0.15279999999999999,0.18210000000000001]
["Cost of Goods Sold (COGS) incl. D&A","303.84B","285.8B","185.16B","159.87B","183.23B"]
["COGS excluding D&A","286.66B","268.5B","167.11B","137.57B","164.14B"]
["Depreciation & Amortization Expense","17.18B","17.3B","18.05B","22.31B","19.09B"]
["Depreciation","17.18B","17.3B","18.05B","22.31B","19.09B"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-5.9400000000000001E-2,-0.35210000000000002,-0.1366,0.14610000000000001]
["Gross Income","86.41B","78.97B","51.65B","40.76B","53.93B"]
["Gross Income Growth","-",-8.6099999999999996E-2,-0.34589999999999999,-0.2109,0.32340000000000002]
["Gross Profit Margin","-","-","-","-",0.22739999999999999,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","12.21B","12B","10.96B","10.8B","10.96B"]
["Research & Development","1.04B","971M","1.01B","1.06B","1.06B"]
["Other SG&A","11.17B","11.03B","9.95B","9.74B","9.89B"]
["SGA Growth","-",-1.7100000000000001E-2,-8.6699999999999999E-2,-1.4800000000000001E-2,1.4500000000000001E-2]
["Other Operating Expense","33.9B","32.88B","27.81B","29.02B","30.1B"]
["Unusual Expense","-","-","-","-","800M"]
["EBIT after Unusual Expense","-","-","-","-","12.07B"]
["Non Operating Income/Expense","3.62B","4.51B","1.75B","2.68B","1.82B"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","13.93B","13.32B","7.64B","4.81B","5.38B"]
["Interest Expense","132M","286M","311M","453M","601M"]
["Interest Expense Growth","-",1.1667000000000001,8.7400000000000005E-2,0.45660000000000001,0.32669999999999999]
["Gross Interest Expense","441M","630M","793M","1.16B","1.35B"]
["Interest Capitalized","309M","344M","482M","708M","749M"]
["Pretax Income","57.71B","51.63B","21.97B","7.97B","18.67B"]
["Pretax Income Growth","-",-0.10539999999999999,-0.57450000000000001,-0.63719999999999999,1.3432999999999999]
["Pretax Margin","-","-","-","-",7.8700000000000006E-2,"NA"]
["Income Tax","24.26B","18.02B","5.42B","(406M)","(1.17B)"]
["Income Tax - Current Domestic","1.51B","957M","26M","(25M)","(63M)"]
["Income Tax - Current Foreign","22.12B","14.76B","7.13B","3.84B","7.21B"]
["Income Tax - Deferred Domestic","(116M)","900M","(1.17B)","(2.8B)","(9.08B)"]
["Income Tax - Deferred Foreign","757M","1.4B","(571M)","(1.42B)","754M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","33.45B","33.62B","16.55B","8.38B","19.85B"]
["Minority Interest Expense","868M","1.1B","401M","535M","138M"]
["Net Income","32.58B","32.52B","16.15B","7.84B","19.71B"]
["Net Income Growth","-",-1.8E-3,-0.50339999999999996,-0.51459999999999995,1.514]
["Net Margin Growth","-","-","-","-",8.3099999999999993E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","32.58B","32.52B","16.15B","7.84B","19.71B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","32.58B","32.52B","16.15B","7.84B","19.71B"]
["EPS (Basic)",7.37,7.59,3.85,1.88,4.63]
["EPS (Basic) Growth","-",3.0499999999999999E-2,-0.49309999999999998,-0.51170000000000004,1.4628000000000001]
["Basic Shares Outstanding","4.42B","4.28B","4.2B","4.18B","4.26B"]
["EPS (Diluted)",7.37,7.59,3.85,1.88,4.63]
["EPS (Diluted) Growth","-",3.0499999999999999E-2,-0.49309999999999998,-0.51170000000000004,1.4628000000000001]
["Diluted Shares Outstanding","4.42B","4.28B","4.2B","4.18B","4.26B"]
["EBITDA","57.48B","51.38B","30.93B","23.24B","31.97B"]
["EBITDA Growth","-",-0.1062,-0.39800000000000002,-0.2485,0.37530000000000002]
["EBITDA Margin","-","-","-","-",0.1348,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:53 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25957]
[-29.92]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.36]
[23]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2900.94]
[-0.19]
[-1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"XOM Balance Sheet","index":121,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Exxon Mobil Corp."]
["NYSE: XOM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Exxon Mobil Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:53 p.m."]
[]
["XOM"]
["/quotes/zigman/203975/composite"]
[]
["$"]
[]
[80.14]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 6.27m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/203975/composite"]
[]
["Previous close"]
[]
[80.510000000000005]
[]
[80.14]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[79.77]
[]
[80.459999999999994]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.16]
[]
[89.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Exxon Mobil Corp."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","4.91B","4.66B","3.71B","3.66B","3.18B"]
["Cash Only","4.91B","4.66B","3.71B","3.66B","3.18B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-5.1900000000000002E-2,-0.2046,-1.2999999999999999E-2,-0.1313]
["Cash & ST Investments / Total Assets",1.4200000000000001E-2,1.3299999999999999E-2,1.0999999999999999E-2,1.11E-2,9.1000000000000004E-3]
["Total Accounts Receivable","33.15B","28.01B","19.88B","21.39B","25.6B"]
["Accounts Receivables, Net","25.99B","18.54B","13.24B","16.03B","21.27B"]
["Accounts Receivables, Gross","26.13B","18.7B","13.35B","16.74B","21.89B"]
["Bad Debt/Doubtful Accounts","(140M)","(161M)","(111M)","(702M)","(611M)"]
["Other Receivables","7.16B","9.47B","6.63B","5.36B","4.32B"]
["Accounts Receivable Growth","-",-0.15509999999999999,-0.29039999999999999,7.6399999999999996E-2,0.19650000000000001]
["Accounts Receivable Turnover",11.77,13.02,11.91,9.3800000000000008,9.27]
["Inventories","16.14B","16.68B","16.25B","15.08B","16.99B"]
["Finished Goods","12.12B","12.38B","12.04B","10.88B","12.87B"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","4.02B","4.29B","4.21B","4.2B","4.12B"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","5.11B","3.57B","2.8B","1.29B","1.37B"]
["Miscellaneous Current Assets","5.11B","3.57B","2.8B","1.29B","1.37B"]
["Total Current Assets","59.31B","52.91B","42.62B","41.42B","47.13B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","243.65B","252.67B","251.61B","244.22B","252.63B"]
["Property, Plant & Equipment - Gross","434.52B","446.79B","447.34B","453.92B","477.19B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","434.52B","446.79B","447.34B","453.92B","477.19B"]
["Accumulated Depreciation","190.87B","194.12B","195.73B","209.69B","224.56B"]
["Total Investments and Advances","30.21B","30.36B","29.72B","30.41B","33.64B"]
["Other Long-Term Investments","115M","526M","274M","154M","174M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","-","-","-","-","-"]
["Net Goodwill","-","-","-","-","-"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","10.82B","9.6B","9.39B","10.15B","11.97B"]
["Tangible Other Assets","10.82B","9.6B","9.39B","10.15B","11.97B"]
["Total Assets","346.81B","349.49B","336.76B","330.31B","348.69B"]
["Assets - Total - Growth","-",7.7000000000000002E-3,-3.6400000000000002E-2,-1.9099999999999999E-2,5.5599999999999997E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","15.81B","17.47B","18.76B","13.83B","17.93B"]
["Short Term Debt","14.77B","16.7B","18.2B","10.87B","13.16B"]
["Current Portion of Long Term Debt","1.03B","770M","558M","2.96B","4.77B"]
["Accounts Payable","30.92B","25.29B","18.07B","17.8B","21.7B"]
["Accounts Payable Growth","-",-0.1822,-0.28520000000000001,-1.5100000000000001E-2,0.21909999999999999]
["Income Tax Payable","8.25B","5.39B","3.35B","2.62B","3.05B"]
["Other Current Liabilities","16.74B","16.49B","13.79B","13.39B","15.1B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","16.74B","16.49B","13.79B","13.39B","15.1B"]
["Total Current Liabilities","71.72B","64.63B","53.98B","47.64B","57.77B"]
["Long-Term Debt","6.89B","11.65B","19.93B","28.93B","24.41B"]
["Long-Term Debt excl. Capitalized Leases","6.52B","11.28B","18.69B","27.71B","23.08B"]
["Non-Convertible Debt","6.52B","11.28B","18.69B","27.71B","23.08B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","375M","375M","1.24B","1.23B","1.33B"]
["Provision for Risks & Charges","20.65B","25.8B","22.65B","20.68B","21.13B"]
["Deferred Taxes","37.71B","35.28B","33.4B","29.92B","23.58B"]
["Deferred Taxes - Credit","40.53B","39.23B","36.82B","34.04B","26.89B"]
["Deferred Taxes - Debit","2.82B","3.96B","3.42B","4.12B","3.32B"]
["Other Liabilities","26.52B","27.11B","26.58B","25.19B","23.99B"]
["Other Liabilities (excl. Deferred Income)","26.52B","27.11B","26.58B","25.19B","23.99B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","166.31B","168.43B","159.95B","156.48B","154.19B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.47960000000000003,0.4819,0.47499999999999998,0.47370000000000001,0.44219999999999998]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","174B","174.4B","170.81B","167.33B","187.69B"]
["Common Stock Par/Carry Value","10.08B","10.79B","11.61B","12.16B","14.66B"]
["Retained Earnings","387.43B","408.38B","412.44B","407.83B","414.54B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(846M)","(5.95B)","(14.17B)","(14.5B)","(9.48B)"]
["Unrealized Gain/Loss Marketable Securities","-","(60M)","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(212.78B)","(225.82B)","(229.73B)","(230.42B)","(225.25B)"]
["Common Equity / Total Assets",0.50170000000000003,0.499,0.50719999999999998,0.50660000000000005,0.5383]
["Total Shareholders' Equity","174B","174.4B","170.81B","167.33B","187.69B"]
["Total Shareholders' Equity / Total Assets",0.50170000000000003,0.499,0.50719999999999998,0.50660000000000005,0.5383]
["Accumulated Minority Interest","6.49B","6.67B","6B","6.51B","6.81B"]
["Total Equity","180.5B","181.06B","176.81B","173.83B","194.5B"]
["Liabilities & Shareholders' Equity","346.81B","349.49B","336.76B","330.31B","348.69B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:53 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.27]
[-27.65]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.61]
[23.24]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.13]
[0]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"XOM Cash Flow","index":122,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Exxon Mobil Corp."]
["NYSE: XOM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Exxon Mobil Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:53 p.m."]
[]
["XOM"]
["/quotes/zigman/203975/composite"]
[]
["$"]
[]
[80.13]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 6.27m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/203975/composite"]
[]
["Previous close"]
[]
[80.510000000000005]
[]
[80.13]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[79.77]
[]
[80.459999999999994]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.16]
[]
[89.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Exxon Mobil Corp."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","33.45B","33.62B","16.55B","8.38B","19.85B"]
["Net Income Growth","-",5.0000000000000001E-3,-0.50760000000000005,-0.49399999999999999,1.3698999999999999]
["Depreciation, Depletion & Amortization","17.18B","17.3B","18.05B","22.31B","19.09B"]
["Depreciation and Depletion","17.18B","17.3B","18.05B","22.31B","19.09B"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","754M","1.54B","(1.83B)","(4.39B)","(8.58B)"]
["Deferred Taxes","754M","1.54B","(1.83B)","(4.39B)","(8.58B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(1.75B)","(1.58B)","856M","(2.61B)","1.12B"]
["Funds from Operations","49.63B","50.87B","33.62B","23.69B","31.49B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(4.72B)","(5.76B)","(3.28B)","(1.61B)","(1.42B)"]
["Receivables","(305M)","3.12B","4.69B","(2.09B)","(3.95B)"]
["Accounts Payable","(2.5B)","(6.64B)","(7.47B)","915M","5.1B"]
["Other Assets/Liabilities","(105M)","(891M)","(121M)","(43M)","(888M)"]
["Net Operating Cash Flow","44.91B","45.12B","30.34B","22.08B","30.07B"]
["Net Operating Cash Flow Growth","-",4.4999999999999997E-3,-0.32740000000000002,-0.27229999999999999,0.36159999999999998]
["Net Operating Cash Flow / Sales",0.11509999999999999,0.1237,0.12809999999999999,0.1101,0.1268]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(33.67B)","(32.95B)","(26.49B)","(16.16B)","(15.4B)"]
["Capital Expenditures (Fixed Assets)","(33.67B)","(32.95B)","(26.49B)","(16.16B)","(15.4B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",2.1299999999999999E-2,0.1961,0.38979999999999998,4.7100000000000003E-2]
["Capital Expenditures / Sales",-8.6300000000000002E-2,-9.0300000000000005E-2,-0.1119,-8.0600000000000005E-2,-6.4899999999999999E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","2.71B","4.04B","2.39B","4.28B","3.1B"]
["Purchase/Sale of Investments","(3.31B)","1.72B","235M","(1.42B)","(5.51B)"]
["Purchase of Investments","(4.44B)","(1.63B)","(607M)","(1.42B)","(5.51B)"]
["Sale/Maturity of Investments","1.12B","3.35B","842M","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","72M","227M","42M","902M","2.08B"]
["Net Investing Cash Flow","(34.2B)","(26.98B)","(23.82B)","(12.4B)","(15.73B)"]
["Net Investing Cash Flow Growth","-",0.21129999999999999,0.1168,0.47939999999999999,-0.26819999999999999]
["Net Investing Cash Flow / Sales",-8.7599999999999997E-2,-7.3999999999999996E-2,-0.10059999999999999,-6.1800000000000001E-2,-6.6299999999999998E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(10.88B)","(11.57B)","(12.09B)","(12.45B)","(13B)"]
["Common Dividends","(10.88B)","(11.57B)","(12.09B)","(12.45B)","(13B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(15.95B)","(13.15B)","(4.03B)","(971M)","(747M)"]
["Repurchase of Common & Preferred Stk.","(16B)","(13.18B)","(4.04B)","(977M)","(747M)"]
["Sale of Common & Preferred Stock","50M","30M","5M","6M","-"]
["Proceeds from Stock Options","50M","30M","5M","6M","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","11.6B","6.97B","9.26B","4.29B","(1.05B)"]
["Change in Current Debt","11.27B","1.3B","1.25B","(7.77B)","(1.11B)"]
["Change in Long-Term Debt","332M","5.66B","8B","12.07B","60M"]
["Issuance of Long-Term Debt","345M","5.73B","8.03B","12.07B","60M"]
["Reduction in Long-Term Debt","(13M)","(69M)","(26M)","-","-"]
["Other Funds","(257M)","(133M)","(168M)","(162M)","(334M)"]
["Other Uses","(305M)","(248M)","(170M)","(162M)","(334M)"]
["Other Sources","48M","115M","2M","-","-"]
["Net Financing Cash Flow","(15.48B)","(17.89B)","(7.04B)","(9.29B)","(15.13B)"]
["Net Financing Cash Flow Growth","-",-0.15590000000000001,0.60660000000000003,-0.3206,-0.62809999999999999]
["Net Financing Cash Flow / Sales",-3.9699999999999999E-2,-4.9000000000000002E-2,-2.9700000000000001E-2,-4.6300000000000001E-2,-6.3799999999999996E-2]
["Exchange Rate Effect","(175M)","(281M)","(394M)","(434M)","314M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(4.94B)","(28M)","(911M)","(48M)","(480M)"]
["Free Cash Flow","11.25B","12.16B","3.85B","5.92B","14.66B"]
["Free Cash Flow Growth","-",8.1699999999999995E-2,-0.68320000000000003,0.53580000000000005,1.4774]
["Free Cash Flow Yield","-","-","-","-",4.7000000000000002E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:53 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.27]
[-27.65]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.61]
[23.24]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.13]
[0]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"XOM Summary","index":123,"n_rows":272,"n_cols":4,"rows_kept":272,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 7 mins"]
["S&P 500"]
[2901.32]
["+0.19(+0.01%)"]
["Dow 30"]
[25960.7]
["-26.22(-0.10%)"]
["Nasdaq"]
[8111.83]
["+23.46(+0.29%)"]
["Russell 2000"]
[1738.77]
["+6.42(+0.37%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.5]
["+0.50(+0.04%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.50%)"]
["Exxon Mobil Corporation (XOM)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["80.13-0.38 (-0.47%)"]
["As of 3:53PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",80.510000000000005]
["Open",80.239999999999995]
["Bid","80.14 x 2900"]
["Ask","80.15 x 4000"]
["Day's Range","79.78 - 80.46"]
["52 Week Range","72.16 - 89.30"]
["Volume",6694109]
["Avg. Volume",11167436]
["Market Cap","339.255B"]
["Beta",0.8]
["PE Ratio (TTM)",16.329999999999998]
["EPS (TTM)",4.91]
["Earnings Date","Oct 25, 2018 - Oct 29, 2018"]
["Forward Dividend & Yield","3.28 (4.07%)"]
["Ex-Dividend Date",43322]
["1y Target Est",88.88]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","339.26B"]
["Enterprise Value 3","386.45B"]
["Trailing P/E ",16.329999999999998]
["Forward P/E 1",14.57]
["PEG Ratio (5 yr expected) 1",0.8]
["Price/Sales (ttm)",1.29]
["Price/Book (mrq)",1.81]
["Enterprise Value/Revenue 3",1.47]
["Enterprise Value/EBITDA 6",10.49]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",7.9500000000000001E-2]
["Operating Margin (ttm)",7.0499999999999993E-2]
["Management Effectiveness"]
["Return on Assets (ttm)",3.3599999999999998E-2]
["Return on Equity (ttm)",0.11210000000000001]
["Income Statement"]
["Revenue (ttm)","263.4B"]
["Revenue Per Share (ttm)",61.7]
["Quarterly Revenue Growth (yoy)",0.26400000000000001]
["Gross Profit (ttm)","78.39B"]
["EBITDA ","36.85B"]
["Net Income Avi to Common (ttm)","20.95B"]
["Diluted EPS (ttm)",4.91]
["Quarterly Earnings Growth (yoy)",0.17899999999999999]
["Balance Sheet"]
["Total Cash (mrq)","3.43B"]
["Total Cash Per Share (mrq)",0.81]
["Total Debt (mrq)","41.22B"]
["Total Debt/Equity (mrq)",21.3]
["Current Ratio (mrq)",0.81]
["Book Value Per Share (mrq)",44.22]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","31.25B"]
["Levered Free Cash Flow (ttm)","11.84B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.8]
["52-Week Change 3",5.4800000000000001E-2]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",89.3]
["52 Week Low 3",72.16]
["50-Day Moving Average 3",81.3]
["200-Day Moving Average 3",79.03]
["Share Statistics"]
["Avg Vol (3 month) 3","11.17M"]
["Avg Vol (10 day) 3","11.55M"]
["Shares Outstanding 5","4.23B"]
["Float ","4.22B"]
["% Held by Insiders 1",8.9999999999999998E-4]
["% Held by Institutions 1",0.54549999999999998]
["Shares Short (Aug 15, 2018) 4","27.37M"]
["Short Ratio (Aug 15, 2018) 4",2.66]
["Short % of Float (Aug 15, 2018) 4",6.4999999999999997E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",6.4999999999999997E-3]
["Shares Short (prior month Jul 13, 2018) 4","32.22M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",3.28]
["Forward Annual Dividend Yield 4",4.07E-2]
["Trailing Annual Dividend Rate 3",3.13]
["Trailing Annual Dividend Yield 3",3.8899999999999997E-2]
["5 Year Average Dividend Yield 4",3.32]
["Payout Ratio 4",0.63749999999999996]
["Dividend Date 3",43353]
["Ex-Dividend Date 4",43322]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",37091]
[]
["Yahoo Finance Video•5 hours ago"]
["Gas prices climb as Labor Day holiday weekend kicks off"]
["A year ago gas prices were 38 cents less during the Labor Day holiday weekend. Yahoo Finance’s Dan Howley joins Robert Sinclair of AAA to discuss what we can expect this holiday weekend and if we could see oil prices drop anytime soon."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Yahoo Finance Video•9 hours ago"]
["Yahoo Finance Live: Market Movers - Aug 31st, 2018"]
["Yahoo Finance's LIVE stock market coverage and analysis."]
[]
["Zacks•6 hours ago"]
["Stock Market News For Aug 31, 2018"]
["Wall Street ended its four day winning streak on Thursday as trade related conflicts between the United States and China reared its head again."]
[]
["Motley Fool•8 hours ago"]
["5 LNG Export Projects Investors Should Know About"]
["The United States is slated to become the world's third-largest exporter of liquefied natural gas by 2020. These facilities will get the party started."]
[]
["Zacks•9 hours ago"]
["Exxon (XOM) Discovers Oil in Hammerhead -1 Exploration Well"]
["Exxon (XOM) hits oil offshore Guyana at the Hammerhead-1 well, which is the ninth discovery in the Stabroek Block."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Motley Fool•10 hours ago"]
["3 Top Stocks With High Dividend Yields"]
["ExxonMobil, General Motors, and GEO Group are top stocks even though they sport dividends with high yields."]
["Reuters•12 hours ago"]
["ExxonMobil offers Nov cargo from Australia's Gorgon LNG - sources"]
["ExxonMobil Corp has offered to sell a liquefied natural gas cargo from the 15.6-million-tonnes-a-year Gorgon LNG plant in Australia for November, two industry sources said on Friday. Bids were due on Sept. ..."]
[]
["Motley Fool•23 hours ago"]
["Hess Corp.'s Giant Oil Find Just Keeps Growing"]
["The U.S. oil company’s exploration partnership with ExxonMobil offshore Guyana continues paying dividends."]
[]
["Simply Wall St.•yesterday"]
["Why Exxon Mobil Corporation (NYSE:XOM) Is A Dividend Rockstar"]
["There is a lot to be liked about Exxon Mobil Corporation (NYSE:XOM) as an income stock, over the past 10 years it has returned an average of 3.0% per year.Read More..."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Zacks•yesterday"]
["Oil Finds Higher Ground After U.S. Crude Inventories Fall"]
["U.S. crude oil stockiles fell sharply last week as exports rose to an average of 1.78 million barrels per day, the Energy Information Administration said on Wednesday."]
["Business Wire•yesterday"]
["ExxonMobil Adds Ninth Discovery Offshore Guyana"]
["IRVING, Texas-- -- Hammerhead-1 well encounters 197 feet of high-quality, oil-bearing sandstone Discovery adds to estimated resource of more than 4 billion barrels Maximum offshore value creation through rapid development and accelerated exploration ExxonMobil has made its ninth discovery offshore Guyana at the Hammerhead-1 well, marking its fifth discovery on the Stabroek Block in the past year and ..."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["CVX",118.58,-1.23,-1.03E-2]
["Chevron Corporation"]
["JNJ",134.47,-0.48,-3.5999999999999999E-3]
["Johnson & Johnson"]
["PG",82.93,-0.48,-5.7999999999999996E-3]
["Procter & Gamble Company (The)"]
["KO",44.53,-0.42,-9.2999999999999992E-3]
["Coca-Cola Company (The)"]
["COP",73.438400000000001,-0.1216,-1.6999999999999999E-3]
["ConocoPhillips"]
["Recommendation Rating"]
[]
[2.8]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (18)"]
[]
["Current 80.13"]
["Average 88.88"]
["Low 70.00"]
["High 110.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"XOM Mktw Sum","index":124,"n_rows":935,"n_cols":5,"rows_kept":935,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Exxon Mobil Corp."]
["NYSE: XOM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Exxon Mobil Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:54 p.m."]
[]
["XOM"]
["/quotes/zigman/203975/composite"]
[]
["$"]
[]
[80.150000000000006]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 6.27m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/203975/composite"]
[]
["Previous close"]
[]
[80.510000000000005]
[]
[80.150000000000006]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[79.77]
[]
[80.459999999999994]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.16]
[]
[89.3]
[]
[]
[]
["Company Description"]
[]
["Exxon Mobil Corp. engages in the exploration, development, and distribution of oil, gas, and petroleum products. It operates through the following segments: Upstream, Downstream, and Chemical. The Upstream segment produces crude oil and natural gas. The Downstream segment manufactures and trades pet..."]
[]
["Exxon Mobil Corp. engages in the exploration, development, and distribution of oil, gas, and petroleum products. It operates through the following segments: Upstream, Downstream, and Chemical. The Upstream segment produces crude oil and natural gas. The Downstream segment manufactures and trades petroleum products. The Chemical segment offers petrochemicals. The company was founded by John D. Rockefeller in 1882 and is headquartered in Irving, TX."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[17.46]
[]
["P/E Ratio (with extraordinary items)"]
[]
[16.48]
[]
["P/E Ratio (without extraordinary items)"]
[]
[18.059999999999999]
[]
["Price to Sales Ratio"]
[]
[1.5]
[]
["Price to Book Ratio"]
[]
[1.89]
[]
["Price to Cash Flow Ratio"]
[]
[11.84]
[]
["Enterprise Value to EBITDA"]
[]
[11.77]
[]
["Enterprise Value to Sales"]
[]
[1.53]
[]
["Total Debt to Enterprise Value"]
[]
[0.11]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[3330927]
[]
["Income Per Employee"]
[]
[276826]
[]
["Receivables Turnover"]
[]
[10.09]
[]
["Total Asset Turnover"]
[]
[0.7]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[0.82]
[]
["Quick Ratio"]
[]
[0.52]
[]
["Cash Ratio"]
[]
[0.05]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[22.74]
[]
["Operating Margin"]
[]
[5.43]
[]
["Pretax Margin"]
[]
[7.87]
[]
["Net Margin"]
[]
[8.31]
[]
["Return on Assets"]
[]
[5.81]
[]
["Return on Equity"]
[]
[11.1]
[]
["Return on Total Capital"]
[]
[8.9600000000000009]
[]
["Return on Invested Capital"]
[]
[9.65]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[22.56]
[]
["Total Debt to Total Capital"]
[]
[18.41]
[]
["Total Debt to Total Assets"]
[]
[12.14]
[]
["Long-Term Debt to Equity"]
[]
[13]
[]
["Long-Term Debt to Total Capital"]
[]
[10.61]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Darren W. Woods",52,2012,"Chairman, President & Chief Executive Officer"]
["Mr. Andrew P. Swiger",60,1978,"Chief Financial Officer & Senior VP"]
["Mr. Stephen M. Greenlee",60,2010,"Vice President"]
["Mr. Peter Trelenberg","-",2011,"Manager-Environmental Policy & Planning"]
["Mr. Neil A. Chapman",55,2015,"Senior Vice President"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43231,"Neil A. Chapman",1240,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43171,"David S. Rosenthal",7547,"  ",567307]
[null,"Vice President and Controller"]
[43159,"Randall M. Ebner",13,"  Gift at $0 per share. ",0]
[null,"Vice President & Gen. Counsel"]
[43159,"Randall M. Ebner",234,"  Gift at $0 per share. ",0]
[null,"Vice President & Gen. Counsel"]
[43159,"Randall M. Ebner",436,"  Gift at $0 per share. ",0]
[null,"Vice President & Gen. Counsel"]
[43159,"Randall M. Ebner",130,"  Gift at $0 per share. ",0]
[null,"Vice President & Gen. Counsel"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43137,"Michael James Dolan",381,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43132,"Steven Albert Kandarian",8000,"  Award at $0 per share. ",0]
[null,"Director"]
[43102,"Michael J. Boskin",2500,"  Award at $0 per share. ",0]
[null,"Director"]
[43102,"Steven S. Reinemund",2500,"  Award at $0 per share. ",0]
[null,"Director"]
[43102,"Samuel J. Palmisano",2500,"  Award at $0 per share. ",0]
[null,"Director"]
[43102,"Kenneth C. Frazier",2500,"  Award at $0 per share. ",0]
[null,"Director"]
[43102,"Ursula M. Burns",2500,"  Award at $0 per share. ",0]
[null,"Director"]
[43102,"William C. Weldon",2500,"  Award at $0 per share. ",0]
[null,"Director"]
[43102,"Douglas R. Oberhelman",2500,"  Award at $0 per share. ",0]
[null,"Director"]
[43102,"Angela F. Braly",2500,"  Award at $0 per share. ",0]
[null,"Director"]
[43102,"Susan K. Avery",2500,"  Award at $0 per share. ",0]
[null,"Director"]
[43087,"Sara N. Ortwein",3000,"  Gift at $0 per share. ",0]
[null,"Executive Officer"]
[43084,"Dennis G. Wascom",2412,"  Disposition at $83.04 per share. ",200292]
[null,"Vice President"]
[43083,"Neil A. Chapman",12000,"  Disposition at $83.05 per share. ",996600]
[null,"Senior Vice President"]
[43081,"Bryan W Milton",7281,"  Disposition at $83.24 per share. ",606070]
[null,"Vice President"]
["/news/latest/company/us/xom"]
[]
["MarketWatch News on XOM"]
[]
["Equinor eyes wind farm to power offshore platforms"]
[]
["4:42 a.m. Aug. 28, 2018"]
[]
["- MarketWatch.com"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["U.S. companiesâ€™ sales growth is accelerating â€” here are the biggest winners"]
[]
["5:53 p.m. Aug. 9, 2018"]
[]
["- Philip van Doorn"]
[]
["Probe of Exxonâ€™s climate-change investor disclosures dropped by SEC"]
[]
["2:13 p.m. Aug. 3, 2018"]
[]
["- Dave Michaels"]
[]
["BP profit shoots up, boosted by higher oil prices"]
[]
["6:56 a.m. July 31, 2018"]
[]
["- MarketWatch.com"]
[]
["PwC doing double duty as auditor and tax lobbyist"]
[]
["9:36 a.m. July 30, 2018"]
[]
["- Francine McKenna"]
[]
["Stock market ends lower after disappointing results from Twitter, bellwethers "]
[]
["4:33 p.m. July 27, 2018"]
[]
["- Barbara Kollmeyer"]
[]
["Exxon is getting punished as profit disappoints"]
[]
["2:13 p.m. July 27, 2018"]
[]
["- Claudia Assis"]
[]
["Stocks edge higher at the open, set to notch weekly gains as GDP comes in at fastest pace in 4 years"]
[]
["9:33 a.m. July 27, 2018"]
[]
["- Mark DeCambre"]
[]
["Carmaggedon? Big hits to GM, Ford and Fiat Chryslerâ€™s stocks are â€˜rattling nervesâ€™"]
[]
["8:45 a.m. July 27, 2018"]
[]
["- Victor Reklaitis"]
[]
["Exxon Mobil shares fall 2.2% premarket after earnings fall short of estimates"]
[]
["8:09 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Exxon's stock extends slide, falls 1.9% premarket after Q2 results"]
[]
["8:05 a.m. July 27, 2018"]
[]
["- Tomi Kilgore"]
[]
["Exxon Mobil Q2 hurt by 'significant scheduled maintenance '"]
[]
["8:03 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Exxon Mobil shares slide 0.9% premarket"]
[]
["8:02 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Exxon Mobil Q2 FactSet EPS consensus $1.27; revenue $74.153 bln"]
[]
["8:02 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Exxon Mobil Q2 revenue $73.5 bln vs. $58.1 bln"]
[]
["8:02 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Exxon Mobil Q2 EPS 92 cents vs. 78 cents"]
[]
["8:01 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["These four fund managers and 30 analysts figured out how to consistently beat the S&P 500"]
[]
["7:10 a.m. July 27, 2018"]
[]
["- Philip van Doorn"]
[]
["Saudi Aramco urged to take on debt as IPO stalls"]
[]
["6:28 p.m. July 26, 2018"]
[]
["- MarketWatch.com"]
[]
["Hereâ€™s what to do with oil stocks and ETFs as oil prices crash"]
[]
["11:41 a.m. July 17, 2018"]
[]
["- Nigam Arora"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/xom"]
[]
["Other News on XOM"]
[]
["Here Are the Five Least Volatile Exploration & Production Stocks "]
[]
["2:28 p.m. Today2:28 p.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["5 LNG Export Projects Investors Should Know About"]
[]
["7:35 a.m. Today7:35 a.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["3 Top Stocks With High Dividend Yields"]
[]
["6:00 a.m. Today6:00 a.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["Texas oil production drops for first time since February 2017"]
[]
["5:55 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Hess Corp.'s Giant Oil Find Just Keeps Growing"]
[]
["5:04 p.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["Imperial Oil plans 10% cut in Canada oil sands emissions"]
[]
["2:15 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["A Middle-Class Millennial's Personal Investment Portfolio And Rationale"]
[]
["1:16 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Buy Oil Stocks For The Last 4 Months Of The Year"]
[]
["11:50 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["How To Retire At 63 With A Measly Half-Million"]
[]
["10:24 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Natural Gas Price Dips as Inventory Rises Above Estimates"]
[]
["10:16 a.m. Aug. 30, 2018"]
[]
["- 247WallSt.com"]
[]
["Exxon Adds to Offshore Guyana Discoveries"]
[]
["9:42 a.m. Aug. 30, 2018"]
[]
["- 247WallSt.com"]
[]
["Hess announces another oil discovery offshore Guyana"]
[]
["9:29 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["3 Top Index Funds to Keep You in the Investing Game"]
[]
["8:52 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["Wall Street Breakfast: Fresh Pain For EM Currencies"]
[]
["6:57 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Exxon to get more Russian sanction docs"]
[]
["4:35 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["One Of The Best High-Yield Dividend Aristocrats You Can Buy Today"]
[]
["11:26 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["BP Prudhoe Bay Trust Is Best Avoided"]
[]
["11:50 a.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Crude Oil Price Moves Up Following Sizable Inventory Decline"]
[]
["10:22 a.m. Aug. 29, 2018"]
[]
["- 247WallSt.com"]
[]
["Why ExxonMobil Commands Premium Valuations "]
[]
["2:00 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Short Interest in XOM Has Fallen "]
[]
["1:59 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Exxon Mobil Corp."]
[]
["5959 Las Colinas Boulevard"]
[]
["Irving, Texas 75039-2298"]
[]
["Phone"]
[]
["1 9729406000"]
[]
["Industry"]
[]
["Major Oil & Gas"]
[]
["Sector"]
[]
["Companies on the Energy Service"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$237.16B"]
[]
["Net Income"]
[]
["$19.71B"]
[]
["2017 Sales Growth"]
[]
[0.20100000000000001]
[]
["Employees"]
[]
[71200]
[]
["Annual Report for XOM"]
[]
["/news/pressrelease/company/us/xom"]
[]
["Press Releases on XOM"]
[]
["Enhanced Oil Recovery Market 2018 Global Analysis, Industry Demand, Trends, Size, Opportunities, Forecast 2023"]
[]
["11:57 a.m. Today11:57 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Synthetic Rubber Market is Expected to Exceed US$ 45 Billion by 2023"]
[]
["9:53 a.m. Today9:53 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Mobil 1TM Annual Protection â€˜20K Road Tripâ€™ Clocks Final Mile at the Indianapolis Motor Speedway"]
[]
["8:00 a.m. Today8:00 a.m. Aug. 31, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Plastic Additives 2018 Global Market Size, Share, Swot Analysis, Top 5 Company Profiles, Import, Export and Sales Forecast to 2023"]
[]
["3:23 a.m. Today3:23 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Agricultural Films Market is Determined to Cross US$ 11.0 Billion by 2023"]
[]
["8:58 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Motor Oil Market Forecast 2025 by Major Players such as SHELL, EXXONMOBIL, BP-CASTROL"]
[]
["5:32 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Aviation Lubricant Market Expected To Be Worth US$ 2.50 Billion By 2023"]
[]
["10:06 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Plasticizers Market is Determined to Cross US$ 16 Billion by 2023"]
[]
["9:05 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Agricultural Films Market 2018-2022"]
[]
["8:05 a.m. Aug. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Phthalic Anhydride and Derivatives Market 2018 Global Analysis, Opportunities And Forecast To 2023"]
[]
["8:04 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Automotive Lubricants Market is Expected to Exceed513 million by 2022"]
[]
["12:44 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["The global paraxylene market size is expected to reach USD 66.9 billion by 2022"]
[]
["9:54 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["1 Decene Market Key Manufactures and Opportunity Analysis By 2023"]
[]
["9:43 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Oil Refineries Market Report 2018-2028"]
[]
["2:26 p.m. Aug. 23, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The global marine lubricants market is estimated to be USD 5.98 billion in 2018 and is projected to reach USD 6.66 billion by 2023, at a CAGR of 2.17% from 2018 to 2023"]
[]
["2:36 p.m. Aug. 22, 2018"]
[]
["- PR Newswire - PRF"]
[]
["1 Decene Market to touch US$ 1273 Billion By 2023"]
[]
["8:57 a.m. Aug. 22, 2018"]
[]
["- Heraldkeeper"]
[]
["The global plastic additive market is expected to reach an estimated $50 billion by 2023 with a CAGR of 4.2% from 2018 to 2023"]
[]
["3:02 p.m. Aug. 21, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Aviation Lubricant Market Size is Projected to be Around US$ 2.50 Billion By 2023"]
[]
["1:15 p.m. Aug. 21, 2018"]
[]
["- Heraldkeeper"]
[]
["The global ethylene vinyl acetate market is expected to reach an estimated $9.9 billion by 2023 with a CAGR of 4.8% from 2018 to 2023"]
[]
["3:02 p.m. Aug. 20, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Plasticizers Market Size is Projected to be Around US$ 16 Billion by 2023"]
[]
["10:44 a.m. Aug. 20, 2018"]
[]
["- Heraldkeeper"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:54 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25960.720000000001]
[-26.2]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.03]
[23.66]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.32]
[0.19]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"XOM Mkwt Basic","index":125,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"XOM Yahoo Gr","index":126,"n_rows":237,"n_cols":5,"rows_kept":237,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 6 mins"]
["S&P 500"]
[2901.05]
["-0.08(-0.00%)"]
["Dow 30"]
[25957.599999999999]
["-29.32(-0.11%)"]
["Nasdaq"]
[8112.25]
["+23.89(+0.30%)"]
["Russell 2000"]
[1738.74]
["+6.39(+0.37%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.5999999999999]
["+0.60(+0.05%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.50%)"]
["Exxon Mobil Corporation (XOM)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["80.11-0.40 (-0.50%)"]
["As of 3:54PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",80.510000000000005]
["Open",80.239999999999995]
["Bid","80.14 x 2900"]
["Ask","80.15 x 4000"]
["Day's Range","79.78 - 80.46"]
["52 Week Range","72.16 - 89.30"]
["Volume",6725349]
["Avg. Volume",11167436]
["Market Cap","339.172B"]
["Beta",0.8]
["PE Ratio (TTM)",16.329999999999998]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","3.28 (4.07%)"]
["Ex-Dividend Date",43322]
["1y Target Est",88.88]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",15,14,14,20]
["Avg. Estimate",1.29,1.33,4.5599999999999996,5.5]
["Low Estimate",1.1399999999999999,1.0900000000000001,4.1399999999999997,3.97]
["High Estimate",1.53,1.66,5.09,7.04]
["Year Ago EPS",0.93,0.88,3.59,4.5599999999999996]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",5,5,8,9]
["Avg. Estimate","73.75B","82.2B","312.31B","316.89B"]
["Low Estimate","70.72B","71.49B","287.23B","273.88B"]
["High Estimate","78.87B","109.87B","346.46B","385.79B"]
["Year Ago Sales","66.17B","66.52B","244.36B","312.31B"]
["Sales Growth (year/est)",0.115,0.23599999999999999,0.27800000000000002,1.4999999999999999E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",0.86,1.04,1.1200000000000001,1.27]
["EPS Actual",0.93,0.88,1.0900000000000001,0.92]
["Difference",7.0000000000000007E-2,-0.16,-0.03,-0.35]
["Surprise %",8.1000000000000003E-2,-0.154,-2.7E-2,-0.27600000000000002]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",1.29,1.33,4.5599999999999996,5.5]
["7 Days Ago",1.28,1.33,4.55,5.45]
["30 Days Ago",1.3,1.33,4.74,5.42]
["60 Days Ago",1.35,1.31,4.92,5.4]
["90 Days Ago",1.28,1.23,4.83,5.2]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days",1,1,1,2]
["Up Last 30 Days",1,1,1,3]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","XOM","Industry","Sector","S&P 500"]
["Current Qtr.",0.38700000000000001,"N/A","N/A",0.47]
["Next Qtr.",0.51100000000000001,"N/A","N/A",0.46]
["Current Year",0.27,"N/A","N/A",0.22]
["Next Year",0.20599999999999999,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.22090000000000001,"N/A","N/A",0.11]
["Past 5 Years (per annum)",-0.1729,"N/A","N/A","N/A"]
[]
["Yahoo Finance Video•5 hours ago"]
["Gas prices climb as Labor Day holiday weekend kicks off"]
["A year ago gas prices were 38 cents less during the Labor Day holiday weekend. Yahoo Finance’s Dan Howley joins Robert Sinclair of AAA to discuss what we can expect this holiday weekend and if we could see oil prices drop anytime soon."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Yahoo Finance Video•9 hours ago"]
["Yahoo Finance Live: Market Movers - Aug 31st, 2018"]
["Yahoo Finance's LIVE stock market coverage and analysis."]
[]
["Zacks•6 hours ago"]
["Stock Market News For Aug 31, 2018"]
["Wall Street ended its four day winning streak on Thursday as trade related conflicts between the United States and China reared its head again."]
[]
["Motley Fool•8 hours ago"]
["5 LNG Export Projects Investors Should Know About"]
["The United States is slated to become the world's third-largest exporter of liquefied natural gas by 2020. These facilities will get the party started."]
[]
["Zacks•9 hours ago"]
["Exxon (XOM) Discovers Oil in Hammerhead -1 Exploration Well"]
["Exxon (XOM) hits oil offshore Guyana at the Hammerhead-1 well, which is the ninth discovery in the Stabroek Block."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Motley Fool•10 hours ago"]
["3 Top Stocks With High Dividend Yields"]
["ExxonMobil, General Motors, and GEO Group are top stocks even though they sport dividends with high yields."]
["Reuters•12 hours ago"]
["ExxonMobil offers Nov cargo from Australia's Gorgon LNG - sources"]
["ExxonMobil Corp has offered to sell a liquefied natural gas cargo from the 15.6-million-tonnes-a-year Gorgon LNG plant in Australia for November, two industry sources said on Friday. Bids were due on Sept. ..."]
[]
["Motley Fool•23 hours ago"]
["Hess Corp.'s Giant Oil Find Just Keeps Growing"]
["The U.S. oil company’s exploration partnership with ExxonMobil offshore Guyana continues paying dividends."]
[]
["Simply Wall St.•yesterday"]
["Why Exxon Mobil Corporation (NYSE:XOM) Is A Dividend Rockstar"]
["There is a lot to be liked about Exxon Mobil Corporation (NYSE:XOM) as an income stock, over the past 10 years it has returned an average of 3.0% per year.Read More..."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Zacks•yesterday"]
["Oil Finds Higher Ground After U.S. Crude Inventories Fall"]
["U.S. crude oil stockiles fell sharply last week as exports rose to an average of 1.78 million barrels per day, the Energy Information Administration said on Wednesday."]
["Business Wire•yesterday"]
["ExxonMobil Adds Ninth Discovery Offshore Guyana"]
["IRVING, Texas-- -- Hammerhead-1 well encounters 197 feet of high-quality, oil-bearing sandstone Discovery adds to estimated resource of more than 4 billion barrels Maximum offshore value creation through rapid development and accelerated exploration ExxonMobil has made its ninth discovery offshore Guyana at the Hammerhead-1 well, marking its fifth discovery on the Stabroek Block in the past year and ..."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["CVX",118.57,-1.24,-1.04E-2]
["Chevron Corporation"]
["JNJ",134.44999999999999,-0.5,-3.7000000000000002E-3]
["Johnson & Johnson"]
["PG",82.91,-0.5,-6.0000000000000001E-3]
["Procter & Gamble Company (The)"]
["KO",44.52,-0.43,-9.5999999999999992E-3]
["Coca-Cola Company (The)"]
["COP",73.405000000000001,-0.155,-2.0999999999999999E-3]
["ConocoPhillips"]
["Recommendation Rating"]
[]
[2.8]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (18)"]
[]
["Current 80.11"]
["Average 88.88"]
["Low 70.00"]
["High 110.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"XOM Mktwth Gr","index":127,"n_rows":381,"n_cols":5,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Exxon Mobil Corp."]
["NYSE: XOM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Exxon Mobil Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:54 p.m."]
[]
["XOM"]
["/quotes/zigman/203975/composite"]
[]
["$"]
[]
[80.12]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 6.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/203975/composite"]
[]
["Previous close"]
[]
[80.510000000000005]
[]
[80.12]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[79.77]
[]
[80.459999999999994]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.16]
[]
[89.3]
[]
[]
["Snapshot"]
["Average Recommendation:","Hold","Average Target Price:",88.08]
["Number of Ratings:",22,"Current Quarters Estimate:",1.29]
["FY Report Date:",43435,"Current Year's Estimate:",4.6500000000000004]
["Last Quarter's Earnings:",0.92,"Median PE on CY Estimate:",17.579999999999998]
["Year Ago Earnings:",3.67,"Next Fiscal Year Estimate:",5.52]
[null,null,"Median PE on Next FY Estimate:",14.64]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",15,14,21,21]
["Mean Estimate",1.29,1.33,4.6500000000000004,5.52]
["High Estimates",1.53,1.66,5.0999999999999996,7.04]
["Low Estimates",1.1399999999999999,1.0900000000000001,4.33,4.59]
["Coefficient Variance",8.61,15,5.7,10.56]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",8,7,9]
["OVERWEIGHT",0,0,0]
["HOLD",11,12,11]
["UNDERWEIGHT",0,0,0]
["SELL",3,3,3]
["MEAN","Hold","Hold","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["How Deereâ€™s Agriculture & Turf Segment Performed in Q3 2018"]
[]
["12:11 p.m. Aug. 21, 2018"]
[]
["- MarketRealist.com"]
[]
["BP Stock Up on Its Q2 2018 Earnings Release Day"]
[]
["8:49 a.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["BPâ€™s Q2 2018 Results Boosted by Robust Upstream Earnings"]
[]
["8:48 a.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Do Wall Street Analysts Like Chevron?"]
[]
["1:49 p.m. Aug. 22, 2018"]
[]
["- MarketRealist.com"]
[]
["BP Stock: Analysts Are Mostly on the Fence"]
[]
["1:22 p.m. Aug. 16, 2018"]
[]
["- MarketRealist.com"]
[]
["Comparing Analystsâ€™ Ratings for XOM, CVX, Shell, and BP Post-Q2"]
[]
["10:58 a.m. Aug. 3, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:54 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25957.7]
[-29.22]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.9]
[23.54]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.1]
[-0.03]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"XOM Income Qtr","index":128,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Exxon Mobil Corp."]
["NYSE: XOM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Exxon Mobil Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:54 p.m."]
[]
["XOM"]
["/quotes/zigman/203975/composite"]
[]
["$"]
[]
[80.12]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 6.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/203975/composite"]
[]
["Previous close"]
[]
[80.510000000000005]
[]
[80.12]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[79.77]
[]
[80.459999999999994]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.16]
[]
[89.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Exxon Mobil Corp."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","55.24B","58.55B","50.83B","65.44B","71.46B"]
["Sales Growth","-",0.06,-0.1318,0.2873,9.1999999999999998E-2]
["Cost of Goods Sold (COGS) incl. D&A","43.77B","44.93B","51.52B","49.54B","55.17B"]
["COGS excluding D&A","39.12B","40.05B","46.48B","45.07B","50.58B"]
["Depreciation & Amortization Expense","4.65B","4.88B","5.04B","4.47B","4.59B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",2.6599999999999999E-2,0.1467,-3.85E-2,0.1137]
["Gross Income","11.47B","13.62B","(687M)","15.9B","16.29B"]
["Gross Income Growth","-",0.18759999999999999,-1.0504,24.144100000000002,2.4500000000000001E-2]
["Gross Profit Margin","-","-","-","-",0.22800000000000001,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","2.63B","2.73B","3B","3.08B","3.3B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","2.63B","2.73B","3B","3.08B","3.3B"]
["SGA Growth","-",3.6900000000000002E-2,0.1024,2.6599999999999999E-2,7.0400000000000004E-2]
["Other Operating Expense","6.58B","6.95B","10.3B","8.15B","8.38B"]
["Unusual Expense","-","-","800M","-","-"]
["EBIT after Unusual Expense","-","-","(800M)","-","-"]
["Non Operating Income/Expense","526M","278M","530M","865M","316M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","1.53B","1.47B","673M","1.91B","1.73B"]
["Interest Expense","158M","111M","186M","204M","147M"]
["Interest Expense Growth","-",-0.29749999999999999,0.67569999999999997,9.6799999999999997E-2,-0.27939999999999998]
["Gross Interest Expense","158M","111M","186M","204M","147M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","4.16B","5.58B","3.02B","7.24B","6.51B"]
["Pretax Income Growth","-",0.34339999999999998,-0.45960000000000001,1.3996999999999999,-0.10059999999999999]
["Pretax Margin","-","-","-","-",9.11E-2,"NA"]
["Income Tax","892M","1.5B","(5.39B)","2.46B","2.53B"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","3.26B","4.09B","8.41B","4.78B","3.99B"]
["Minority Interest Expense","(86M)","115M","29M","133M","36M"]
["Net Income","3.35B","3.97B","8.38B","4.65B","3.95B"]
["Net Income Growth","-",0.18509999999999999,1.1108,-0.4451,-0.15049999999999999]
["Net Margin Growth","-","-","-","-",5.5300000000000002E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","3.35B","3.97B","8.38B","4.65B","3.95B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","3.35B","3.97B","8.38B","4.65B","3.95B"]
["EPS (Basic)",0.78,0.93,1.98,1.0900000000000001,0.92]
["EPS (Basic) Growth","-",0.1923,1.1256999999999999,-0.4486,-0.156]
["Basic Shares Outstanding","4.27B","4.27B","4.24B","4.27B","4.27B"]
["EPS (Diluted)",0.78,0.93,1.96,1.0900000000000001,0.92]
["EPS (Diluted) Growth","-",0.1923,1.1102000000000001,-0.4446,-0.156]
["Diluted Shares Outstanding","4.27B","4.27B","4.27B","4.27B","4.27B"]
["EBITDA","6.92B","8.82B","(8.95B)","9.14B","9.2B"]
["EBITDA Growth","-",0.27610000000000001,-2.0146000000000002,2.0207999999999999,7.0000000000000001E-3]
["EBITDA Margin","-","-","-","-",0.1288,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:54 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25957.7]
[-29.22]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.9]
[23.54]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.1]
[-0.03]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"XOM Balance Qtr","index":129,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Exxon Mobil Corp."]
["NYSE: XOM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Exxon Mobil Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:54 p.m."]
[]
["XOM"]
["/quotes/zigman/203975/composite"]
[]
["$"]
[]
[80.13]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 6.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/203975/composite"]
[]
["Previous close"]
[]
[80.510000000000005]
[]
[80.13]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[79.77]
[]
[80.459999999999994]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.16]
[]
[89.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Exxon Mobil Corp."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","4.04B","4.27B","3.18B","4.13B","3.43B"]
["Cash Only","4.04B","4.27B","3.18B","4.13B","3.43B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",5.5399999999999998E-2,-0.25530000000000003,0.2984,-0.16850000000000001]
["Cash & ST Investments / Total Assets",1.18E-2,1.2200000000000001E-2,9.1000000000000004E-3,1.18E-2,9.7999999999999997E-3]
["Total Accounts Receivable","21.29B","23.26B","25.6B","24.69B","26.99B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","611M","-","-"]
["Bad Debt/Doubtful Accounts","-","-","(611M)","-","-"]
["Other Receivables","-","-","4.32B","-","-"]
["Accounts Receivable Growth","-",9.2700000000000005E-2,0.1003,-3.56E-2,9.35E-2]
["Accounts Receivable Turnover",2.59,2.52,1.99,2.65,2.65]
["Inventories","15.31B","16.74B","16.99B","18.05B","18.48B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.54B","1.48B","1.37B","1.46B","1.65B"]
["Miscellaneous Current Assets","1.54B","1.48B","1.37B","1.46B","1.65B"]
["Total Current Assets","42.18B","45.75B","47.13B","48.32B","50.56B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","252.99B","255.56B","252.63B","250.35B","248.21B"]
["Property, Plant & Equipment - Gross","-","-","477.19B","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","-","224.56B","-","-"]
["Total Investments and Advances","-","-","33.64B","-","-"]
["Other Long-Term Investments","-","-","174M","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","-","-","-","-","-"]
["Net Goodwill","-","-","-","-","-"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","47.85B","48.12B","11.97B","50.16B","50.03B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","343.01B","349.43B","348.69B","348.83B","348.79B"]
["Assets - Total - Growth","-",1.8700000000000001E-2,-2.0999999999999999E-3,4.0000000000000002E-4,-1E-4]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","17.19B","15.74B","17.93B","19.84B","20.5B"]
["Short Term Debt","17.19B","15.74B","13.16B","19.84B","20.5B"]
["Current Portion of Long Term Debt","-","-","4.77B","-","-"]
["Accounts Payable","31.1B","34.7B","21.7B","37.21B","38.49B"]
["Accounts Payable Growth","-",0.1157,-0.37459999999999999,0.71450000000000002,3.4500000000000003E-2]
["Income Tax Payable","2.66B","3.34B","3.05B","3.26B","3.46B"]
["Other Current Liabilities","-","-","15.1B","-","-"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","-","-","15.1B","-","-"]
["Total Current Liabilities","50.95B","53.78B","57.77B","60.31B","62.45B"]
["Long-Term Debt","24.75B","24.87B","24.41B","20.78B","20.72B"]
["Long-Term Debt excl. Capitalized Leases","23.53B","23.52B","23.08B","19.42B","19.19B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","1.22B","1.35B","1.33B","1.36B","1.53B"]
["Provision for Risks & Charges","20.78B","20.87B","21.13B","21.7B","21.5B"]
["Deferred Taxes","34.59B","34.43B","23.58B","26.76B","26.78B"]
["Deferred Taxes - Credit","34.59B","34.43B","26.89B","26.76B","26.78B"]
["Deferred Taxes - Debit","-","-","3.32B","-","-"]
["Other Liabilities","26.11B","26.28B","23.99B","24.37B","23.8B"]
["Other Liabilities (excl. Deferred Income)","26.11B","26.28B","23.99B","24.37B","23.8B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","157.17B","160.23B","154.19B","153.92B","155.26B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.4582,0.45850000000000002,0.44219999999999998,0.44119999999999998,0.4451]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","179.18B","182.28B","187.69B","188.2B","187.22B"]
["Common Stock Par/Carry Value","14.62B","14.78B","14.66B","14.89B","15.09B"]
["Retained Earnings","408.77B","409.45B","414.54B","415.97B","416.42B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(11.51B)","(9.44B)","(9.48B)","(10B)","(11.87B)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(225.31B)","(225.31B)","(225.25B)","(225.67B)","(225.67B)"]
["Common Equity / Total Assets",0.52239999999999998,0.52159999999999995,0.5383,0.53949999999999998,0.53680000000000005]
["Total Shareholders' Equity","179.18B","182.28B","187.69B","188.2B","187.22B"]
["Total Shareholders' Equity / Total Assets",0.52239999999999998,0.52159999999999995,0.5383,0.53949999999999998,0.53680000000000005]
["Accumulated Minority Interest","6.66B","6.92B","6.81B","6.72B","6.31B"]
["Total Equity","185.84B","189.2B","194.5B","194.91B","193.53B"]
["Liabilities & Shareholders' Equity","343.01B","349.43B","348.69B","348.83B","348.79B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:54 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25960]
[-26.92]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.26]
[23.9]
[3.0000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.35]
[0.22]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"XOM Cash Qtr","index":130,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Exxon Mobil Corp."]
["NYSE: XOM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Exxon Mobil Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:54 p.m."]
[]
["XOM"]
["/quotes/zigman/203975/composite"]
[]
["$"]
[]
[80.12]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 6.29m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/203975/composite"]
[]
["Previous close"]
[]
[80.510000000000005]
[]
[80.12]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[79.77]
[]
[80.459999999999994]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.16]
[]
[89.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Exxon Mobil Corp."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","3.26B","4.09B","8.41B","4.78B","3.99B"]
["Net Income Growth","-",0.2515,1.0585,-0.43120000000000003,-0.1666]
["Depreciation, Depletion & Amortization","4.65B","4.88B","5.04B","4.47B","4.59B"]
["Depreciation and Depletion","4.65B","4.88B","5.04B","4.47B","4.59B"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","52M","(1.11B)","3.41B","(1.09B)","538M"]
["Funds from Operations","7.97B","7.85B","8.28B","8.17B","9.11B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(1.02B)","(319M)","(873M)","351M","(1.33B)"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","6.95B","7.54B","7.41B","8.52B","7.78B"]
["Net Operating Cash Flow Growth","-",8.4599999999999995E-2,-1.6500000000000001E-2,0.14949999999999999,-8.6699999999999999E-2]
["Net Operating Cash Flow / Sales",0.1258,0.12870000000000001,0.14580000000000001,0.13020000000000001,0.1089]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(3.1B)","(4.91B)","(4.5B)","(3.35B)","(4.93B)"]
["Capital Expenditures (Fixed Assets)","(3.1B)","(4.91B)","(4.5B)","(3.35B)","(4.93B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.58589999999999998,8.3900000000000002E-2,0.25590000000000002,-0.47120000000000001]
["Capital Expenditures / Sales",-5.6099999999999997E-2,-8.3900000000000002E-2,-8.8499999999999995E-2,-5.1200000000000002E-2,-6.9000000000000006E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","154M","854M","1.41B","1.44B","307M"]
["Purchase/Sale of Investments","(55M)","(157M)","(3.56B)","(138M)","(566M)"]
["Purchase of Investments","(55M)","(157M)","(3.56B)","(138M)","(566M)"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","121M","1.66B","114M","187M","90M"]
["Net Investing Cash Flow","(2.88B)","(2.56B)","(6.54B)","(1.86B)","(5.1B)"]
["Net Investing Cash Flow Growth","-",0.11219999999999999,-1.5581,0.71560000000000001,-1.7413000000000001]
["Net Investing Cash Flow / Sales",-5.21E-2,-4.36E-2,-0.12859999999999999,-2.8400000000000002E-2,-7.1300000000000002E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(3.29B)","(3.29B)","(3.29B)","(3.29B)","(3.5B)"]
["Common Dividends","(3.29B)","(3.29B)","(3.29B)","(3.29B)","(3.5B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(13M)","(1M)","(232M)","(427M)","(2M)"]
["Repurchase of Common & Preferred Stk.","(13M)","(1M)","(232M)","(427M)","(2M)"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(1.68B)","(1.59B)","1.79B","(1.92B)","568M"]
["Change in Current Debt","(1.68B)","(1.59B)","1.79B","(1.92B)","568M"]
["Change in Long-Term Debt","-","-","-","-","-"]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt","-","-","-","-","-"]
["Other Funds","(76M)","(109M)","(105M)","(102M)","(308M)"]
["Other Uses","(76M)","(109M)","(105M)","(102M)","(308M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(5.06B)","(4.99B)","(1.84B)","(5.74B)","(3.24B)"]
["Net Financing Cash Flow Growth","-",1.4E-2,0.63170000000000004,-2.1257000000000001,0.435]
["Net Financing Cash Flow / Sales",-9.1600000000000001E-2,-8.5199999999999998E-2,-3.61E-2,-8.77E-2,-4.5400000000000003E-2]
["Exchange Rate Effect","135M","232M","(127M)","30M","(135M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(855M)","224M","(1.09B)","948M","(695M)"]
["Free Cash Flow","3.85B","2.62B","2.91B","5.17B","2.85B"]
["Free Cash Flow Growth","-",-0.31879999999999997,0.10979999999999999,0.77659999999999996,-0.44819999999999999]
["Free Cash Flow Yield","-","-","-","-",4.7000000000000002E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:54 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["2:16p"]
[]
["The tricks retirees play on themselves"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25960]
[-26.92]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.26]
[23.9]
[3.0000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.35]
[0.22]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"GE Income St","index":131,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["General Electric Co."]
["NYSE: GE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["General Electric Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:55 p.m."]
[]
["GE"]
["/quotes/zigman/227468/composite"]
[]
["$"]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 37.78m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/227468/composite"]
[]
["Previous close"]
[]
[12.77]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[12.7]
[]
[12.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[11.94]
[]
[25.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for General Electric Co."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","144.27B","117.24B","115.92B","119.87B","120.47B"]
["Sales Growth","-",-0.18729999999999999,-1.1299999999999999E-2,3.4099999999999998E-2,5.0000000000000001E-3]
["Cost of Goods Sold (COGS) incl. D&A","72.39B","79.03B","77.54B","80.22B","84.59B"]
["COGS excluding D&A","60.92B","72.61B","71.04B","73.39B","77.23B"]
["Depreciation & Amortization Expense","11.47B","6.42B","6.5B","6.84B","7.36B"]
["Depreciation","9.76B","4.95B","4.85B","5B","5.14B"]
["Amortization of Intangibles","1.71B","1.47B","1.65B","1.84B","2.22B"]
["COGS Growth","-",9.1700000000000004E-2,-1.8800000000000001E-2,3.4599999999999999E-2,5.4399999999999997E-2]
["Gross Income","71.88B","38.22B","38.37B","39.65B","35.88B"]
["Gross Income Growth","-",-0.46829999999999999,4.1000000000000003E-3,3.3099999999999997E-2,-9.4899999999999998E-2]
["Gross Profit Margin","-","-","-","-",0.2979,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","43.87B","21.08B","21.08B","21.96B","21.48B"]
["Research & Development","4.75B","4.23B","4.25B","4.78B","4.8B"]
["Other SG&A","39.12B","16.85B","16.83B","17.18B","16.68B"]
["SGA Growth","-",-0.51949999999999996,0,4.1700000000000001E-2,-2.1700000000000001E-2]
["Other Operating Expense","2.68B","3.65B","5.15B","3.75B","14.6B"]
["Unusual Expense","1.26B","445M","2.17B","4.31B","5.35B"]
["EBIT after Unusual Expense","24.08B","(445M)","(2.17B)","9.63B","(5.55B)"]
["Non Operating Income/Expense","1.67B","(529M)","1.19B","3.44B","1.12B"]
["Non-Operating Interest Income","75M","-","65M","167M","299M"]
["Equity in Affiliates (Pretax)","40M","176M","45M","76M","202M"]
["Interest Expense","9.71B","2.43B","3.09B","4.28B","4.87B"]
["Interest Expense Growth","-",-0.74970000000000003,0.27160000000000001,0.38540000000000002,0.13739999999999999]
["Gross Interest Expense","9.74B","2.46B","3.12B","4.32B","4.91B"]
["Interest Capitalized","29M","25M","26M","35M","42M"]
["Pretax Income","16.15B","10.26B","8.19B","9.03B","(8.79B)"]
["Pretax Income Growth","-",-0.36459999999999998,-0.2024,0.1031,-1.9735]
["Pretax Margin","-","-","-","-",-7.2999999999999995E-2,"NA"]
["Income Tax","676M","773M","6.49B","(464M)","(3.04B)"]
["Income Tax - Current Domestic","3.97B","(541M)","1.25B","(2.68B)","(598M)"]
["Income Tax - Current Foreign","-","2.04B","4.87B","1.73B","2.29B"]
["Income Tax - Deferred Domestic","(3.3B)","261M","492M","(754M)","(4.26B)"]
["Income Tax - Deferred Foreign","-","(982M)","(121M)","1.24B","(470M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","(21M)","(14M)","(4M)","(15M)","(11M)"]
["Consolidated Net Income","15.45B","9.48B","1.7B","9.48B","(5.76B)"]
["Minority Interest Expense","298M","(45M)","19M","(290M)","(277M)"]
["Net Income","15.16B","9.52B","1.68B","9.77B","(5.48B)"]
["Net Income Growth","-",-0.37180000000000002,-0.82379999999999998,4.8217999999999996,-1.5611999999999999]
["Net Margin Growth","-","-","-","-",-4.5499999999999999E-2,"NA"]
["Extraordinaries & Discontinued Operations","(2.12B)","5.69B","(7.8B)","(950M)","(328M)"]
["Extra Items & Gain/Loss Sale Of Assets","(1.78B)","15M","(7.59B)","(1.25B)","128M"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","(335M)","5.68B","(204M)","302M","(456M)"]
["Net Income After Extraordinaries","13.04B","15.21B","(6.12B)","8.82B","(5.81B)"]
["Preferred Dividends","-","-","18M","656M","436M"]
["Net Income Available to Common","14.82B","15.2B","1.46B","9.42B","(6.37B)"]
["EPS (Basic)",1.45,1.51,0.15,1.04,-0.73]
["EPS (Basic) Growth","-",4.3499999999999997E-2,-0.9032,6.1257000000000001,-1.7033]
["Basic Shares Outstanding","10.22B","10.05B","9.94B","9.03B","8.69B"]
["EPS (Diluted)",1.44,1.5,0.15,1.03,-0.73]
["EPS (Diluted) Growth","-",4.3099999999999999E-2,-0.9032,6.0880000000000001,-1.7119]
["Diluted Shares Outstanding","10.29B","10.12B","10.02B","9.13B","8.69B"]
["EBITDA","36.81B","19.91B","18.64B","20.78B","7.16B"]
["EBITDA Growth","-",-0.45900000000000002,-6.3700000000000007E-2,0.1143,-0.65549999999999997]
["EBITDA Margin","-","-","-","-",5.9400000000000001E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:55 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.82]
[-27.1]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.21]
[23.85]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.34]
[0.21]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"GE Balance Sheet","index":132,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["General Electric Co."]
["NYSE: GE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["General Electric Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:55 p.m."]
[]
["GE"]
["/quotes/zigman/227468/composite"]
[]
["$"]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 37.88m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/227468/composite"]
[]
["Previous close"]
[]
[12.77]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[12.7]
[]
[12.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[11.94]
[]
[25.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for General Electric Co."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","88.64B","70.03B","70.48B","48.13B","43.3B"]
["Cash Only","88.56B","70.03B","70.48B","48.13B","43.3B"]
["Short-Term Investments","80M","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.21,6.4999999999999997E-3,-0.31719999999999998,-0.1004]
["Cash & ST Investments / Total Assets",0.13500000000000001,0.1069,0.1429,0.1318,0.11459999999999999]
["Total Accounts Receivable","272.44B","42.94B","45.86B","42.26B","41.08B"]
["Accounts Receivables, Net","263.33B","36.68B","39.07B","36.32B","34.77B"]
["Accounts Receivables, Gross","263.78B","37.18B","39.59B","37.18B","35.85B"]
["Bad Debt/Doubtful Accounts","(447M)","(495M)","(515M)","(858M)","(1.07B)"]
["Other Receivables","9.11B","6.26B","6.78B","5.94B","6.3B"]
["Accounts Receivable Growth","-",-0.84240000000000004,6.7799999999999999E-2,-7.8399999999999997E-2,-2.81E-2]
["Accounts Receivable Turnover",0.53,2.73,2.5299999999999998,2.84,2.93]
["Inventories","17.33B","17.69B","22.52B","22.35B","21.92B"]
["Finished Goods","6.79B","7.03B","8.27B","8.8B","9.17B"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","10.22B","9.96B","13.42B","12.64B","11.76B"]
["Progress Payments & Other","311M","694M","835M","919M","997M"]
["Other Current Assets","-","-","-","-","-"]
["Miscellaneous Current Assets","-","-","-","-","-"]
["Total Current Assets","378.4B","130.66B","138.85B","112.75B","106.3B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","68.83B","48.07B","54.1B","50.52B","53.87B"]
["Property, Plant & Equipment - Gross","116.47B","83.19B","90.02B","85.88B","89.61B"]
["Buildings","11.41B","9.06B","10.32B","9.92B","11.66B"]
["Land & Improvements","707M","690M","888M","932M","1.18B"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","(347M)","(462M)","(939M)","(925M)","(802M)"]
["Accumulated Depreciation","47.64B","35.12B","35.93B","35.36B","35.73B"]
["Total Investments and Advances","88.68B","50.51B","56.34B","57.11B","38.7B"]
["Other Long-Term Investments","67.39B","38.47B","44.38B","45.41B","38.7B"]
["Long-Term Note Receivable","993M","17.73B","23.47B","27.6B","28.86B"]
["Intangible Assets","91.96B","66.39B","83.32B","86.87B","104.24B"]
["Net Goodwill","77.65B","53.21B","65.53B","70.44B","83.97B"]
["Net Other Intangibles","14.31B","13.18B","17.8B","16.44B","20.27B"]
["Other Assets","27.43B","335.42B","133.89B","28.51B","39.77B"]
["Tangible Other Assets","24.2B","333.39B","131.54B","26.32B","39.77B"]
["Total Assets","656.56B","654.95B","493.07B","365.18B","377.95B"]
["Assets - Total - Growth","-",-2.3999999999999998E-3,-0.2472,-0.25940000000000002,3.49E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","86.94B","70.43B","49.86B","30.71B","24.04B"]
["Short Term Debt","38.61B","70.43B","49.86B","30.71B","24.04B"]
["Current Portion of Long Term Debt","48.33B","-","-","-","-"]
["Accounts Payable","16.47B","12.07B","13.68B","14.44B","15.15B"]
["Accounts Payable Growth","-",-0.26740000000000003,0.13370000000000001,5.5199999999999999E-2,4.9700000000000001E-2]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","28.73B","29.18B","41.54B","36.43B","38.21B"]
["Dividends Payable","2.22B","2.32B","2.17B","2.11B","1.05B"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","26.51B","26.86B","39.37B","34.32B","37.16B"]
["Total Current Liabilities","132.13B","111.67B","105.08B","81.58B","77.4B"]
["Long-Term Debt","296.1B","191B","147.74B","105.5B","110.56B"]
["Long-Term Debt excl. Capitalized Leases","296.1B","191B","147.74B","105.5B","110.56B"]
["Non-Convertible Debt","296.1B","191B","147.74B","105.5B","110.56B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","54.4B","69.67B","66.18B","69.87B","79.77B"]
["Deferred Taxes","(275M)","(6.18B)","(3.11B)","(1.83B)","(6.21B)"]
["Deferred Taxes - Credit","-","-","-","-","-"]
["Deferred Taxes - Debit","275M","6.18B","3.11B","1.83B","6.21B"]
["Other Liabilities","37.14B","145.69B","70.96B","27.72B","24.84B"]
["Other Liabilities (excl. Deferred Income)","37.14B","145.69B","70.96B","27.72B","24.84B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","519.78B","518.02B","389.96B","284.67B","292.56B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.79169999999999996,0.79090000000000005,0.79090000000000005,0.77949999999999997,0.77410000000000001]
["Preferred Stock (Carrying Value)","-","-","6M","6M","6M"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","6M","6M","6M"]
["Common Equity (Total)","130.57B","128.16B","98.27B","75.82B","64.26B"]
["Common Stock Par/Carry Value","702M","702M","702M","702M","702M"]
["Retained Earnings","149.05B","155.33B","140.02B","139.53B","125.68B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","126M","(2.43B)","(5.5B)","(6.82B)","(4.65B)"]
["Unrealized Gain/Loss Marketable Securities","307M","1.01B","460M","674M","(102M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(42.56B)","(42.59B)","(63.54B)","(83.04B)","(84.9B)"]
["Common Equity / Total Assets",0.19889999999999999,0.19570000000000001,0.1993,0.20760000000000001,0.17]
["Total Shareholders' Equity","130.57B","128.16B","98.27B","75.83B","64.26B"]
["Total Shareholders' Equity / Total Assets",0.19889999999999999,0.19570000000000001,0.1993,0.20760000000000001,0.17]
["Accumulated Minority Interest","6.22B","8.77B","4.84B","4.69B","21.12B"]
["Total Equity","136.78B","136.93B","103.11B","80.52B","85.39B"]
["Liabilities & Shareholders' Equity","656.56B","654.95B","493.07B","365.18B","377.95B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:55 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.82]
[-27.1]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.21]
[23.85]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.34]
[0.21]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"GE Cash Flow","index":133,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["General Electric Co."]
["NYSE: GE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["General Electric Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:55 p.m."]
[]
["GE"]
["/quotes/zigman/227468/composite"]
[]
["$"]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 37.87m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/227468/composite"]
[]
["Previous close"]
[]
[12.77]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[12.7]
[]
[12.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[11.94]
[]
[25.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for General Electric Co."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","17.6B","15.35B","(6.13B)","8.83B","(5.79B)"]
["Net Income Growth","-",-0.12790000000000001,-1.3993,2.4413,-1.6552]
["Depreciation, Depletion & Amortization","9.76B","4.95B","4.85B","5B","5.14B"]
["Depreciation and Depletion","9.76B","4.95B","4.85B","5B","5.14B"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","(3.3B)","(882M)","383M","814M","(4.85B)"]
["Deferred Taxes","(3.3B)","(882M)","383M","814M","(4.85B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","4.12B","5.71B","15.53B","(5.39B)","(659M)"]
["Funds from Operations","28.18B","25.13B","14.63B","9.25B","(6.15B)"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","400M","2.58B","5.26B","(9.5B)","16.58B"]
["Receivables","(485M)","(1.91B)","(52M)","1.51B","1.55B"]
["Accounts Payable","360M","565M","(541M)","1.2B","(335M)"]
["Other Assets/Liabilities","1.89B","4.8B","6.16B","(10.82B)","14.61B"]
["Net Operating Cash Flow","28.58B","27.71B","19.89B","(244M)","10.43B"]
["Net Operating Cash Flow Growth","-",-3.04E-2,-0.28210000000000002,-1.0123,43.729500000000002]
["Net Operating Cash Flow / Sales",0.1981,0.23630000000000001,0.1716,-2E-3,8.6499999999999994E-2]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(13.46B)","(7.13B)","(7.31B)","(7.2B)","(7.92B)"]
["Capital Expenditures (Fixed Assets)","(13.46B)","(7.13B)","(7.31B)","(7.2B)","(7.37B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","(549M)"]
["Capital Expenditures Growth","-",0.46989999999999998,-2.4500000000000001E-2,1.4999999999999999E-2,-0.1002]
["Capital Expenditures / Sales",-9.3299999999999994E-2,-6.08E-2,-6.3100000000000003E-2,-6.0100000000000001E-2,-6.5699999999999995E-2]
["Net Assets from Acquisitions","(1.64B)","(2.09B)","(12.03B)","(2.27B)","(6.09B)"]
["Sale of Fixed Assets & Businesses","9.74B","3.79B","84.92B","69.67B","10.44B"]
["Purchase/Sale of Investments","16.7B","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","16.7B","-","-","-","-"]
["Other Uses","-","(24.26B)","(7.14B)","(13.41B)","(1.62B)"]
["Other Sources","17.78B","24.67B","1.04B","2.41B","7.51B"]
["Net Investing Cash Flow","29.12B","(5.03B)","59.49B","49.2B","2.32B"]
["Net Investing Cash Flow Growth","-",-1.1729000000000001,12.8172,-0.1729,-0.95279999999999998]
["Net Investing Cash Flow / Sales",0.20180000000000001,-4.2900000000000001E-2,0.51319999999999999,0.41049999999999998,1.9300000000000001E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(7.82B)","(8.85B)","(9.3B)","(8.81B)","(8.65B)"]
["Common Dividends","(7.82B)","(8.85B)","(9.3B)","(8.81B)","(8.65B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(8.29B)","(1.22B)","(1.1B)","(21.43B)","(2.55B)"]
["Repurchase of Common & Preferred Stk.","(9.28B)","(1.22B)","(1.1B)","(21.43B)","(2.55B)"]
["Sale of Common & Preferred Stock","990M","-","-","-","-"]
["Proceeds from Stock Options","990M","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(28.1B)","(30.19B)","(57.55B)","(58.41B)","(8.95B)"]
["Change in Current Debt","(14.23B)","(6.41B)","(24.46B)","(1.14B)","1.79B"]
["Change in Long-Term Debt","(13.87B)","(23.78B)","(33.09B)","(57.28B)","(10.75B)"]
["Issuance of Long-Term Debt","47.59B","14.63B","13.95B","1.49B","14.88B"]
["Reduction in Long-Term Debt","(61.46B)","(38.41B)","(47.04B)","(58.77B)","(25.62B)"]
["Other Funds","(1.36B)","23.3B","(8.11B)","(485M)","1.01B"]
["Other Uses","(1.42B)","(652M)","(8.11B)","(1.27B)","(903M)"]
["Other Sources","56M","23.96B","-","789M","1.91B"]
["Net Financing Cash Flow","(45.57B)","(16.96B)","(76.05B)","(89.13B)","(19.15B)"]
["Net Financing Cash Flow Growth","-",0.62790000000000001,-3.4853999999999998,-0.1719,0.78520000000000001]
["Net Financing Cash Flow / Sales",-0.31590000000000001,-0.14460000000000001,-0.65610000000000002,-0.74360000000000004,-0.15890000000000001]
["Exchange Rate Effect","(795M)","(3.5B)","(3.46B)","(1.15B)","891M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","11.33B","2.22B","(138M)","(41.32B)","(5.51B)"]
["Free Cash Flow","15.12B","20.58B","12.58B","(7.44B)","3.06B"]
["Free Cash Flow Growth","-",0.36070000000000002,-0.38850000000000001,-1.5915999999999999,1.4105000000000001]
["Free Cash Flow Yield","-","-","-","-",-3.6900000000000002E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:55 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["2:37p"]
[]
["This hard-to-spot online scam makes you think youâ€™re getting free airline tickets"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.919999999998]
[-27]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.21]
[23.84]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.35]
[0.22]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"GE Summary","index":134,"n_rows":272,"n_cols":4,"rows_kept":272,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 5 mins"]
["S&P 500"]
[2901.36]
["+0.23(+0.01%)"]
["Dow 30"]
[25960.14]
["-26.78(-0.10%)"]
["Nasdaq"]
[8112.28]
["+23.92(+0.30%)"]
["Russell 2000"]
[1738.71]
["+6.35(+0.37%)"]
["Crude Oil"]
[69.92]
["-0.33(-0.47%)"]
["Gold"]
[1205.7]
["+0.70(+0.06%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.50%)"]
["General Electric Company (GE)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["12.935+0.165 (+1.29%)"]
["As of 3:55PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",12.77]
["Open",12.73]
["Bid","12.930 x 36900"]
["Ask","12.940 x 1800"]
["Day's Range","12.700 - 12.950"]
["52 Week Range","11.940 - 25.300"]
["Volume",40494229]
["Avg. Volume",60840856]
["Market Cap","112.419B"]
["Beta",0.71]
["PE Ratio (TTM)","N/A"]
["EPS (TTM)",-0.871]
["Earnings Date","Oct 18, 2018 - Oct 22, 2018"]
["Forward Dividend & Yield","0.48 (3.70%)"]
["Ex-Dividend Date",43266]
["1y Target Est",17.11]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","112.42B"]
["Enterprise Value 3","233.21B"]
["Trailing P/E ","N/A"]
["Forward P/E 1",12.68]
["PEG Ratio (5 yr expected) 1",2.13]
["Price/Sales (ttm)",0.91]
["Price/Book (mrq)",2.04]
["Enterprise Value/Revenue 3",1.88]
["Enterprise Value/EBITDA 6",40.89]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",-5.7299999999999997E-2]
["Operating Margin (ttm)",-1.7100000000000001E-2]
["Management Effectiveness"]
["Return on Assets (ttm)",-3.8E-3]
["Return on Equity (ttm)",-7.4499999999999997E-2]
["Income Statement"]
["Revenue (ttm)","124.04B"]
["Revenue Per Share (ttm)",14.28]
["Quarterly Revenue Growth (yoy)",3.5000000000000003E-2]
["Gross Profit (ttm)","14.87B"]
["EBITDA ","5.7B"]
["Net Income Avi to Common (ttm)","-5.96B"]
["Diluted EPS (ttm)",-0.871]
["Quarterly Earnings Growth (yoy)",-0.24299999999999999]
["Balance Sheet"]
["Total Cash (mrq)","13.41B"]
["Total Cash Per Share (mrq)",1.54]
["Total Debt (mrq)","115.57B"]
["Total Debt/Equity (mrq)",153.83000000000001]
["Current Ratio (mrq)",2.19]
["Book Value Per Share (mrq)",6.34]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","10.34B"]
["Levered Free Cash Flow (ttm)","28.33B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.71]
["52-Week Change 3",-0.4798]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",25.3]
["52 Week Low 3",11.94]
["50-Day Moving Average 3",13.005000000000001]
["200-Day Moving Average 3",13.757999999999999]
["Share Statistics"]
["Avg Vol (3 month) 3","60.84M"]
["Avg Vol (10 day) 3","46.79M"]
["Shares Outstanding 5","8.69B"]
["Float ","8.68B"]
["% Held by Insiders 1",1.4E-3]
["% Held by Institutions 1",0.55500000000000005]
["Shares Short (Aug 15, 2018) 4","121.48M"]
["Short Ratio (Aug 15, 2018) 4",2.14]
["Short % of Float (Aug 15, 2018) 4",1.41E-2]
["Short % of Shares Outstanding (Aug 15, 2018) 4",1.4E-2]
["Shares Short (prior month Jul 13, 2018) 4","110.38M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",0.48]
["Forward Annual Dividend Yield 4",3.6999999999999998E-2]
["Trailing Annual Dividend Rate 3",0.6]
["Trailing Annual Dividend Yield 3",4.7E-2]
["5 Year Average Dividend Yield 4",3.53]
["Payout Ratio 4","N/A"]
["Dividend Date 3",43306]
["Ex-Dividend Date 4",43266]
["Last Split Factor (new per old) 2",43160]
["Last Split Date 3",36654]
[]
["Yahoo Finance Video•55 minutes ago"]
["MARKETS: Ulta is a Kardashian story, Lululemon is an e-commerce story"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Stephanie Sy to break down the latest market moves. Here's the performance of select trending stocks as of 2:00 pm EDT: GERN(HB) Geron Corp 5.37% PBR Petroleo Brasileiro S.A. ADS 2.71% CGC(HB) Canopy Growth 2.79% GEVO(HB) Gevo Inc 1.96% JCP(HB) Penney (J.C.) 1.44% AAPL Apple Inc 1.29% HMNY(HB,F) Helios and Matheson Analytics 1.93% X U.S. Steel Corporation 1.19% GE General Electric Co 1.04% ACBFF(HB) Aurora Cannabis Inc 0.98% NFLX Netflix Inc 1.01% LRCX Lam Research 0.90% BABA Alibaba Group Holding Ltd 0.82% SBUX Starbucks Corp 0.85% NVDA Nvidia Corp 0.85% SDRL(HB) Seadrill Limited 0.80% NKE Nike Inc Cl B 0.80% CSCO Cisco Systems 0.78% AMZN Amazon.com Inc 0.72% JD JD.com Inc 0.71% MSFT Microsoft Corp 0.67% NKTR(0) Nektar Therapeutics 0.68% MU Micron Tech 0.68% DBX(HB) Dropbox Inc 0.64% BILI(HB) Bilibili Inc ADS 0.46% CRM salesforce.com Inc 0.59% BB BlackBerry Ltd 0.47% CMCSA Comcast Cl A 0.56% QCOM Qualcomm Inc 0.56% IBM Intl Business Machines Corp 0.51% SQ Square Inc 0.50% CELG Celgene Corp 0.49% CVS CVS Health Corp 0.47% HD Home Depot Inc 0.48% CAT Caterpillar Inc 0.47% WBA Walgreen Boots Alliance Inc 0.43% BIDU Baidu Inc 0.42% PYPL PayPal Hldgs Inc 0.36% MO Altria Grp 0.32% QQQ Invesco QQQ Trust Series 1 0.32% V Visa Inc 0.31% ORCL Oracle Corp 0.31% AVGO Broadcom Inc 0.21% DIS Disney (Walt) Co 0.19% SHOP(HB) Shopify Inc 0.13% AMAT Applied Materials 0.14% ROKU Roku Inc Cl A 0.12% INTC Intel Corp 0.10% SPY SPDR S&P 500 ETF 0.09% TEVA Teva Pharm Indus ADR 0.04% ARWR(0) Arrowhead Pharma Inc 0.00% T AT&T Inc 0.00% AMD Advanced Micro Devices Inc -0.08% WFC Wells Fargo -0.05% PG Procter & Gamble Cc -0.07% HUYA(HB) HUYA Inc -0.07% GILD Gilead Sciences -0.08% KO Coca-Cola Co -0.10% JNJ Johnson & Johnson -0.10% IQ IQIYI Inc ADS -0.17% PFE Pfizer Inc -0.15% SOGO(HB) Sogou Inc -0.12% XOM Exxon Mobil -0.19% SIRI Sirius XM Hldgs Inc -0.21% ADBE Adobe Systems -0.26% WMT Wal-Mart Stores -0.36% VZ Verizon Communications -0.42% KMI Kinder Morgan Inc -0.45% ABBV AbbVie Inc -0.52% GOOG Alphabet Inc Cl C Cap Stock -0.61% FIT Fitbit Inc -0.58% C Citigrp Inc -0.66% JPM JPMorgan Chase & Co -0.67% GOOGL Alphabet Inc Cl A -0.67% BAC Bank of America Corporation -0.73% F Ford Motor -0.78% TSLA Tesla Inc -0.78% BA Boeing Co -0.80% CVX Chevron Corporation -0.88% FB Facebook Inc -1.00% TWTR Twitter Inc -1.23% BP BP P.L.C. ADS -1.38% SRPT Sarepta Therapeutics Inc -1.41% SNAP Snap Inc -1.53% VXX iPath S&P 500 VIX Short-Term -1.73% RAD Rite Aid -2.14% CHK Chesapeake Energy Corp -2.22% UVXY ProShs Ultra VIX Short-Term -2.67% TRXC(HB) TransEnterix Inc -2.98% TVIX VS 2X VIX Short Term -3.11%"]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Yahoo Finance Video•55 minutes ago"]
["MARKETS: Watch out for this 30 point air pocket in the S&P, as August wraps"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Stephanie Sy to break down the latest market moves. Here's the performance of select trending stocks as of 2:00 pm EDT: GERN(HB) Geron Corp 5.37% PBR Petroleo Brasileiro S.A. ADS 2.71% CGC(HB) Canopy Growth 2.79% GEVO(HB) Gevo Inc 1.96% JCP(HB) Penney (J.C.) 1.44% AAPL Apple Inc 1.29% HMNY(HB,F) Helios and Matheson Analytics 1.93% X U.S. Steel Corporation 1.19% GE General Electric Co 1.04% ACBFF(HB) Aurora Cannabis Inc 0.98% NFLX Netflix Inc 1.01% LRCX Lam Research 0.90% BABA Alibaba Group Holding Ltd 0.82% SBUX Starbucks Corp 0.85% NVDA Nvidia Corp 0.85% SDRL(HB) Seadrill Limited 0.80% NKE Nike Inc Cl B 0.80% CSCO Cisco Systems 0.78% AMZN Amazon.com Inc 0.72% JD JD.com Inc 0.71% MSFT Microsoft Corp 0.67% NKTR(0) Nektar Therapeutics 0.68% MU Micron Tech 0.68% DBX(HB) Dropbox Inc 0.64% BILI(HB) Bilibili Inc ADS 0.46% CRM salesforce.com Inc 0.59% BB BlackBerry Ltd 0.47% CMCSA Comcast Cl A 0.56% QCOM Qualcomm Inc 0.56% IBM Intl Business Machines Corp 0.51% SQ Square Inc 0.50% CELG Celgene Corp 0.49% CVS CVS Health Corp 0.47% HD Home Depot Inc 0.48% CAT Caterpillar Inc 0.47% WBA Walgreen Boots Alliance Inc 0.43% BIDU Baidu Inc 0.42% PYPL PayPal Hldgs Inc 0.36% MO Altria Grp 0.32% QQQ Invesco QQQ Trust Series 1 0.32% V Visa Inc 0.31% ORCL Oracle Corp 0.31% AVGO Broadcom Inc 0.21% DIS Disney (Walt) Co 0.19% SHOP(HB) Shopify Inc 0.13% AMAT Applied Materials 0.14% ROKU Roku Inc Cl A 0.12% INTC Intel Corp 0.10% SPY SPDR S&P 500 ETF 0.09% TEVA Teva Pharm Indus ADR 0.04% ARWR(0) Arrowhead Pharma Inc 0.00% T AT&T Inc 0.00% AMD Advanced Micro Devices Inc -0.08% WFC Wells Fargo -0.05% PG Procter & Gamble Cc -0.07% HUYA(HB) HUYA Inc -0.07% GILD Gilead Sciences -0.08% KO Coca-Cola Co -0.10% JNJ Johnson & Johnson -0.10% IQ IQIYI Inc ADS -0.17% PFE Pfizer Inc -0.15% SOGO(HB) Sogou Inc -0.12% XOM Exxon Mobil -0.19% SIRI Sirius XM Hldgs Inc -0.21% ADBE Adobe Systems -0.26% WMT Wal-Mart Stores -0.36% VZ Verizon Communications -0.42% KMI Kinder Morgan Inc -0.45% ABBV AbbVie Inc -0.52% GOOG Alphabet Inc Cl C Cap Stock -0.61% FIT Fitbit Inc -0.58% C Citigrp Inc -0.66% JPM JPMorgan Chase & Co -0.67% GOOGL Alphabet Inc Cl A -0.67% BAC Bank of America Corporation -0.73% F Ford Motor -0.78% TSLA Tesla Inc -0.78% BA Boeing Co -0.80% CVX Chevron Corporation -0.88% FB Facebook Inc -1.00% TWTR Twitter Inc -1.23% BP BP P.L.C. ADS -1.38% SRPT Sarepta Therapeutics Inc -1.41% SNAP Snap Inc -1.53% VXX iPath S&P 500 VIX Short-Term -1.73% RAD Rite Aid -2.14% CHK Chesapeake Energy Corp -2.22% UVXY ProShs Ultra VIX Short-Term -2.67% TRXC(HB) TransEnterix Inc -2.98% TVIX VS 2X VIX Short Term -3.11%"]
[]
["Motley Fool•6 hours ago"]
["4 Things TerraForm Power Inc's Management Team Wants You to Know About What's Ahead"]
["The wind and solar power company's management team likes what they see."]
[]
["Market Realist•6 hours ago"]
["What 3M’s Short Interest Numbers Suggest"]
["As of August 15, the latest short interest data indicate that 3M’s (MMM) short interest has remained range bound. According to the latest report, 3M’s short interest was at 1.16% of the outstanding shares. 3M reported better-than-expected earnings in the second quarter after it met analysts’ expectations in the first quarter and provided a milder outlook."]
[]
["Reuters•8 hours ago"]
["Medtech firms get personal with digital twins"]
["Armed with a mouse and computer screen instead of a scalpel and operating theater, cardiologist Benjamin Meder carefully places the electrodes of a pacemaker in a beating, digital heart. Using this \"digital twin\" that mimics the electrical and physical properties of the cells in patient 7497's heart, Meder runs simulations to see if the pacemaker can keep the congestive heart failure sufferer alive - before he has inserted a knife. The digital heart twin developed by Siemens Healthineers is one example of how medical device makers are using artificial intelligence (AI) to help doctors make more precise diagnoses as medicine enters an increasingly personalized age."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
["Reuters•8 hours ago"]
["Medtech firms get personal with digital twins"]
["Armed with a mouse and computer screen instead of a scalpel and operating theater, cardiologist Benjamin Meder carefully places the electrodes of a pacemaker in a beating, digital heart. Using this \"digital twin\" that mimics the electrical and physical properties of the cells in patient 7497's heart, Meder runs simulations to see if the pacemaker can keep the congestive heart failure sufferer alive - before he has inserted a knife. The digital heart twin developed by Siemens Healthineers is one example of how medical device makers are using artificial intelligence (AI) to help doctors make more precise diagnoses as medicine enters an increasingly personalized age."]
[]
["Motley Fool•yesterday"]
["How Safe Are General Electric and Its Dividend?"]
["The industrial powerhouse's stock price slide seems to have stopped...for now. Safe to buy?"]
[]
["Zacks•yesterday"]
["Zacks Market Edge Highlights: Starbucks, General Electric, Microsoft, Nvidia and Weight Watchers"]
["Zacks Market Edge Highlights: Starbucks, General Electric, Microsoft, Nvidia and Weight Watchers"]
[]
["Market Realist•yesterday"]
["Why GE Stock Could Be under Pressure for the Rest of 2018"]
["For the last few days, General Electric (GE) has seen a steady decline in its stock price. On August 13, the company’s stock price fell to $11.9, which was its lowest level since July 2009. Investors’ doubt regarding General Electric’s revival plan has grown day by day."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about General Electric Co."]
["General Electric Co NYSE:GE"]
["InvestorPlace•2 days ago"]
["The Difference Between Buy-Side Analysts And Sell-Side Analysts"]
["When the average investor thinks of an analyst, he or she usually imagines an employee of one of the big Wall Street firms. Analysts at Goldman Sachs and Morgan Stanley who issue ratings and price targets on specific stocks probably come to mind."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["T",31.914999999999999,-4.4999999999999998E-2,-1.4E-3]
["AT&T Inc."]
["MCD",161.99,0.2,1.1999999999999999E-3]
["McDonald's Corporation"]
["PFE",41.494999999999997,-5.0000000000000001E-3,-1E-4]
["Pfizer, Inc."]
["INTC",48.54,0.3,6.1999999999999998E-3]
["Intel Corporation"]
["AAPL",227.93,2.9,1.29E-2]
["Apple Inc."]
["Recommendation Rating"]
[]
[2.8]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (14)"]
[]
["Current 12.94"]
["Average 17.11"]
["Low 11.00"]
["High 36.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"GE Mktw Sum","index":135,"n_rows":957,"n_cols":5,"rows_kept":957,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["General Electric Co."]
["NYSE: GE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["General Electric Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:55 p.m."]
[]
["GE"]
["/quotes/zigman/227468/composite"]
[]
["$"]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 37.98m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/227468/composite"]
[]
["Previous close"]
[]
[12.77]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[12.7]
[]
[12.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[11.94]
[]
[25.3]
[]
[]
[]
["Company Description"]
[]
["General Electric Co. is a technology and financial services company that develops and manufactures products for the generation, transmission, distribution, control and utilization of electricity. Its products and services include aircraft engines, power generation, water processing, security technol..."]
[]
["General Electric Co. is a technology and financial services company that develops and manufactures products for the generation, transmission, distribution, control and utilization of electricity. Its products and services include aircraft engines, power generation, water processing, security technology, medical imaging, business and consumer financing, media content and industrial products. The company operates through eight segments: Power, Oil & Gas, Aviation, Healthcare, Transportation, Appliances & Lighting and GE Capital. The Power segment serves power generation, industrial, government and other customers worldwide with products and services related to energy production. The Oil & Gas segment supplies mission critical equipment for the global oil and gas industry, used in applications spanning the entire value chain from drilling and completion through production, liquefied natural gas and pipeline compression, pipeline inspection, and downstream processing in refineries and petrochemical plants. The Aviation segment products and services include jet engines, aerospace systems and equipment, replacement parts and repair and maintenance services for all categories of commercial aircraft; for a wide variety of military aircraft, including fighters, bombers, tankers and helicopters; for marine applications; and for executive and regional aircraft. The Healthcare segment products include diagnostic imaging systems such as magnetic resonance, computed tomography and positron emission Tomography scanners, X-ray, nuclear imaging, digital mammography and molecular imaging technologies. The Transportation segment engages in global technology and supplier to the railroad, mining, marine and drilling industries. The Appliances & Lighting segment products include major appliances and related services for products such as refrigerators, freezers, electric and gas ranges, cooktops, dishwashers, clothes washers and dryers, microwave ovens, room air conditioners, residential water systems for filtration, softening and heating, and hybrid water heaters. The GE Capital segment offers financial services and products worldwide for businesses of all sizes, services include commercial loans and leases, fleet management, financial programs, credit cards, personal loans and other financial services. The company was founded by Thomas A. Edison in 1878 and is headquartered in Boston, MA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[-17.68]
[]
["P/E Ratio (with extraordinary items)"]
[]
[-13.11]
[]
["Price to Sales Ratio"]
[]
[1.26]
[]
["Price to Book Ratio"]
[]
[2.36]
[]
["Price to Cash Flow Ratio"]
[]
[14.54]
[]
["Enterprise Value to EBITDA"]
[]
[27.94]
[]
["Enterprise Value to Sales"]
[]
[1.63]
[]
["Total Debt to Enterprise Value"]
[]
[0.51]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[384882]
[]
["Income Per Employee"]
[]
[-17514]
[]
["Receivables Turnover"]
[]
[2.89]
[]
["Total Asset Turnover"]
[]
[0.32]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.37]
[]
["Quick Ratio"]
[]
[1.0900000000000001]
[]
["Cash Ratio"]
[]
[0.56000000000000005]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[29.79]
[]
["Operating Margin"]
[]
[-0.17]
[]
["Pretax Margin"]
[]
[-7.3]
[]
["Net Margin"]
[]
[-4.55]
[]
["Return on Assets"]
[]
[-1.48]
[]
["Return on Equity"]
[]
[-7.83]
[]
["Return on Total Capital"]
[]
[-2.67]
[]
["Return on Invested Capital"]
[]
[-3.08]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[209.46]
[]
["Total Debt to Total Capital"]
[]
[67.680000000000007]
[]
["Total Debt to Total Assets"]
[]
[35.61]
[]
["Long-Term Debt to Equity"]
[]
[172.05]
[]
["Long-Term Debt to Total Capital"]
[]
[55.6]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. John L. Flannery",56,2017,"Chairman & Chief Executive Officer"]
["Mr. Daniel Janki","-",1992,"Treasurer & Senior VP-Global Operations"]
["Ms. Jamie S. Miller",48,2017,"Chief Financial Officer"]
["Mr. Victor Abate","-",2015,"Chief Technology Officer & Senior Vice President"]
["Mr. Jim Fowler","-",2015,"Chief Information Officer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43309,"Jamie S. Miller",4445,"  Derivative/Non-derivative trans. at $13.08 per share. ",58140]
[null,"Senior Vice President"]
[43309,"Jamie S. Miller",10000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43306,"John L. Flannery",4438,"  Derivative/Non-derivative trans. at $13.06 per share. ",57960]
[null,"CEO and Director"]
[43306,"Jamie S. Miller",6668,"  Derivative/Non-derivative trans. at $13.06 per share. ",87084]
[null,"Senior Vice President"]
[43306,"Alexander Dimitrief",4513,"  Derivative/Non-derivative trans. at $13.06 per share. ",58939]
[null,"Senior Vice President"]
[43306,"Raghu Krishnamoorthy",2945,"  Derivative/Non-derivative trans. at $13.06 per share. ",38461]
[null,"Senior Vice President"]
[43306,"John L. Flannery",10000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"CEO and Director"]
[43306,"Jamie S. Miller",15000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43306,"Alexander Dimitrief",10000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43306,"Raghu Krishnamoorthy",10000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43305,"John L. Flannery",8876,"  Derivative/Non-derivative trans. at $12.99 per share. ",115299]
[null,"CEO and Director"]
[43305,"Jamie S. Miller",6668,"  Derivative/Non-derivative trans. at $12.99 per share. ",86617]
[null,"Senior Vice President"]
[43305,"Alexander Dimitrief",2303,"  Derivative/Non-derivative trans. at $12.99 per share. ",29915]
[null,"Senior Vice President"]
[43305,"John L. Flannery",20000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"CEO and Director"]
[43305,"Jamie S. Miller",15000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43305,"Alexander Dimitrief",5000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43305,"H. Lawrence Culp",191000,"  Acquisition at $13.04 per share. ",2490640]
[null,"Director"]
[43213,"Jan R. Hauser",1230,"  Derivative/Non-derivative trans. at $14.59 per share. ",17945]
[null,"Vice President"]
[43213,"Jan R. Hauser",4000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Vice President"]
[43143,"Raghu Krishnamoorthy",1513,"  Derivative/Non-derivative trans. at $14.63 per share. ",22135]
[null,"Senior Vice President"]
[43143,"Raghu Krishnamoorthy",5000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43129,"Alexander Dimitrief",1508,"  Acquisition at $16.28 per share. ",24550]
[null,"Senior Vice President"]
[43126,"Alexander Dimitrief",1181,"  Acquisition at $16 per share. ",18896]
[null,"Senior Vice President"]
[43098,"Elizabeth J. Comstock",9026,"  Derivative/Non-derivative trans. at $17.4 per share. ",157052]
[null,"Vice Chairman"]
[43098,"Elizabeth J. Comstock",50068,"  Derivative/Non-derivative trans. at $17.4 per share. ",871183]
[null,"Vice Chairman"]
[43098,"Elizabeth J. Comstock",8955,"  Derivative/Non-derivative trans. at $17.4 per share. ",155817]
[null,"Vice Chairman"]
[43098,"Elizabeth J. Comstock",8260,"  Derivative/Non-derivative trans. at $17.4 per share. ",143724]
[null,"Vice Chairman"]
[43098,"Elizabeth J. Comstock",16200,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Vice Chairman"]
[43098,"Elizabeth J. Comstock",90000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Vice Chairman"]
[43098,"Elizabeth J. Comstock",16200,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Vice Chairman"]
[43098,"Elizabeth J. Comstock",15000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Vice Chairman"]
[43060,"Loews Corp. (Investment Portfolio)",125000,"  Acquisition at $17.99 per share. ",2248750]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",250000,"  Acquisition at $17.99 per share. ",4497500]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",250000,"  Acquisition at $17.98 per share. ",4495000]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",125000,"  Acquisition at $17.98 per share. ",2247500]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",300000,"  Acquisition at $17.95 per share. ",5385000]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",200000,"  Acquisition at $17.94 per share. ",3588000]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",500000,"  Acquisition at $17.91 per share. ",8955000]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",150000,"  Acquisition at $17.85 per share. ",2677500]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",300000,"  Acquisition at $17.85 per share. ",5355000]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",150000,"  Acquisition at $17.84 per share. ",2676000]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",150000,"  Acquisition at $17.83 per share. ",2674500]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",250000,"  Acquisition at $17.83 per share. ",4457500]
[null,"Director"]
[43060,"Loews Corp. (Investment Portfolio)",250000,"  Acquisition at $17.82 per share. ",4455000]
[null,"Director"]
[43059,"Francisco D'Souza",55000,"  Acquisition at $17.94 per share. ",986700]
[null,"Director"]
["/news/latest/company/us/ge"]
[]
["MarketWatch News on GE"]
[]
["As S&P 500 rises to a record, these laggards are expected to come roaring back"]
[]
["2:31 p.m. Aug. 29, 2018"]
[]
["- Philip van Doorn"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["Stock-market dividend payouts are hitting records all over the world"]
[]
["10:53 a.m. Aug. 22, 2018"]
[]
["- Ryan Vlastelica"]
[]
["New accounting rule aims to solve problem highlighted by GEâ€™s multi-billion-dollar insurance loss"]
[]
["8:24 a.m. Aug. 17, 2018"]
[]
["- Francine McKenna"]
[]
["Stock market closes higher as Dow has best day in 4 months "]
[]
["4:34 p.m. Aug. 16, 2018"]
[]
["- Ryan Vlastelica"]
[]
["â€˜Bringing bad things to life,â€™ GE shares drop to levels not seen since 2009"]
[]
["4:10 p.m. Aug. 15, 2018"]
[]
["- Shawn Langlois"]
[]
["GE's stock hits 9-year low, amid a 6-session losing streak"]
[]
["12:42 p.m. Aug. 15, 2018"]
[]
["- Tomi Kilgore"]
[]
["Here are all the ways the new tariffs are going to hit your pocketbook"]
[]
["4:59 a.m. Aug. 14, 2018"]
[]
["- Stacy Rapacon"]
[]
["GE's stock drops 1%, heads toward lowest close since July 2009"]
[]
["10:12 a.m. Aug. 13, 2018"]
[]
["- Tomi Kilgore"]
[]
["GE preparing to sell power-conversion unit, for a lot less than what it paid for the assets--Bloomberg"]
[]
["12:16 p.m. Aug. 10, 2018"]
[]
["- Tomi Kilgore"]
[]
["Starwood Property to acquire GE Capital's energy finance unit for $2.56 billion "]
[]
["8:11 a.m. Aug. 8, 2018"]
[]
["- Ciara Linnane"]
[]
["The revenue-growth rate that helped fuel Teslaâ€™s rally relied on an apples-to-oranges comparison"]
[]
["7:32 a.m. Aug. 7, 2018"]
[]
["- Francine McKenna"]
[]
["From U.S. Steelâ€™s $1 billion market cap to Appleâ€™s $1 trillion: a brief history of valuation milestones"]
[]
["6:32 p.m. Aug. 3, 2018"]
[]
["- Jessica Marmor Shaw"]
[]
["Why Appleâ€™s trillion-dollar market cap is nothing to celebrate"]
[]
["4:34 p.m. Aug. 2, 2018"]
[]
["- Mark Hulbert"]
[]
["Can the bull market survive without tech-sector leadership?"]
[]
["3:05 p.m. July 31, 2018"]
[]
["- William Watts"]
[]
["GE is looking to sell digital business that was key part of ex-CEO Immeltâ€™s strategy"]
[]
["2:25 p.m. July 30, 2018"]
[]
["- Dana Cimilluca"]
[]
["What will matter more in the long run: that 4% GDP print or Cohenâ€™s bombshell?"]
[]
["4:28 a.m. July 30, 2018"]
[]
["- Tim Mullaney"]
[]
["â€˜Oh sh-t!â€™ Facebookâ€™s historic plunge, as seen through the eyes of the internet"]
[]
["3:47 p.m. July 26, 2018"]
[]
["- Shawn Langlois"]
[]
["GE's stock falls 0.8%, after dropping 4.4% on Friday in wake of Q2 results"]
[]
["9:59 a.m. July 23, 2018"]
[]
["- Tomi Kilgore"]
[]
["GE stock rocked again after CEO speaks, negating better-than-expected results "]
[]
["7:12 a.m. July 23, 2018"]
[]
["- Tomi Kilgore"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/ge"]
[]
["Other News on GE"]
[]
["Artificial intelligence to play major role in healthcare - Reuters"]
[]
["1:05 p.m. Today1:05 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["4 Things TerraForm Power Inc's Management Team Wants You to Know About What's Ahead"]
[]
["10:18 a.m. Today10:18 a.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["Can 3Mâ€™s Stock Price Recover Some Lost Ground? "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["What 3Mâ€™s Short Interest Numbers Suggest "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["3Mâ€™s Dividend Growth: Analyzing the Strength "]
[]
["9:31 a.m. Today9:31 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["US Market Indexes Retreat After Reports on China Trade"]
[]
["6:03 p.m. Aug. 30, 2018"]
[]
["- GuruFocus.com"]
[]
["Viomi Technology Files For $150 Million U.S. IPO"]
[]
["12:56 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["These 3 Highly Rated Industrial Stocks Are Buys Now"]
[]
["9:47 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["How Safe Are General Electric and Its Dividend?"]
[]
["9:18 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["Why GE Stock Could Be under Pressure for the Rest of 2018 "]
[]
["8:10 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["The Myth About Boeing's Engine Shortage"]
[]
["7:07 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["GE: Building A Base, Upside Potential Roughly 50%"]
[]
["7:07 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["US Market Indexes Report Another Day of New Closing Highs"]
[]
["5:55 p.m. Aug. 29, 2018"]
[]
["- GuruFocus.com"]
[]
["The Difference Between Buy-Side Analysts And Sell-Side Analysts"]
[]
["3:47 p.m. Aug. 29, 2018"]
[]
["- InvestorPlace.com"]
[]
["General Electric Should Go Away"]
[]
["12:48 p.m. Aug. 29, 2018"]
[]
["- InvestorPlace.com"]
[]
["Wednesdayâ€™s Vital Data: General Electric Company, Qualcomm and Advanced Micro Devices"]
[]
["9:29 a.m. Aug. 29, 2018"]
[]
["- InvestorPlace.com"]
[]
["General Electric: A Fast-Paced Action Movie Without A Clear Plot (Yet)"]
[]
["8:15 a.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["How General Electric Has Changed in the Last Decade"]
[]
["7:17 a.m. Aug. 29, 2018"]
[]
["- Motley Fool"]
[]
["This Week Is the 7th-Inning Stretch"]
[]
["1:56 p.m. Aug. 28, 2018"]
[]
["- Investopedia.com"]
[]
["Alliance MMA To Merge With SCWorx And Change Business"]
[]
["12:48 p.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["General Electric Co."]
[]
["41 Farnsworth Street"]
[]
["Boston, Massachusetts 02210"]
[]
["Phone"]
[]
["-"]
[]
["Industry"]
[]
["Diversified Holding Companies"]
[]
["Sector"]
[]
["Business/Consumer Services"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$120.47B"]
[]
["Net Income"]
[]
["$-5.48B"]
[]
["2017 Sales Growth"]
[]
[5.0000000000000001E-3]
[]
["Employees"]
[]
[313000]
[]
["Annual Report for GE"]
[]
["/news/pressrelease/company/us/ge"]
[]
["Press Releases on GE"]
[]
["Global Predictive Analytics Market and Predictive Maintenance Market 2018: Types, Application, Brief Introduction by Major Solution, Production, Solution, Service Analysis and Forecast 2023"]
[]
["10:03 a.m. Today10:03 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Operational Predictive Maintenance Market Worth Will Reach US$ 600 million By 2024 According To Market Forecast"]
[]
["3:13 a.m. Today3:13 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Radiology Information Systems Market Size is Projected to be Around US$ 1 Billion By 2024"]
[]
["10:47 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Lantheus Holdings Appoints Etienne Montagut as Senior Vice President of Corporate Development"]
[]
["5:40 p.m. Aug. 30, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Air Transport MRO Market 2018 Upstream and Downstream Analysis, Cost Structure Analysis Research Report 2025"]
[]
["1:24 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Textile Waste Management Market 2018 Global Analysis, Opportunities And Forecast To 2023"]
[]
["11:52 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Top 20 Wind Power Companies Report 2018"]
[]
["11:22 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Research Report Explores The Smart Grid Sensors Market Will Be Valued At US$ 1,447.3 Mn By 2025"]
[]
["10:51 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Medical Image Analysis Software Market $ 4544.79 million by 2023 with a CAGR of 9.9% including key players Toshiba Medical Systems Corporation, Siemens Healthcare"]
[]
["3:29 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Turkmenistan completing building steam-and-gas power plant"]
[]
["3:25 a.m. Aug. 30, 2018"]
[]
["- TREND News Agency"]
[]
["Automotive Sensors Market is Expected to Get US$ 34 Billion By 2022"]
[]
["10:06 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Thinking about buying stock in Advanced Micro Devices, Amazon.com, General Electric, Micron or Snap Inc.?"]
[]
["9:31 a.m. Aug. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["NCR Announces New Chief Financial Officer"]
[]
["8:00 a.m. Aug. 29, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Human Machine Interface (HMI) Solutions Market By Services,Assets Type,Solutions,End-Users,Applications,Regions Forecasts to 2025"]
[]
["6:52 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["United States : General Electric Company Recommends Shareholders Reject Mini-Tender Offer by Ponos Industries LLC"]
[]
["6:30 p.m. Aug. 28, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Medical Image Analysis Software Market Key Manufactures and Opportunity Analysis By 2021"]
[]
["10:14 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Home Healthcare Market By Product Analysis is Expected to Get US$ 349 Billion By 2020"]
[]
["9:54 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Home Healthcare Market is Expected to Get US$ 300 Billion By 2022"]
[]
["9:43 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Home Healthcare Market â€“ By Type Analysis is Expected to Get US$ 6.5 Billion By 2022"]
[]
["9:43 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Radiopharmaceutical Market 2018 â€“ Current and Future Plans"]
[]
["6:44 a.m. Aug. 28, 2018"]
[]
["- MarketersMedia"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:55 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil falls 45 cents, or 0.6%, to settle at $69.80/bbl"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25962.53]
[-24.39]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8112.5]
[24.13]
[3.0000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.59]
[0.46]
[2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"GE Mkwt Basic","index":136,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"GE Yahoo Gr","index":137,"n_rows":237,"n_cols":5,"rows_kept":237,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 5 mins"]
["S&P 500"]
[2901.14]
["+0.01(+0.00%)"]
["Dow 30"]
[25957.279999999999]
["-29.64(-0.11%)"]
["Nasdaq"]
[8111.37]
["+23.01(+0.28%)"]
["Russell 2000"]
[1738.71]
["+6.35(+0.37%)"]
["Crude Oil"]
[69.91]
["-0.34(-0.48%)"]
["Gold"]
[1205.5]
["+0.50(+0.04%)"]
["Silver"]
[14.56]
["-0.03(-0.23%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.50%)"]
["General Electric Company (GE)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["12.935+0.165 (+1.29%)"]
["As of 3:55PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",12.77]
["Open",12.73]
["Bid","12.930 x 36900"]
["Ask","12.940 x 1800"]
["Day's Range","12.700 - 12.950"]
["52 Week Range","11.940 - 25.300"]
["Volume",40609963]
["Avg. Volume",60840856]
["Market Cap","112.419B"]
["Beta",0.71]
["PE Ratio (TTM)","N/A"]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.48 (3.70%)"]
["Ex-Dividend Date",43266]
["1y Target Est",17.11]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",12,12,15,13]
["Avg. Estimate",0.22,0.37,0.95,1.02]
["Low Estimate",0.2,0.27,0.82,0.8]
["High Estimate",0.24,0.43,1,1.1499999999999999]
["Year Ago EPS",0.28999999999999998,0.27,1.05,0.95]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",10,10,10,11]
["Avg. Estimate","30.26B","33.43B","122.61B","123.69B"]
["Low Estimate","29.11B","31.2B","120.54B","117.51B"]
["High Estimate","31.77B","35.71B","126.13B","129.93B"]
["Year Ago Sales","33.47B","31.4B","122.09B","122.61B"]
["Sales Growth (year/est)",-9.6000000000000002E-2,6.5000000000000002E-2,4.0000000000000001E-3,8.9999999999999993E-3]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",0.49,0.28999999999999998,0.11,0.18]
["EPS Actual",0.28999999999999998,0.27,0.16,0.19]
["Difference",-0.2,-0.02,0.05,0.01]
["Surprise %",-0.40799999999999997,-6.9000000000000006E-2,0.45500000000000002,5.6000000000000001E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",0.22,0.37,0.95,1.02]
["7 Days Ago",0.22,0.37,0.95,1.02]
["30 Days Ago",0.22,0.36,0.95,1.04]
["60 Days Ago",0.26,0.34,0.94,1.04]
["90 Days Ago",0.25,0.34,0.94,1.05]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",1,1,1,1]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","GE","Industry","Sector","S&P 500"]
["Current Qtr.",-0.24099999999999999,"N/A","N/A",0.47]
["Next Qtr.",0.37,"N/A","N/A",0.46]
["Current Year",-9.5000000000000001E-2,"N/A","N/A",0.22]
["Next Year",7.3999999999999996E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",6.1699999999999998E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)",-0.1216,"N/A","N/A","N/A"]
[]
["Yahoo Finance Video•56 minutes ago"]
["MARKETS: Ulta is a Kardashian story, Lululemon is an e-commerce story"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Stephanie Sy to break down the latest market moves. Here's the performance of select trending stocks as of 2:00 pm EDT: GERN(HB) Geron Corp 5.37% PBR Petroleo Brasileiro S.A. ADS 2.71% CGC(HB) Canopy Growth 2.79% GEVO(HB) Gevo Inc 1.96% JCP(HB) Penney (J.C.) 1.44% AAPL Apple Inc 1.29% HMNY(HB,F) Helios and Matheson Analytics 1.93% X U.S. Steel Corporation 1.19% GE General Electric Co 1.04% ACBFF(HB) Aurora Cannabis Inc 0.98% NFLX Netflix Inc 1.01% LRCX Lam Research 0.90% BABA Alibaba Group Holding Ltd 0.82% SBUX Starbucks Corp 0.85% NVDA Nvidia Corp 0.85% SDRL(HB) Seadrill Limited 0.80% NKE Nike Inc Cl B 0.80% CSCO Cisco Systems 0.78% AMZN Amazon.com Inc 0.72% JD JD.com Inc 0.71% MSFT Microsoft Corp 0.67% NKTR(0) Nektar Therapeutics 0.68% MU Micron Tech 0.68% DBX(HB) Dropbox Inc 0.64% BILI(HB) Bilibili Inc ADS 0.46% CRM salesforce.com Inc 0.59% BB BlackBerry Ltd 0.47% CMCSA Comcast Cl A 0.56% QCOM Qualcomm Inc 0.56% IBM Intl Business Machines Corp 0.51% SQ Square Inc 0.50% CELG Celgene Corp 0.49% CVS CVS Health Corp 0.47% HD Home Depot Inc 0.48% CAT Caterpillar Inc 0.47% WBA Walgreen Boots Alliance Inc 0.43% BIDU Baidu Inc 0.42% PYPL PayPal Hldgs Inc 0.36% MO Altria Grp 0.32% QQQ Invesco QQQ Trust Series 1 0.32% V Visa Inc 0.31% ORCL Oracle Corp 0.31% AVGO Broadcom Inc 0.21% DIS Disney (Walt) Co 0.19% SHOP(HB) Shopify Inc 0.13% AMAT Applied Materials 0.14% ROKU Roku Inc Cl A 0.12% INTC Intel Corp 0.10% SPY SPDR S&P 500 ETF 0.09% TEVA Teva Pharm Indus ADR 0.04% ARWR(0) Arrowhead Pharma Inc 0.00% T AT&T Inc 0.00% AMD Advanced Micro Devices Inc -0.08% WFC Wells Fargo -0.05% PG Procter & Gamble Cc -0.07% HUYA(HB) HUYA Inc -0.07% GILD Gilead Sciences -0.08% KO Coca-Cola Co -0.10% JNJ Johnson & Johnson -0.10% IQ IQIYI Inc ADS -0.17% PFE Pfizer Inc -0.15% SOGO(HB) Sogou Inc -0.12% XOM Exxon Mobil -0.19% SIRI Sirius XM Hldgs Inc -0.21% ADBE Adobe Systems -0.26% WMT Wal-Mart Stores -0.36% VZ Verizon Communications -0.42% KMI Kinder Morgan Inc -0.45% ABBV AbbVie Inc -0.52% GOOG Alphabet Inc Cl C Cap Stock -0.61% FIT Fitbit Inc -0.58% C Citigrp Inc -0.66% JPM JPMorgan Chase & Co -0.67% GOOGL Alphabet Inc Cl A -0.67% BAC Bank of America Corporation -0.73% F Ford Motor -0.78% TSLA Tesla Inc -0.78% BA Boeing Co -0.80% CVX Chevron Corporation -0.88% FB Facebook Inc -1.00% TWTR Twitter Inc -1.23% BP BP P.L.C. ADS -1.38% SRPT Sarepta Therapeutics Inc -1.41% SNAP Snap Inc -1.53% VXX iPath S&P 500 VIX Short-Term -1.73% RAD Rite Aid -2.14% CHK Chesapeake Energy Corp -2.22% UVXY ProShs Ultra VIX Short-Term -2.67% TRXC(HB) TransEnterix Inc -2.98% TVIX VS 2X VIX Short Term -3.11%"]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Yahoo Finance Video•56 minutes ago"]
["MARKETS: Watch out for this 30 point air pocket in the S&P, as August wraps"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Stephanie Sy to break down the latest market moves. Here's the performance of select trending stocks as of 2:00 pm EDT: GERN(HB) Geron Corp 5.37% PBR Petroleo Brasileiro S.A. ADS 2.71% CGC(HB) Canopy Growth 2.79% GEVO(HB) Gevo Inc 1.96% JCP(HB) Penney (J.C.) 1.44% AAPL Apple Inc 1.29% HMNY(HB,F) Helios and Matheson Analytics 1.93% X U.S. Steel Corporation 1.19% GE General Electric Co 1.04% ACBFF(HB) Aurora Cannabis Inc 0.98% NFLX Netflix Inc 1.01% LRCX Lam Research 0.90% BABA Alibaba Group Holding Ltd 0.82% SBUX Starbucks Corp 0.85% NVDA Nvidia Corp 0.85% SDRL(HB) Seadrill Limited 0.80% NKE Nike Inc Cl B 0.80% CSCO Cisco Systems 0.78% AMZN Amazon.com Inc 0.72% JD JD.com Inc 0.71% MSFT Microsoft Corp 0.67% NKTR(0) Nektar Therapeutics 0.68% MU Micron Tech 0.68% DBX(HB) Dropbox Inc 0.64% BILI(HB) Bilibili Inc ADS 0.46% CRM salesforce.com Inc 0.59% BB BlackBerry Ltd 0.47% CMCSA Comcast Cl A 0.56% QCOM Qualcomm Inc 0.56% IBM Intl Business Machines Corp 0.51% SQ Square Inc 0.50% CELG Celgene Corp 0.49% CVS CVS Health Corp 0.47% HD Home Depot Inc 0.48% CAT Caterpillar Inc 0.47% WBA Walgreen Boots Alliance Inc 0.43% BIDU Baidu Inc 0.42% PYPL PayPal Hldgs Inc 0.36% MO Altria Grp 0.32% QQQ Invesco QQQ Trust Series 1 0.32% V Visa Inc 0.31% ORCL Oracle Corp 0.31% AVGO Broadcom Inc 0.21% DIS Disney (Walt) Co 0.19% SHOP(HB) Shopify Inc 0.13% AMAT Applied Materials 0.14% ROKU Roku Inc Cl A 0.12% INTC Intel Corp 0.10% SPY SPDR S&P 500 ETF 0.09% TEVA Teva Pharm Indus ADR 0.04% ARWR(0) Arrowhead Pharma Inc 0.00% T AT&T Inc 0.00% AMD Advanced Micro Devices Inc -0.08% WFC Wells Fargo -0.05% PG Procter & Gamble Cc -0.07% HUYA(HB) HUYA Inc -0.07% GILD Gilead Sciences -0.08% KO Coca-Cola Co -0.10% JNJ Johnson & Johnson -0.10% IQ IQIYI Inc ADS -0.17% PFE Pfizer Inc -0.15% SOGO(HB) Sogou Inc -0.12% XOM Exxon Mobil -0.19% SIRI Sirius XM Hldgs Inc -0.21% ADBE Adobe Systems -0.26% WMT Wal-Mart Stores -0.36% VZ Verizon Communications -0.42% KMI Kinder Morgan Inc -0.45% ABBV AbbVie Inc -0.52% GOOG Alphabet Inc Cl C Cap Stock -0.61% FIT Fitbit Inc -0.58% C Citigrp Inc -0.66% JPM JPMorgan Chase & Co -0.67% GOOGL Alphabet Inc Cl A -0.67% BAC Bank of America Corporation -0.73% F Ford Motor -0.78% TSLA Tesla Inc -0.78% BA Boeing Co -0.80% CVX Chevron Corporation -0.88% FB Facebook Inc -1.00% TWTR Twitter Inc -1.23% BP BP P.L.C. ADS -1.38% SRPT Sarepta Therapeutics Inc -1.41% SNAP Snap Inc -1.53% VXX iPath S&P 500 VIX Short-Term -1.73% RAD Rite Aid -2.14% CHK Chesapeake Energy Corp -2.22% UVXY ProShs Ultra VIX Short-Term -2.67% TRXC(HB) TransEnterix Inc -2.98% TVIX VS 2X VIX Short Term -3.11%"]
[]
["Motley Fool•6 hours ago"]
["4 Things TerraForm Power Inc's Management Team Wants You to Know About What's Ahead"]
["The wind and solar power company's management team likes what they see."]
[]
["Market Realist•6 hours ago"]
["What 3M’s Short Interest Numbers Suggest"]
["As of August 15, the latest short interest data indicate that 3M’s (MMM) short interest has remained range bound. According to the latest report, 3M’s short interest was at 1.16% of the outstanding shares. 3M reported better-than-expected earnings in the second quarter after it met analysts’ expectations in the first quarter and provided a milder outlook."]
[]
["Reuters•8 hours ago"]
["Medtech firms get personal with digital twins"]
["Armed with a mouse and computer screen instead of a scalpel and operating theater, cardiologist Benjamin Meder carefully places the electrodes of a pacemaker in a beating, digital heart. Using this \"digital twin\" that mimics the electrical and physical properties of the cells in patient 7497's heart, Meder runs simulations to see if the pacemaker can keep the congestive heart failure sufferer alive - before he has inserted a knife. The digital heart twin developed by Siemens Healthineers is one example of how medical device makers are using artificial intelligence (AI) to help doctors make more precise diagnoses as medicine enters an increasingly personalized age."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["Reuters•8 hours ago"]
["Medtech firms get personal with digital twins"]
["Armed with a mouse and computer screen instead of a scalpel and operating theater, cardiologist Benjamin Meder carefully places the electrodes of a pacemaker in a beating, digital heart. Using this \"digital twin\" that mimics the electrical and physical properties of the cells in patient 7497's heart, Meder runs simulations to see if the pacemaker can keep the congestive heart failure sufferer alive - before he has inserted a knife. The digital heart twin developed by Siemens Healthineers is one example of how medical device makers are using artificial intelligence (AI) to help doctors make more precise diagnoses as medicine enters an increasingly personalized age."]
[]
["Motley Fool•yesterday"]
["How Safe Are General Electric and Its Dividend?"]
["The industrial powerhouse's stock price slide seems to have stopped...for now. Safe to buy?"]
[]
["Zacks•yesterday"]
["Zacks Market Edge Highlights: Starbucks, General Electric, Microsoft, Nvidia and Weight Watchers"]
["Zacks Market Edge Highlights: Starbucks, General Electric, Microsoft, Nvidia and Weight Watchers"]
[]
["Market Realist•yesterday"]
["Why GE Stock Could Be under Pressure for the Rest of 2018"]
["For the last few days, General Electric (GE) has seen a steady decline in its stock price. On August 13, the company’s stock price fell to $11.9, which was its lowest level since July 2009. Investors’ doubt regarding General Electric’s revival plan has grown day by day."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about General Electric Co."]
["General Electric Co NYSE:GE"]
["InvestorPlace•2 days ago"]
["The Difference Between Buy-Side Analysts And Sell-Side Analysts"]
["When the average investor thinks of an analyst, he or she usually imagines an employee of one of the big Wall Street firms. Analysts at Goldman Sachs and Morgan Stanley who issue ratings and price targets on specific stocks probably come to mind."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["T",31.93,-0.03,-8.9999999999999998E-4]
["AT&T Inc."]
["MCD",162.04,0.25,1.5E-3]
["McDonald's Corporation"]
["PFE",41.494999999999997,-5.0000000000000001E-3,-1E-4]
["Pfizer, Inc."]
["INTC",48.51,0.27,5.5999999999999999E-3]
["Intel Corporation"]
["AAPL",227.87,2.84,1.26E-2]
["Apple Inc."]
["Recommendation Rating"]
[]
[2.8]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (14)"]
[]
["Current 12.94"]
["Average 17.11"]
["Low 11.00"]
["High 36.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"GE Mktwth Gr","index":138,"n_rows":381,"n_cols":5,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["General Electric Co."]
["NYSE: GE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["General Electric Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:56 p.m."]
[]
["GE"]
["/quotes/zigman/227468/composite"]
[]
["$"]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 38.03m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/227468/composite"]
[]
["Previous close"]
[]
[12.77]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[12.7]
[]
[12.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[11.94]
[]
[25.3]
[]
[]
["Snapshot"]
["Average Recommendation:","Hold","Average Target Price:",15.94]
["Number of Ratings:",19,"Current Quarters Estimate:",0.22]
["FY Report Date:",43435,"Current Year's Estimate:",0.95]
["Last Quarter's Earnings:",0.19,"Median PE on CY Estimate:",13.44]
["Year Ago Earnings:",1.06,"Next Fiscal Year Estimate:",1.02]
[null,null,"Median PE on Next FY Estimate:",12.51]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",13,13,16,17]
["Mean Estimate",0.22,0.36,0.95,1.02]
["High Estimates",0.24,0.43,1,1.25]
["Low Estimates",0.2,0.27,0.82,0.8]
["Coefficient Variance",5.85,11.56,4.57,10.48]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",5,4,5]
["OVERWEIGHT",0,0,0]
["HOLD",13,14,11]
["UNDERWEIGHT",0,0,0]
["SELL",1,1,2]
["MEAN","Hold","Hold","Hold"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["What Analysts Recommend for Hologic ahead of Third-Quarter Results"]
[]
["8:05 a.m. July 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Global Services: Boeingâ€™s Fastest-Growing Segment in Q2 2018"]
[]
["11:36 a.m. July 30, 2018"]
[]
["- MarketRealist.com"]
[]
["3M Beat Q2 Earnings Estimates, but Downgraded Full-Year Outlook"]
[]
["12:16 p.m. July 26, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Why Wall Street Is Long on Berkshire Hathaway"]
[]
["3:17 p.m. July 23, 2018"]
[]
["- MarketRealist.com"]
[]
["Wall Street Continues to Love Berkshire Hathaway amid Volatility"]
[]
["8:54 a.m. June 11, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Wall Street Has Positive Views on Berkshire Hathaway in 2Q18"]
[]
["3:49 p.m. May 9, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:56 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25957.22]
[-29.7]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.08]
[22.72]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.13]
[0]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"GE Income Qtr","index":139,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["General Electric Co."]
["NYSE: GE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["General Electric Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:56 p.m."]
[]
["GE"]
["/quotes/zigman/227468/composite"]
[]
["$"]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 38.15m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/227468/composite"]
[]
["Previous close"]
[]
[12.77]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[12.7]
[]
[12.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[11.94]
[]
[25.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for General Electric Co."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","29.19B","31.22B","32.39B","28.66B","30.1B"]
["Sales Growth","-",6.9800000000000001E-2,3.73E-2,-0.11509999999999999,5.04E-2]
["Cost of Goods Sold (COGS) incl. D&A","21.39B","23.29B","25.69B","21.23B","22.22B"]
["COGS excluding D&A","19.86B","21.38B","23.47B","19.31B","20.27B"]
["Depreciation & Amortization Expense","1.53B","1.92B","2.22B","1.91B","1.95B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",8.8900000000000007E-2,0.1028,-0.17369999999999999,4.7E-2]
["Gross Income","7.79B","7.93B","6.7B","7.43B","7.88B"]
["Gross Income Growth","-",1.7500000000000002E-2,-0.15490000000000001,0.1096,0.06]
["Gross Profit Margin","-","-","-","-",0.26179999999999998,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","3.99B","4.16B","4.63B","4.55B","4.63B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","3.99B","4.16B","4.63B","4.55B","4.63B"]
["SGA Growth","-",4.2099999999999999E-2,0.11459999999999999,-1.84E-2,1.8700000000000001E-2]
["Other Operating Expense","790M","925M","12.36B","751M","737M"]
["Unusual Expense","700M","2.4B","-","646M","750M"]
["EBIT after Unusual Expense","(700M)","(2.4B)","-","(646M)","(750M)"]
["Non Operating Income/Expense","349M","2.24B","(987M)","205M","864M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","1.15B","1.22B","1.32B","1.29B","1.3B"]
["Interest Expense Growth","-",6.0100000000000001E-2,8.6999999999999994E-2,-2.9499999999999998E-2,7.7999999999999996E-3]
["Gross Interest Expense","1.16B","1.23B","1.34B","1.29B","1.3B"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","1.52B","1.47B","(12.6B)","413M","1.33B"]
["Pretax Income Growth","-",-3.2300000000000002E-2,-9.5968999999999998,1.0327999999999999,2.2227999999999999]
["Pretax Margin","-","-","-","-",4.4200000000000003E-2,"NA"]
["Income Tax","15M","(334M)","(2.74B)","(27M)","542M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.49B","1.79B","(9.86B)","438M","789M"]
["Minority Interest Expense","(21M)","(141M)","(39M)","34M","(132M)"]
["Net Income","1.51B","1.94B","(9.82B)","404M","921M"]
["Net Income Growth","-",0.27810000000000001,-6.077,1.0410999999999999,1.2797000000000001]
["Net Margin Growth","-","-","-","-",3.0599999999999999E-2,"NA"]
["Extraordinaries & Discontinued Operations","(153M)","(105M)","182M","(1.56B)","(121M)"]
["Extra Items & Gain/Loss Sale Of Assets","4M","14M","214M","3M","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","(157M)","(119M)","(32M)","(1.56B)","(121M)"]
["Net Income After Extraordinaries","1.36B","1.83B","(9.64B)","(1.15B)","800M"]
["Preferred Dividends","182M","36M","184M","37M","185M"]
["Net Income Available to Common","1.18B","1.78B","(10.04B)","(1.19B)","615M"]
["EPS (Basic)",0.14000000000000001,0.21,-1.1599999999999999,-0.14000000000000001,7.0000000000000007E-2]
["EPS (Basic) Growth","-",0.51590000000000003,-6.6338999999999997,0.88139999999999996,1.5157]
["Basic Shares Outstanding","8.67B","8.67B","8.68B","8.68B","8.69B"]
["EPS (Diluted)",0.13,0.2,-1.1599999999999999,-0.14000000000000001,7.0000000000000007E-2]
["EPS (Diluted) Growth","-",0.51980000000000004,-6.6780999999999997,0.88139999999999996,1.5142]
["Diluted Shares Outstanding","8.76B","8.73B","8.68B","8.68B","8.7B"]
["EBITDA","4.55B","4.77B","(8.07B)","4.05B","4.47B"]
["EBITDA Growth","-",4.8399999999999999E-2,-2.6934999999999998,1.5017,0.10249999999999999]
["EBITDA Margin","-","-","-","-",0.14829999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:56 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25958.93]
[-27.99]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.12]
[22.75]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.3]
[0.17]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"GE Balance Qtr","index":140,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["General Electric Co."]
["NYSE: GE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["General Electric Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:56 p.m."]
[]
["GE"]
["/quotes/zigman/227468/composite"]
[]
["$"]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 38.16m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/227468/composite"]
[]
["Previous close"]
[]
[12.77]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[12.7]
[]
[12.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[11.94]
[]
[25.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for General Electric Co."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","44.05B","39.85B","43.3B","32.13B","27.67B"]
["Cash Only","44.05B","39.85B","43.3B","32.13B","27.67B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-9.5200000000000007E-2,8.6400000000000005E-2,-0.25800000000000001,-0.13869999999999999]
["Cash & ST Investments / Total Assets",0.1239,0.10539999999999999,0.11459999999999999,8.9700000000000002E-2,8.0699999999999994E-2]
["Total Accounts Receivable","39.75B","43.36B","41.08B","39.5B","35.69B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","960M","1.02B","1.07B","1.01B","918M"]
["Bad Debt/Doubtful Accounts","(960M)","(1.02B)","(1.07B)","(1.01B)","(918M)"]
["Other Receivables","6.16B","6.11B","6.3B","6.8B","6.51B"]
["Accounts Receivable Growth","-",9.0800000000000006E-2,-5.2699999999999997E-2,-3.8399999999999997E-2,-9.6500000000000002E-2]
["Accounts Receivable Turnover",0.73,0.72,0.79,0.73,0.84]
["Inventories","22.84B","25.85B","21.92B","20.57B","20.47B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","-","-","-","-","-"]
["Miscellaneous Current Assets","-","-","-","-","-"]
["Total Current Assets","106.64B","109.06B","106.3B","92.2B","83.83B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","50.17B","54.1B","53.87B","53.65B","50.87B"]
["Property, Plant & Equipment - Gross","86.32B","91.42B","89.61B","90.21B","87.22B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","36.15B","37.32B","35.73B","36.56B","36.35B"]
["Total Investments and Advances","39.97B","38.7B","38.7B","37.16B","36.61B"]
["Other Long-Term Investments","39.97B","38.7B","38.7B","37.16B","36.61B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","89.26B","108.5B","104.24B","106.13B","102.19B"]
["Net Goodwill","72.34B","87.07B","83.97B","85.47B","82.46B"]
["Net Other Intangibles","16.93B","21.44B","20.27B","20.66B","19.73B"]
["Other Assets","39.26B","36.74B","39.77B","43.1B","44.3B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","355.47B","378.04B","377.95B","358.11B","342.77B"]
["Assets - Total - Growth","-",6.3500000000000001E-2,-2.0000000000000001E-4,-5.2499999999999998E-2,-4.2799999999999998E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","30.04B","28.13B","24.04B","19.37B","14.42B"]
["Short Term Debt","30.04B","28.13B","24.04B","19.37B","14.42B"]
["Current Portion of Long Term Debt","-","-","-","-","-"]
["Accounts Payable","13.28B","14.91B","15.15B","15.06B","15.03B"]
["Accounts Payable Growth","-",0.12230000000000001,1.6500000000000001E-2,-6.1000000000000004E-3,-2.3E-3]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","36.01B","36.48B","38.21B","39.1B","36.92B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","33.92B","34.39B","37.16B","38.04B","35.87B"]
["Total Current Liabilities","79.33B","79.52B","77.4B","73.53B","66.37B"]
["Long-Term Debt","104.36B","108.27B","110.56B","106.47B","101.15B"]
["Long-Term Debt excl. Capitalized Leases","104.36B","108.27B","110.56B","106.47B","101.15B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","69.09B","69.02B","79.77B","78.02B","75.93B"]
["Deferred Taxes","(1.24B)","(1.13B)","(6.21B)","(11.48B)","(10.89B)"]
["Deferred Taxes - Credit","-","-","-","-","-"]
["Deferred Taxes - Debit","1.24B","1.13B","6.21B","11.48B","10.89B"]
["Other Liabilities","23.71B","23.74B","24.84B","23.35B","24.19B"]
["Other Liabilities (excl. Deferred Income)","23.71B","23.74B","24.84B","23.35B","24.19B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","276.5B","280.54B","292.56B","281.37B","267.64B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.77780000000000005,0.74209999999999998,0.77410000000000001,0.78569999999999995,0.78080000000000005]
["Preferred Stock (Carrying Value)","6M","6M","6M","6M","6M"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","6M","6M","6M","6M","6M"]
["Common Equity (Total)","74.14B","76.1B","64.26B","55.96B","55.06B"]
["Common Stock Par/Carry Value","702M","702M","702M","702M","702M"]
["Retained Earnings","137.04B","136.7B","125.68B","115.48B","114.91B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(5.48B)","(5.09B)","(4.65B)","(3.99B)","(5.45B)"]
["Unrealized Gain/Loss Marketable Securities","866M","887M","(102M)","(4M)","21M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(85.62B)","(85.2B)","(84.9B)","(84.7B)","(84.47B)"]
["Common Equity / Total Assets",0.20860000000000001,0.20130000000000001,0.17,0.15629999999999999,0.16059999999999999]
["Total Shareholders' Equity","74.15B","76.11B","64.26B","55.97B","55.07B"]
["Total Shareholders' Equity / Total Assets",0.20860000000000001,0.20130000000000001,0.17,0.15629999999999999,0.16070000000000001]
["Accumulated Minority Interest","4.83B","21.39B","21.12B","20.78B","20.06B"]
["Total Equity","78.98B","97.49B","85.39B","76.74B","75.13B"]
["Liabilities & Shareholders' Equity","355.47B","378.04B","377.95B","358.11B","342.77B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:56 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["2:40p"]
[]
["Stocks drift lower ahead of Labor Day, but indexes set for strong week and month"]
[]
["2:40p"]
[]
["Oct. WTI oil contract up 1.6% for the week to gain 3.2% for the month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25958.93]
[-27.99]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.12]
[22.75]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.3]
[0.17]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"GE Cash Qtr","index":141,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["General Electric Co."]
["NYSE: GE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["General Electric Co."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:56 p.m."]
[]
["GE"]
["/quotes/zigman/227468/composite"]
[]
["$"]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 38.18m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/227468/composite"]
[]
["Previous close"]
[]
[12.77]
[]
[12.94]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[12.7]
[]
[12.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[11.94]
[]
[25.3]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for General Electric Co."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","1.37B","1.84B","(9.64B)","(1.11B)","669M"]
["Net Income Growth","-",0.34310000000000002,-6.2515999999999998,0.88460000000000005,1.6011]
["Depreciation, Depletion & Amortization","1.13B","1.4B","1.42B","1.91B","1.95B"]
["Depreciation and Depletion","1.13B","1.4B","1.42B","1.3B","1.4B"]
["Amortization of Intangible Assets","-","-","-","613M","558M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(141M)","(499M)","(4.18B)","(667M)","262M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(91M)","510M","(659M)","1.52B","(140M)"]
["Funds from Operations","2.26B","3.24B","(13.05B)","1.65B","2.74B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(74M)","(2.22B)","19.96B","(264M)","(2.19B)"]
["Receivables","29M","(648M)","(186M)","1.73B","1.19B"]
["Accounts Payable","(437M)","211M","183M","(38M)","296M"]
["Other Assets/Liabilities","114M","(928M)","17.76B","(889M)","(3.16B)"]
["Net Operating Cash Flow","2.19B","1.02B","6.91B","1.39B","559M"]
["Net Operating Cash Flow Growth","-",-0.53200000000000003,5.7537000000000003,-0.79900000000000004,-0.59760000000000002]
["Net Operating Cash Flow / Sales",7.4899999999999994E-2,3.2800000000000003E-2,0.21329999999999999,4.8500000000000001E-2,1.8599999999999998E-2]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(2B)","(1.6B)","(2.3B)","(1.92B)","(1.59B)"]
["Capital Expenditures (Fixed Assets)","(2B)","(1.6B)","(2.3B)","(1.82B)","(1.5B)"]
["Capital Expenditures (Other Assets)","-","-","-","(99M)","(85M)"]
["Capital Expenditures Growth","-",0.19950000000000001,-0.43659999999999999,0.16650000000000001,0.1721]
["Capital Expenditures / Sales",-6.8500000000000005E-2,-5.1299999999999998E-2,-7.0999999999999994E-2,-6.6900000000000001E-2,-5.2699999999999997E-2]
["Net Assets from Acquisitions","(1.68B)","(3.41B)","(34M)","-","-"]
["Sale of Fixed Assets & Businesses","1.6B","4.54B","2.62B","668M","3.5B"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","(51M)","(427M)","731M","(697M)","-"]
["Other Sources","1.64B","1.08B","(490M)","303M","1.85B"]
["Net Investing Cash Flow","(488M)","182M","(21M)","(1.64B)","4.46B"]
["Net Investing Cash Flow Growth","-",1.373,-1.1153999999999999,-77.285700000000006,3.7128999999999999]
["Net Investing Cash Flow / Sales",-1.67E-2,5.7999999999999996E-3,-5.9999999999999995E-4,-5.74E-2,0.1482]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(2.25B)","(2.09B)","(2.23B)","(1.04B)","(1.19B)"]
["Common Dividends","(2.25B)","(2.09B)","(2.23B)","(1.04B)","(1.19B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1.15B)","112M","70M","(8M)","2M"]
["Repurchase of Common & Preferred Stk.","(1.15B)","112M","70M","(8M)","2M"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","3.51B","(4.49B)","(402M)","(10.35B)","(7.57B)"]
["Change in Current Debt","35M","(281M)","1.26B","(1.29B)","(752M)"]
["Change in Long-Term Debt","3.47B","(4.21B)","(1.67B)","(9.06B)","(6.82B)"]
["Issuance of Long-Term Debt","8.71B","301M","5.54B","199M","343M"]
["Reduction in Long-Term Debt","(5.24B)","(4.51B)","(7.2B)","(9.26B)","(7.16B)"]
["Other Funds","(7M)","324M","(259M)","(501M)","(251M)"]
["Other Uses","(9M)","328M","(263M)","(501M)","(251M)"]
["Other Sources","2M","(4M)","4M","-","-"]
["Net Financing Cash Flow","97M","(6.14B)","(2.82B)","(11.9B)","(9.01B)"]
["Net Financing Cash Flow Growth","-",-64.319599999999994,0.54039999999999999,-3.2149999999999999,0.24249999999999999]
["Net Financing Cash Flow / Sales",3.3E-3,-0.19670000000000001,-8.72E-2,-0.41520000000000001,-0.2994]
["Exchange Rate Effect","405M","715M","(362M)","208M","(493M)"]
["Miscellaneous Funds","(1M)","1M","(1M)","1M","(2M)"]
["Net Change in Cash","2.2B","(4.22B)","3.7B","(11.95B)","(4.49B)"]
["Free Cash Flow","186M","(578M)","4.61B","(429M)","(943M)"]
["Free Cash Flow Growth","-",-4.1074999999999999,8.9740000000000002,-1.0931,-1.1980999999999999]
["Free Cash Flow Yield","-","-","-","-",-3.6900000000000002E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:56 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["2:49p"]
[]
["U.S. oil futures fall, but gain for the week and month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25956.95]
[-29.97]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8110.6]
[22.24]
[2.7000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.14]
[0.01]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HD Income St","index":142,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Home Depot Inc."]
["NYSE: HD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Home Depot Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:56 p.m."]
[]
["HD"]
["/quotes/zigman/229488/composite"]
[]
["$"]
[]
[200.78]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.82m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/229488/composite"]
[]
["Previous close"]
[]
[199.26]
[]
[200.78]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[199.29]
[]
[200.84]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.76]
[]
[207.61]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Home Depot Inc."]
["View Ratios"]
["Fiscal year is February-January. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Sales/Revenue","78.81B","83.18B","88.52B","94.6B","100.9B"]
["Sales Growth","-",5.5399999999999998E-2,6.4199999999999993E-2,6.8599999999999994E-2,6.6699999999999995E-2]
["Cost of Goods Sold (COGS) incl. D&A","53.05B","55.87B","59.94B","64.04B","68.36B"]
["COGS excluding D&A","51.29B","54.09B","58.08B","62.06B","66.3B"]
["Depreciation & Amortization Expense","1.76B","1.79B","1.86B","1.97B","2.06B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",5.3199999999999997E-2,7.2900000000000006E-2,6.83E-2,6.7500000000000004E-2]
["Gross Income","25.76B","27.3B","28.58B","30.56B","32.55B"]
["Gross Income Growth","-",5.9799999999999999E-2,4.6600000000000003E-2,6.9400000000000003E-2,6.5000000000000002E-2]
["Gross Profit Margin","-","-","-","-",0.32250000000000001,"NA"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["SG&A Expense","16.6B","16.8B","16.67B","17.1B","17.69B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","16.6B","16.8B","16.67B","17.1B","17.69B"]
["SGA Growth","-",1.23E-2,-7.6E-3,2.53E-2,3.5000000000000003E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","33M","128M","37M","170M"]
["EBIT after Unusual Expense","-","10.47B","(128M)","13.43B","14.68B"]
["Non Operating Income/Expense","-","323M","-","-","-"]
["Non-Operating Interest Income","12M","14M","166M","36M","74M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","711M","830M","919M","972M","1.06B"]
["Interest Expense Growth","-",0.16739999999999999,0.1072,5.7700000000000001E-2,8.7400000000000005E-2]
["Gross Interest Expense","713M","832M","921M","973M","1.06B"]
["Interest Capitalized","2M","2M","2M","1M","2M"]
["Pretax Income","8.47B","9.98B","11.02B","12.49B","13.7B"]
["Pretax Income Growth","-",0.1782,0.1048,0.13339999999999999,9.6600000000000005E-2]
["Pretax Margin","-","-","-","-",0.1358,"NA"]
["Income Tax","3.08B","3.63B","4.01B","4.53B","5.07B"]
["Income Tax - Current Domestic","2.85B","3.26B","3.69B","4.33B","4.63B"]
["Income Tax - Current Foreign","265M","258M","296M","315M","331M"]
["Income Tax - Deferred Domestic","(8M)","116M","31M","(89M)","22M"]
["Income Tax - Deferred Foreign","(24M)","-","(9M)","(24M)","88M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","5.39B","6.35B","7.01B","7.96B","8.63B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","5.39B","6.35B","7.01B","7.96B","8.63B"]
["Net Income Growth","-",0.17829999999999999,0.1046,0.1353,8.4599999999999995E-2]
["Net Margin Growth","-","-","-","-",8.5500000000000007E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","5.39B","6.35B","7.01B","7.96B","8.63B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","5.39B","6.35B","7.01B","7.96B","8.63B"]
["EPS (Basic)",3.78,4.74,5.49,6.47,7.33]
["EPS (Basic) Growth","-",0.254,0.15820000000000001,0.17849999999999999,0.13289999999999999]
["Basic Shares Outstanding","1.43B","1.34B","1.28B","1.23B","1.18B"]
["EPS (Diluted)",3.76,4.71,5.46,6.45,7.29]
["EPS (Diluted) Growth","-",0.25269999999999998,0.15920000000000001,0.18129999999999999,0.13020000000000001]
["Diluted Shares Outstanding","1.43B","1.35B","1.28B","1.23B","1.18B"]
["EBITDA","10.92B","12.29B","13.77B","15.44B","16.91B"]
["EBITDA Growth","-",0.125,0.1202,0.1215,9.5600000000000004E-2]
["EBITDA Margin","-","-","-","-",0.1676,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:56 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25956.01]
[-30.91]
[-1.1999999999999999E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8110.71]
[22.35]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.11]
[-0.02]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HD Balance Sheet","index":143,"n_rows":394,"n_cols":7,"rows_kept":394,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Home Depot Inc."]
["NYSE: HD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Home Depot Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:56 p.m."]
[]
["HD"]
["/quotes/zigman/229488/composite"]
[]
["$"]
[]
[200.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.82m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/229488/composite"]
[]
["Previous close"]
[]
[199.26]
[]
[200.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[199.29]
[]
[200.84]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.76]
[]
[207.61]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Home Depot Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is February-January. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Cash & Short Term Investments","1.93B","1.72B","2.22B","2.54B","3.6B"]
["Cash Only","1.93B","1.72B","2.22B","2.54B","3.6B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.10680000000000001,0.28610000000000002,0.14530000000000001,0.41649999999999998]
["Cash & ST Investments / Total Assets",4.7600000000000003E-2,4.3099999999999999E-2,5.28E-2,5.91E-2,8.0699999999999994E-2]
["Total Accounts Receivable","1.4B","1.48B","1.89B","2.03B","1.95B"]
["Accounts Receivables, Net","1.4B","1.48B","1.89B","2.03B","1.95B"]
["Accounts Receivables, Gross","1.4B","1.48B","1.89B","2.03B","1.95B"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",6.1499999999999999E-2,0.27360000000000001,7.3499999999999996E-2,-3.7900000000000003E-2]
["Accounts Receivable Turnover",56.37,56.05,46.84,46.62,51.69]
["Inventories","11.06B","11.08B","11.81B","12.55B","12.75B"]
["Finished Goods","11.06B","11.08B","11.81B","12.55B","12.75B"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","895M","1.02B","569M","608M","638M"]
["Miscellaneous Current Assets","895M","1.02B","569M","608M","638M"]
["Total Current Assets","15.28B","15.3B","16.48B","17.72B","18.93B"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Net Property, Plant & Equipment","23.35B","22.72B","22.19B","21.91B","22.08B"]
["Property, Plant & Equipment - Gross","39.06B","38.51B","39.27B","40.43B","41.41B"]
["Buildings","17.95B","17.76B","17.67B","17.77B","18.07B"]
["Land & Improvements","8.38B","8.24B","8.15B","8.21B","8.35B"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","11.5B","11.02B","11.76B","12.54B","13.14B"]
["Accumulated Depreciation","15.72B","15.79B","17.08B","18.51B","19.34B"]
["Total Investments and Advances","-","-","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","1.29B","1.35B","2.67B","2.09B","2.28B"]
["Net Goodwill","1.29B","1.35B","2.67B","2.09B","2.28B"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","553M","520M","553M","1.14B","1.13B"]
["Tangible Other Assets","553M","520M","553M","1.14B","1.13B"]
["Total Assets","40.52B","39.95B","41.97B","42.97B","44.53B"]
["Assets - Total - Growth","-",-1.41E-2,5.0700000000000002E-2,2.3699999999999999E-2,3.6400000000000002E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["ST Debt & Current Portion LT Debt","33M","328M","427M","1.25B","2.76B"]
["Short Term Debt","-","290M","350M","710M","1.56B"]
["Current Portion of Long Term Debt","33M","38M","77M","542M","1.2B"]
["Accounts Payable","5.8B","5.81B","6.57B","7B","7.24B"]
["Accounts Payable Growth","-",1.6999999999999999E-3,0.1305,6.6299999999999998E-2,3.49E-2]
["Income Tax Payable","14M","36M","34M","25M","54M"]
["Other Current Liabilities","4.91B","5.1B","5.5B","5.86B","6.14B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","1.43B","1.39B","1.52B","1.48B","1.64B"]
["Miscellaneous Current Liabilities","3.48B","3.71B","3.98B","4.37B","4.5B"]
["Total Current Liabilities","10.75B","11.27B","12.52B","14.13B","16.19B"]
["Long-Term Debt","14.69B","16.87B","20.79B","22.35B","24.27B"]
["Long-Term Debt excl. Capitalized Leases","14.22B","16.22B","20.79B","21.51B","23.34B"]
["Non-Convertible Debt","14.22B","16.22B","20.79B","21.51B","23.34B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","468M","648M","-","836M","932M"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","465M","591M","299M","205M","321M"]
["Deferred Taxes - Credit","514M","642M","379M","296M","440M"]
["Deferred Taxes - Debit","49M","51M","80M","91M","119M"]
["Other Liabilities","2.04B","1.84B","1.97B","1.86B","2.17B"]
["Other Liabilities (excl. Deferred Income)","2.04B","1.84B","1.97B","1.86B","2.17B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","28B","30.62B","35.66B","38.63B","43.08B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.69099999999999995,0.76659999999999995,0.84950000000000003,0.8992,0.96730000000000005]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","12.52B","9.32B","6.32B","4.33B","1.45B"]
["Common Stock Par/Carry Value","88M","88M","88M","88M","89M"]
["Retained Earnings","23.18B","27B","30.97B","35.52B","39.94B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(19.19B)","(26.19B)","(33.19B)","(40.19B)","(48.2B)"]
["Common Equity / Total Assets",0.309,0.2334,0.15049999999999999,0.1008,3.27E-2]
["Total Shareholders' Equity","12.52B","9.32B","6.32B","4.33B","1.45B"]
["Total Shareholders' Equity / Total Assets",0.309,0.2334,0.15049999999999999,0.1008,3.27E-2]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","12.52B","9.32B","6.32B","4.33B","1.45B"]
["Liabilities & Shareholders' Equity","40.52B","39.95B","41.97B","42.97B","44.53B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:56 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25957.64]
[-29.28]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8110.78]
[22.42]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.23]
[0.1]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HD Cash Flow","index":144,"n_rows":375,"n_cols":7,"rows_kept":375,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Home Depot Inc."]
["NYSE: HD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Home Depot Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:56 p.m."]
[]
["HD"]
["/quotes/zigman/229488/composite"]
[]
["$"]
[]
[200.78]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.82m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/229488/composite"]
[]
["Previous close"]
[]
[199.26]
[]
[200.78]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[199.29]
[]
[200.84]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.76]
[]
[207.61]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Home Depot Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is February-January. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Net Income before Extraordinaries","5.39B","6.35B","7.01B","7.96B","8.63B"]
["Net Income Growth","-",0.17829999999999999,0.1046,0.1353,8.4599999999999995E-2]
["Depreciation, Depletion & Amortization","1.76B","1.79B","1.86B","1.97B","2.06B"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","(31M)","159M","15M","(117M)","92M"]
["Deferred Taxes","(31M)","159M","15M","(117M)","92M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","228M","(98M)","100M","267M","273M"]
["Funds from Operations","7.34B","8.19B","8.99B","10.08B","11.06B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","289M","50M","386M","(297M)","974M"]
["Receivables","(15M)","(81M)","(181M)","(138M)","139M"]
["Accounts Payable","605M","244M","888M","446M","352M"]
["Other Assets/Liabilities","35M","(157M)","71M","55M","538M"]
["Net Operating Cash Flow","7.63B","8.24B","9.37B","9.78B","12.03B"]
["Net Operating Cash Flow Growth","-",8.0500000000000002E-2,0.13719999999999999,4.3700000000000003E-2,0.2298]
["Net Operating Cash Flow / Sales",9.6799999999999997E-2,9.9099999999999994E-2,0.10589999999999999,0.10340000000000001,0.1192]
[]
["Investing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Capital Expenditures","(1.39B)","(1.44B)","(1.5B)","(1.62B)","(1.9B)"]
["Capital Expenditures (Fixed Assets)","(1.39B)","(1.44B)","(1.5B)","(1.62B)","(1.9B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-3.8199999999999998E-2,-4.2299999999999997E-2,-7.85E-2,-0.17030000000000001]
["Capital Expenditures / Sales",-1.7600000000000001E-2,-1.7299999999999999E-2,-1.7000000000000001E-2,-1.7100000000000001E-2,-1.8800000000000001E-2]
["Net Assets from Acquisitions","(206M)","(200M)","(1.67B)","-","(374M)"]
["Sale of Fixed Assets & Businesses","88M","48M","43M","38M","47M"]
["Purchase/Sale of Investments","-","323M","144M","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","323M","144M","-","-"]
["Other Uses","-","-","-","-","(4M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(1.51B)","(1.27B)","(2.98B)","(1.58B)","(2.23B)"]
["Net Investing Cash Flow Growth","-",0.15659999999999999,-1.3462000000000001,0.46910000000000002,-0.40749999999999997]
["Net Investing Cash Flow / Sales",-1.9099999999999999E-2,-1.5299999999999999E-2,-3.3700000000000001E-2,-1.67E-2,-2.2100000000000002E-2]
[]
["Financing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Cash Dividends Paid - Total","(2.24B)","(2.53B)","(3.03B)","(3.4B)","(4.21B)"]
["Common Dividends","(2.24B)","(2.53B)","(3.03B)","(3.4B)","(4.21B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(8.31B)","(6.75B)","(6.77B)","(6.66B)","(7.75B)"]
["Repurchase of Common & Preferred Stk.","(8.55B)","(7B)","(7B)","(6.88B)","(8B)"]
["Sale of Common & Preferred Stock","241M","252M","228M","218M","255M"]
["Proceeds from Stock Options","241M","252M","228M","218M","255M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","3.93B","2.23B","4.01B","2.27B","3.3B"]
["Change in Current Debt","-","290M","60M","360M","850M"]
["Change in Long-Term Debt","3.93B","1.94B","3.95B","1.91B","2.45B"]
["Issuance of Long-Term Debt","5.22B","1.98B","3.99B","4.96B","2.99B"]
["Reduction in Long-Term Debt","(1.29B)","(39M)","(39M)","(3.05B)","(543M)"]
["Other Funds","(37M)","(25M)","4M","(78M)","(211M)"]
["Other Uses","(37M)","(25M)","-","(78M)","(211M)"]
["Other Sources","-","-","4M","-","-"]
["Net Financing Cash Flow","(6.65B)","(7.07B)","(5.79B)","(7.87B)","(8.87B)"]
["Net Financing Cash Flow Growth","-",-6.3E-2,0.18160000000000001,-0.3599,-0.12709999999999999]
["Net Financing Cash Flow / Sales",-8.4400000000000003E-2,-8.5000000000000006E-2,-6.54E-2,-8.3199999999999996E-2,-8.7900000000000006E-2]
["Exchange Rate Effect","(34M)","(106M)","(111M)","(8M)","124M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(565M)","(206M)","493M","322M","1.06B"]
["Free Cash Flow","6.24B","6.8B","7.87B","8.16B","10.13B"]
["Free Cash Flow Growth","-",8.9899999999999994E-2,0.15740000000000001,3.7100000000000001E-2,0.24160000000000001]
["Free Cash Flow Yield","-","-","-","-",2.41E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["3:56 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25957.64]
[-29.28]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8110.78]
[22.42]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.23]
[0.1]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HD Summary","index":145,"n_rows":344,"n_cols":4,"rows_kept":344,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 4 mins"]
["S&P 500"]
[2901.48]
["+0.35(+0.01%)"]
["Dow 30"]
[25959.18]
["-27.74(-0.11%)"]
["Nasdaq"]
[8111.6]
["+23.23(+0.29%)"]
["Russell 2000"]
[1738.3]
["+5.95(+0.34%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.4000000000001]
["+0.40(+0.03%)"]
["Silver"]
[14.55]
["-0.04(-0.30%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["The Home Depot, Inc. (HD)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["200.78+1.52 (+0.76%)"]
["As of 3:56PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",199.26]
["Open",199.38]
["Bid","200.53 x 900"]
["Ask","200.53 x 800"]
["Day's Range","199.29 - 200.84"]
["52 Week Range","149.76 - 207.61"]
["Volume",1971774]
["Avg. Volume",3860423]
["Market Cap","229.72B"]
["Beta",1.03]
["PE Ratio (TTM)",23.67]
["EPS (TTM)",8.48]
["Earnings Date",43417]
["Forward Dividend & Yield","4.12 (2.07%)"]
["Ex-Dividend Date",43341]
["1y Target Est",214.6]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","229.72B"]
["Enterprise Value 3","249.99B"]
["Trailing P/E ",23.67]
["Forward P/E 1",19.53]
["PEG Ratio (5 yr expected) 1",1.42]
["Price/Sales (ttm)",2.2000000000000002]
["Price/Book (mrq)",114.4]
["Enterprise Value/Revenue 3",2.4]
["Enterprise Value/EBITDA 6",14.48]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43128]
["Most Recent Quarter (mrq)",43310]
["Profitability"]
["Profit Margin ",9.4500000000000001E-2]
["Operating Margin (ttm)",0.1452]
["Management Effectiveness"]
["Return on Assets (ttm)",0.2054]
["Return on Equity (ttm)",3.5427]
["Income Statement"]
["Revenue (ttm)","104.32B"]
["Revenue Per Share (ttm)",90.2]
["Quarterly Revenue Growth (yoy)",8.4000000000000005E-2]
["Gross Profit (ttm)","34.36B"]
["EBITDA ","17.26B"]
["Net Income Avi to Common (ttm)","9.85B"]
["Diluted EPS (ttm)",8.48]
["Quarterly Earnings Growth (yoy)",0.312]
["Balance Sheet"]
["Total Cash (mrq)","3.49B"]
["Total Cash Per Share (mrq)",3.05]
["Total Debt (mrq)","25.5B"]
["Total Debt/Equity (mrq)",1269.19]
["Current Ratio (mrq)",1.1299999999999999]
["Book Value Per Share (mrq)",1.75]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","12.08B"]
["Levered Free Cash Flow (ttm)","8.35B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.03]
["52-Week Change 3",0.3296]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",207.61]
["52 Week Low 3",149.76]
["50-Day Moving Average 3",198.55]
["200-Day Moving Average 3",188.79]
["Share Statistics"]
["Avg Vol (3 month) 3","3.86M"]
["Avg Vol (10 day) 3","3.39M"]
["Shares Outstanding 5","1.14B"]
["Float ","1.14B"]
["% Held by Insiders 1",1.1999999999999999E-3]
["% Held by Institutions 1",0.70609999999999995]
["Shares Short (Aug 15, 2018) 4","6.11M"]
["Short Ratio (Aug 15, 2018) 4",1.6]
["Short % of Float (Aug 15, 2018) 4",5.3E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",5.3E-3]
["Shares Short (prior month Jul 13, 2018) 4","8.46M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",4.12]
["Forward Annual Dividend Yield 4",2.07E-2]
["Trailing Annual Dividend Rate 3",3.98]
["Trailing Annual Dividend Yield 3",0.02]
["5 Year Average Dividend Yield 4",1.94]
["Payout Ratio 4",0.45179999999999998]
["Dividend Date 3",43356]
["Ex-Dividend Date 4",43341]
["Last Split Factor (new per old) 2",43161]
["Last Split Date 3",36525]
[]
["Market Realist•2 hours ago"]
["Analysts Are Bullish on At Home after Its Fiscal Q2 2019 Results"]
["Currently, analysts’ 12-month average target price for HOME stock is $43.44, which reflects a 21.5% upside to its stock price as of August 30. For Home Depot (HD), 77% of the 35 analysts covering its stock have given it “buy” ratings. The remaining analysts have given it “hold” ratings."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Motley Fool•7 hours ago"]
["3 Top Retail Stocks to Buy Right Now"]
["These well-known retail names look like great buys at this particular moment in time."]
[]
["Motley Fool•yesterday"]
["Better Buy: Home Depot, Inc. vs. Target"]
["Both retailing giants raised their 2018 outlooks recently, but which makes the better investment today?"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Home Depot Inc."]
["Home Depot Inc NYSE:HD"]
["Thomson Reuters StreetEvents•yesterday"]
["Edited Transcript of HD earnings conference call or presentation 14-Aug-18 1:00pm GMT"]
["Q2 2018 Home Depot Inc Earnings Call"]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Motley Fool•yesterday"]
["10 Labor Day Sales You Should Know About"]
["Looking for some big savings before the summer ends? This list has you covered."]
[]
["MarketWatch•2 days ago"]
["This unexpected sector of the stock market is the most hurt by hurricane season"]
["The same principle holds for stocks, some of which — due to the industry they work in or their geographic concentration — can see an outsize impact from weather. According to Morgan Stanley, the impact can be either positive or negative for share prices depending on the sector in question, and this kind of trading pattern around hurricane season is pronounced, with major performance divergences between the stocks with positive or negative exposure to the issue. Some of the market segments that are “naturally positively exposed to preparation and recovery efforts” may be obvious to investors."]
[]
["American City Business Journals•2 days ago"]
["Survey: Ace Hardware tops Lowe's, Home Depot for favorite home-improvement chain"]
["According to a new survey by Market Force, a customer experience management company, Ace far outpaced its competitors – including North Carolina-based Lowe's."]
[]
["American City Business Journals•3 days ago"]
["Exclusive: Home Depot in the market for more Houston industrial space"]
["One year after inking a large industrial lease in Houston, Home Depot is looking to significantly increase its industrial footprint in Houston."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Motley Fool•3 days ago"]
["Lowe's New CEO Takes Charge, but Can He Catch Home Depot?"]
["The country's second-largest home improvement retailer once again posted good, but not \"as good\" quarterly results. Can Lowe's new CEO make up the difference?"]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Home Depot Inc."]
["Home Depot Inc NYSE:HD"]
[]
["Zacks•4 days ago"]
["Wave of Solid Q2 Results Boosts Retail ETFs"]
["Retail has been the hottest sector lately given strong corporate earnings coupled with higher consumer spending and a booming economy."]
[]
["Market Realist•4 days ago"]
["Analysts Raise Their Targets for Lowe’s after Its Q2 2018 Results"]
["As of August 22, Lowe’s Companies (LOW) was trading at $105.52. Since the announcement of Lowe’s second-quarter earnings, SunTrust Robinson, Gordon Haskett, and RBC have increased their price targets on its stock. SunTrust Robinson has raised its price target from $90 to $110, Gordon Haskett has raised its price target from $107 to $117, and RBC has raised its price target from $109 to $118."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["InvestorPlace•4 days ago"]
["Is the Retail Rally Overdone or Will It Continue for a While?"]
["Wages are growing, but not when adjusted for inflation. Since the start of the year, according to the Bureau of Labor Statistics, real wages are up just .1%. Lowe’s (NYSE:LOW) is still not beating Home Depot."]
[]
["Motley Fool•5 days ago"]
["3 Retailer Stocks You Don't Have to Babysit"]
["Home Depot, Costco, and TJX don't require a lot of attention from shareholders."]
[]
["Simply Wall St.•5 days ago"]
["2 Days Left To The Home Depot Inc (NYSE:HD)’s Ex-Dividend Date, Should You Buy?"]
["Have you been keeping an eye on The Home Depot Inc’s (NYSE:HD) upcoming dividend of US$1.03 per share payable on the 13 September 2018? Then you only have 2 daysRead More..."]
[]
["Simply Wall St.•6 days ago"]
["The The Home Depot Inc (NYSE:HD) Ownership Structure Could Be Important"]
["In this article, I’m going to take a look at The Home Depot Inc’s (NYSE:HD) latest ownership structure, a non-fundamental factor which is important, but remains a less discussed subjectRead More..."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["MarketWatch•6 days ago"]
["These seven stocks prove that retail is roaring"]
["Sure, it’s folly to bet against Amazon.com (AMZN) which has been gobbling up retail market share. Consider that the SPDR S&P Retail ETF (XRT) one of the most popular ways to play the sector, is up more than 14% this year to double the broader stock market. Amazon makes up a mere 1.3% of the fund, so don’t think this outperformance is just a trick of how it’s weighted."]
[]
["Investing.com•7 days ago"]
["Top 5 Things That Moved Markets This Past Week"]
["Investing.com - Top 5 things that rocked U.S. markets this week:"]
[]
["Zacks•7 days ago"]
["Home Depot (HD) Gains But Lags Market: What You Should Know"]
["Home Depot (HD) closed at $201.30 in the latest trading session, marking a +0.57% move from the prior day."]
[]
["Motley Fool•7 days ago"]
["Here's Why Lowe's Bucked Industry Trends and Cut Its 2018 Outlook"]
["CEO Marvin Ellison -- just seven weeks into his new job -- had to deliver some bad news to investors."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
["TheStreet.com•7 days ago"]
["Home Depot Is Close to an Upside Breakout"]
["In this updated daily bar chart of HD, below, we can see that prices are back above the flat 50-day moving average line. There was a volume surge in the middle of the month as prices reversed to the upside with the On-Balance-Volume (OBV) line turning up and the Moving Average Convergence Divergence (MACD) oscillator turning up to a cover shorts buy signal and now a buy signal. In this weekly bar chart of HD, below, we can see that prices are above the rising 40-week moving average line."]
[]
["Motley Fool•7 days ago"]
["3 Things Lowe's New CEO Wants Investors to Know"]
["The company has room to improve even though it's doing pretty well."]
[]
["Market Realist•7 days ago"]
["What Drove Lowe’s EPS in Q2 2018?"]
["Lowe’s Companies (LOW) posted EPS of $1.86 in the second quarter. However, removing special items, the company’s adjusted EPS stood at $2.07, outperforming analysts’ consensus expectation of $2.02."]
["TheStreet.com•7 days ago"]
["Jim Cramer: The Market Keeps Making Stupid Decisions"]
["No sooner did the call began than management had to turn defensive because so many of the analysts focused on how hard it would be for Home Depot to make money now that we are in some sort of housing bear market where not enough new homes are being build and not enough old homes are being sold. It didn't matter that Home Depot reported earnings per share of $3.05 when the street was looking for $2.84. It didn't matter that comparable store sales rose 8% -- almost double its first quarter gain -- when the street was looking for much less than that."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["LOW",108.66500000000001,0.78500000000000003,7.3000000000000001E-3]
["Lowe's Companies, Inc."]
["WMT",95.86,-0.24,-2.5000000000000001E-3]
["Walmart Inc."]
["KO",44.5,-0.45,-0.01]
["Coca-Cola Company (The)"]
["JNJ",134.55000000000001,-0.4,-3.0000000000000001E-3]
["Johnson & Johnson"]
["DIS",111.93,0.01,1E-4]
["Walt Disney Company (The)"]
["Recommendation Rating"]
[]
[1.9]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (30)"]
[]
["Current 200.78"]
["Average 214.60"]
["Low 187.00"]
["High 230.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"HD Mktw Sum","index":146,"n_rows":945,"n_cols":5,"rows_kept":945,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Home Depot Inc."]
["NYSE: HD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Home Depot Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:56 p.m."]
[]
["HD"]
["/quotes/zigman/229488/composite"]
[]
["$"]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.83m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/229488/composite"]
[]
["Previous close"]
[]
[199.26]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[199.29]
[]
[200.84]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.76]
[]
[207.61]
[]
[]
[]
["Company Description"]
[]
["Home Depot, Inc. is a home improvement retailer, which engages in the sale of building materials and home improvement products. Its products include building materials, home improvement products, lawn and garden products, and decor products. It offers home improvement installation services and tool ..."]
[]
["Home Depot, Inc. is a home improvement retailer, which engages in the sale of building materials and home improvement products. Its products include building materials, home improvement products, lawn and garden products, and decor products. It offers home improvement installation services and tool and equipment rental. The company was founded by Bernard Marcus, Arthur M. Blank, Kenneth Gerald Langone and Pat Farrah on June 29, 1978 and is headquartered at Atlanta, GA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[27.67]
[]
["P/E Ratio (with extraordinary items)"]
[]
[23.52]
[]
["P/E Ratio (without extraordinary items)"]
[]
[28.43]
[]
["Price to Sales Ratio"]
[]
[2.4300000000000002]
[]
["Price to Book Ratio"]
[]
[165.04]
[]
["Price to Cash Flow Ratio"]
[]
[20.39]
[]
["Enterprise Value to EBITDA"]
[]
[15]
[]
["Enterprise Value to Sales"]
[]
[2.4300000000000002]
[]
["Total Debt to Enterprise Value"]
[]
[0.1]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[244320]
[]
["Income Per Employee"]
[]
[20896]
[]
["Receivables Turnover"]
[]
[50.69]
[]
["Total Asset Turnover"]
[]
[2.31]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.17]
[]
["Quick Ratio"]
[]
[0.38]
[]
["Cash Ratio"]
[]
[0.22]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[32.25]
[]
["Operating Margin"]
[]
[14.72]
[]
["Pretax Margin"]
[]
[13.58]
[]
["Net Margin"]
[]
[8.5500000000000007]
[]
["Return on Assets"]
[]
[19.73]
[]
["Return on Equity"]
[]
[298.25]
[]
["Return on Total Capital"]
[]
[30.59]
[]
["Return on Invested Capital"]
[]
[32.94]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[1858.87]
[]
["Total Debt to Total Capital"]
[]
[94.9]
[]
["Total Debt to Total Assets"]
[]
[60.7]
[]
["Long-Term Debt to Equity"]
[]
[1668.98]
[]
["Long-Term Debt to Total Capital"]
[]
[85.2]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Craig A. Menear",58,1997,"Chairman, President & Chief Executive Officer"]
["Ms. Carol B. Tomé",59,1995,"Chief Financial Officer & EVP-Corporate Services"]
["Mr. Matthew A. Carey",51,2008,"Chief Information Officer & Executive VP"]
["Mr. Paul Deveno","-","-","Regional Vice President"]
["Mr. Hector Padilla","-",1994,"President-Southern Division"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43334,"William G. Lennie",10854,"  Disposition at $201.64 per share. ",2188600]
[null,"EVP, Outside Sales and Service"]
[43334,"William G. Lennie",4848,"  Derivative/Non-derivative trans. at $78.87 per share. ",382361]
[null,"EVP, Outside Sales and Service"]
[43334,"William G. Lennie",4799,"  Derivative/Non-derivative trans. at $69.65 per share. ",334250]
[null,"EVP, Outside Sales and Service"]
[43332,"William G. Lennie",62,"  Derivative/Non-derivative trans. at $197.93 per share. ",12271]
[null,"EVP, Outside Sales and Service"]
[43332,"William G. Lennie",941,"  Derivative/Non-derivative trans. at $197.93 per share. ",186252]
[null,"EVP, Outside Sales and Service"]
[43328,"Matthew A. Carey",4125,"  Disposition at $195.43 per share. ",806148]
[null,"EVP & CIO"]
[43328,"Ann-Marie Campbell",19512,"  Disposition at $195.01 per share. ",3805035]
[null,"EVP - U.S. Stores"]
[43328,"Ann-Marie Campbell",8771,"  Derivative/Non-derivative trans. at $116.15 per share. ",1018751]
[null,"EVP - U.S. Stores"]
[43328,"Ann-Marie Campbell",5302,"  Derivative/Non-derivative trans. at $78.87 per share. ",418168]
[null,"EVP - U.S. Stores"]
[43328,"Ann-Marie Campbell",5439,"  Derivative/Non-derivative trans. at $69.65 per share. ",378826]
[null,"EVP - U.S. Stores"]
[43252,"Stephanie C. Linnartz",1000,"  Acquisition at $187.57 per share. ",187570]
[null,"Director"]
[43237,"William G. Lennie",120,"  Gift at $0 per share. ",0]
[null,"EVP, Outside Sales and Service"]
[43237,"William G. Lennie",650,"  Gift at $0 per share. ",0]
[null,"EVP, Outside Sales and Service"]
[43237,"William G. Lennie",9000,"  Disposition at $186.25 per share. ",1676250]
[null,"EVP, Outside Sales and Service"]
[43237,"Teresa Wynn Roseborough",17310,"  Disposition at $185.19 per share. ",3205638]
[null,"EVP, Gen. Counsel & Corp. Sec."]
[43237,"Teresa Wynn Roseborough",8703,"  Derivative/Non-derivative trans. at $69.65 per share. ",606163]
[null,"EVP, Gen. Counsel & Corp. Sec."]
[43236,"Edward P. Decker",33200,"  Disposition at $186.25 per share. ",6183500]
[null,"EVP, Merchandising"]
[43236,"Mark Holifield",45549,"  Disposition at $186.84 per share. ",8510375]
[null,"EVP-Supply Chain & Product Dev"]
[43236,"Edward P. Decker",33200,"  Derivative/Non-derivative trans. at $23.28 per share. ",772896]
[null,"EVP, Merchandising"]
[43236,"Mark Holifield",12120,"  Derivative/Non-derivative trans. at $78.87 per share. ",955904]
[null,"EVP-Supply Chain & Product Dev"]
[43236,"Mark Holifield",13190,"  Derivative/Non-derivative trans. at $81.97 per share. ",1081184]
[null,"EVP-Supply Chain & Product Dev"]
[43236,"Mark Holifield",10239,"  Derivative/Non-derivative trans. at $69.65 per share. ",713146]
[null,"EVP-Supply Chain & Product Dev"]
[43186,"Matthew A. Carey",2225,"  Derivative/Non-derivative trans. at $174.68 per share. ",388663]
[null,"EVP & CIO"]
[43186,"Ann-Marie Campbell",923,"  Derivative/Non-derivative trans. at $174.68 per share. ",161229]
[null,"EVP - U.S. Stores"]
[43186,"Edward P. Decker",1086,"  Derivative/Non-derivative trans. at $174.68 per share. ",189702]
[null,"EVP, Merchandising"]
[43186,"Teresa Wynn Roseborough",1476,"  Derivative/Non-derivative trans. at $174.68 per share. ",257827]
[null,"EVP, Gen. Counsel & Corp. Sec."]
[43183,"William G. Lennie",1302,"  Derivative/Non-derivative trans. at $171.8 per share. ",223683]
[null,"EVP, Outside Sales and Service"]
[43183,"William G. Lennie",86,"  Derivative/Non-derivative trans. at $171.8 per share. ",14774]
[null,"EVP, Outside Sales and Service"]
[43180,"Carol B. Tomé",6319,"  Award at $0 per share. ",0]
[null,"CFO & EVP - Corp. Services"]
[43180,"Craig A. Menear",12301,"  Award at $0 per share. ",0]
[null,"Chairman, CEO & President; Director"]
[43180,"Matthew A. Carey",3707,"  Award at $0 per share. ",0]
[null,"EVP & CIO"]
[43180,"Ann-Marie Campbell",3707,"  Award at $0 per share. ",0]
[null,"EVP - U.S. Stores"]
[43180,"Edward P. Decker",3707,"  Award at $0 per share. ",0]
[null,"EVP, Merchandising"]
[43180,"Tim Hourigan",2949,"  Award at $0 per share. ",0]
[null,"EVP - Human Resources"]
[43180,"William G. Lennie",3454,"  Award at $0 per share. ",0]
[null,"EVP, Outside Sales and Service"]
[43180,"Mark Holifield",3707,"  Award at $0 per share. ",0]
[null,"EVP-Supply Chain & Product Dev"]
[43180,"Teresa Wynn Roseborough",2949,"  Award at $0 per share. ",0]
[null,"EVP, Gen. Counsel & Corp. Sec."]
[43180,"Gregory D. Brenneman",5609,"  Acquisition at $178.29 per share. ",1000028]
[null,"Director"]
[43180,"Gregory D. Brenneman",5609,"  Acquisition at $178.29 per share. ",1000028]
[null,"Director"]
[43180,"Gregory D. Brenneman",5609,"  Acquisition at $178.29 per share. ",1000028]
[null,"Director"]
[43158,"Edward P. Decker",17660,"  Disposition at $187.32 per share. ",3308071]
[null,"EVP, Merchandising"]
[43158,"Edward P. Decker",17660,"  Derivative/Non-derivative trans. at $23.28 per share. ",411124]
[null,"EVP, Merchandising"]
["/news/latest/company/us/hd"]
[]
["MarketWatch News on HD"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["1 min ago3:55 p.m. Aug. 31, 2018"]
[]
["- Jacob Passy"]
[]
["This unexpected sector of the stock market is the most hurt by hurricane season"]
[]
["10:55 a.m. Aug. 29, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Williams-Sonomaâ€™s stock on track for three-year high after blowout quarter"]
[]
["10:53 a.m. Aug. 25, 2018"]
[]
["- Ciara Linnane"]
[]
["These seven stocks prove that retail is roaring"]
[]
["8:44 a.m. Aug. 25, 2018"]
[]
["- Jeff Reeves"]
[]
["Lowe's to close Orchard Supply Stores"]
[]
["9:17 a.m. Aug. 22, 2018"]
[]
["- MarketWatch.com"]
[]
["Walmart sales rise the most in more than 10 years"]
[]
["8:53 a.m. Aug. 16, 2018"]
[]
["- MarketWatch.com"]
[]
["U.S. stocks close higher as Turkish-crisis jitters ease "]
[]
["4:27 p.m. Aug. 14, 2018"]
[]
["- Mark DeCambre"]
[]
["Home Depotâ€™s strong quarter is no accident â€” Americans canâ€™t buy new homes, so theyâ€™re fixing up the ones theyâ€™ve got"]
[]
["12:33 p.m. Aug. 14, 2018"]
[]
["- Andrea Riquier"]
[]
["The stocks that look ripe for buying after a Turkish trouncing â€” and those to avoid"]
[]
["9:11 a.m. Aug. 14, 2018"]
[]
["- Victor Reklaitis"]
[]
["Home Depot's stock rises after earnings and sales beat, raised outlook"]
[]
["6:42 a.m. Aug. 14, 2018"]
[]
["- Tomi Kilgore"]
[]
["Home Depot's stock rises 2.1% in premarket trade after Q2 results"]
[]
["6:18 a.m. Aug. 14, 2018"]
[]
["- Mark DeCambre"]
[]
["Home Depot posts Q2 revenue of $30.46 bln, above FactSet forecasts for $30.034 bln"]
[]
["6:18 a.m. Aug. 14, 2018"]
[]
["- Mark DeCambre"]
[]
["Home Depot posts net Q2 EPS of $3.05, topping FactSet expectations for $2.85"]
[]
["6:18 a.m. Aug. 14, 2018"]
[]
["- Mark DeCambre"]
[]
["Stock investors canâ€™t relax when news is likely to bite even in the dog days of summer"]
[]
["7:59 p.m. Aug. 12, 2018"]
[]
["- Anora M. Gaudiano"]
[]
["These 5 tech stocks are in a dot-com-like bubble (and they arenâ€™t all FAANGs)"]
[]
["8:44 a.m. Aug. 8, 2018"]
[]
["- David Trainer"]
[]
["8 things youâ€™re better off buying used"]
[]
["7:01 a.m. Aug. 8, 2018"]
[]
["- Jackie Lam"]
[]
["You can still score deals on these things this summer"]
[]
["11:31 a.m. July 30, 2018"]
[]
["- Nina Bahadur"]
[]
["Bloom Energy IPO: 5 things to know about the Silicon Valley clean-energy â€˜unicornâ€™"]
[]
["11:24 a.m. July 25, 2018"]
[]
["- Claudia Assis"]
[]
["These 7 luxury stocks are safe from any trade war"]
[]
["8:07 a.m. July 25, 2018"]
[]
["- Jeff Reeves"]
[]
["IPO boom has opened the window for some scary companies"]
[]
["6:56 a.m. July 11, 2018"]
[]
["- Therese Poletti"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/hd"]
[]
["Other News on HD"]
[]
["Emerson Electric: Dividend King With Recent 2-Year Growth"]
[]
["1:32 p.m. Today1:32 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Analysts Are Bullish on At Home after Its Fiscal Q2 2019 Results "]
[]
["1:30 p.m. Today1:30 p.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["3 Top Retail Stocks to Buy Right Now"]
[]
["9:23 a.m. Today9:23 a.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["Better Buy: Home Depot, Inc. vs. Target"]
[]
["12:00 p.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["Home-Builder Shares Miss Out on Stock Rally "]
[]
["4:58 p.m. Aug. 29, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["DivGro Pulse: August 2018"]
[]
["9:32 a.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Industry Strength Leads To RH Upgrade"]
[]
["12:16 p.m. Aug. 28, 2018"]
[]
["- benzinga.com"]
[]
["Lowe's New CEO Takes Charge, but Can He Catch Home Depot?"]
[]
["9:31 a.m. Aug. 28, 2018"]
[]
["- Motley Fool"]
[]
["Top Dividend Idea For 2018 And Beyond"]
[]
["8:00 a.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Altria Group: Increased Dividend Yields 5.5%"]
[]
["12:25 p.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Should Taxpayers Subsidize Minimum Wages?"]
[]
["11:20 a.m. Aug. 27, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Why T-Mobile's Data Breach Should Be a Wake-Up Call"]
[]
["8:02 a.m. Aug. 27, 2018"]
[]
["- Motley Fool"]
[]
["Is the Retail Rally Overdone or Will It Continue for a While?"]
[]
["5:00 a.m. Aug. 27, 2018"]
[]
["- InvestorPlace.com"]
[]
["3 Retailer Stocks You Don't Have to Babysit"]
[]
["11:43 a.m. Aug. 26, 2018"]
[]
["- Motley Fool"]
[]
["Homebuilders Rise, REITs Fall On Record Week For U.S. Markets"]
[]
["12:15 a.m. Aug. 25, 2018"]
[]
["- Seeking Alpha"]
[]
["Home Depot Is Leaving It to the Pros"]
[]
["7:46 p.m. Aug. 24, 2018"]
[]
["- Motley Fool"]
[]
["Here's Why Lowe's Bucked Industry Trends and Cut Its 2018 Outlook"]
[]
["5:22 p.m. Aug. 24, 2018"]
[]
["- Motley Fool"]
[]
["Should You Buy These 5 Millennial-Backed Retail Stocks?"]
[]
["2:29 p.m. Aug. 24, 2018"]
[]
["- InvestorPlace.com"]
[]
["The Good Business Portfolio: 2018 2nd Quarter Earnings And Performance Review"]
[]
["11:43 a.m. Aug. 24, 2018"]
[]
["- Seeking Alpha"]
[]
["Analysts Raise Their Targets for Loweâ€™s after Its Q2 2018 Results "]
[]
["1:28 p.m. Aug. 23, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["The Home Depot, Inc."]
[]
["2455 Paces Ferry Road"]
[]
["Atlanta, Georgia 30339-4024"]
[]
["Phone"]
[]
["1 7704338211"]
[]
["Industry"]
[]
["Home Goods Retail"]
[]
["Sector"]
[]
["Retail/Wholesale"]
[]
["Fiscal Year-end"]
[]
[43466]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$100.90B"]
[]
["Net Income"]
[]
["$8.63B"]
[]
["2018 Sales Growth"]
[]
[6.7000000000000004E-2]
[]
["Employees"]
[]
[413000]
[]
["Annual Report for HD"]
[]
["/news/pressrelease/company/us/hd"]
[]
["Press Releases on HD"]
[]
["Construction Industry Adds 19,000 Jobs in July, Still Faces 200,000 Openings"]
[]
["6:43 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Pizza Hut® Back On Campus For Fourth Season As Official Pizza Sponsor Of ESPN's College GameDay"]
[]
["7:00 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Guild Mortgage Launches 3-2-1 Home Program to Open More Doors for First-Time Homebuyers"]
[]
["10:45 a.m. Aug. 23, 2018"]
[]
["- BusinessWire - BZX"]
[]
["The Home Depot to Present at Goldman Sachs 25th Annual Global Retailing Conference"]
[]
["8:00 a.m. Aug. 23, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Lowe's Stock Rises 0.78% Ahead of Earnings Release"]
[]
["7:25 a.m. Aug. 22, 2018"]
[]
["- Heraldkeeper"]
[]
["Home Depot's Stock Rises 1.21% on Monday"]
[]
["11:23 a.m. Aug. 21, 2018"]
[]
["- Heraldkeeper"]
[]
["CyberPower Launches Exclusive Line of Surge Protectors at The Home Depot and homedepot.com"]
[]
["10:05 a.m. Aug. 21, 2018"]
[]
["- BusinessWire - BZX"]
[]
["The Home Depot Declares Second Quarter Dividend Of $1.03"]
[]
["4:05 p.m. Aug. 16, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Today's Research Reports on Stocks to Watch: Home Depot and Lowe's"]
[]
["8:15 a.m. Aug. 15, 2018"]
[]
["- ACCESSWIRE"]
[]
["Bosch Home Appliances Announces Distribution Partnership with The Home Depot"]
[]
["8:01 a.m. Aug. 15, 2018"]
[]
["- GlobeNewswire"]
[]
["Bosch Appliances for Your Small Space -- Now Available at The Home Depot"]
[]
["8:00 a.m. Aug. 15, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Thinking about buying stock in Apple, The Home Depot Inc., Rite Aid, Orchids Paper Products Company or Twitter?"]
[]
["9:31 a.m. Aug. 14, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The Home Depot Announces Second Quarter Results; Updates Fiscal Year 2018 Guidance"]
[]
["6:00 a.m. Aug. 14, 2018"]
[]
["- PR Newswire - PRF"]
[]
["United States : Safety, community and fun for Louisville's National Night Out events"]
[]
["6:25 p.m. Aug. 9, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Indonesia : Indonesian Consulate General Attracts Gensan Businessmen as Potential Buyers at TEI 2018"]
[]
["6:26 p.m. Aug. 7, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Global Home Improvement Ventilation and Drainage Products Market 2018-2022"]
[]
["2:03 p.m. Aug. 7, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Garden and Lawn Tools Market 2018 Global Trend, Segmentation And Opportunities Forecast To 2023"]
[]
["11:10 a.m. Aug. 7, 2018"]
[]
["- Heraldkeeper"]
[]
["The Home Depot to Host Second Quarter 2018 Earnings Conference Call on August 14"]
[]
["8:00 a.m. July 31, 2018"]
[]
["- PR Newswire - PRF"]
[]
["United States : PPG Completes COLORFUL COMMUNITIES Project at Lorenzo De Zavala Elementary School"]
[]
["8:49 p.m. July 27, 2018"]
[]
["- Euclid Tenders Info"]
[]
["United States : PPG Completes COLORFUL COMMUNITIES Project at Lorenzo De Zavala Elementary School"]
[]
["7:19 p.m. July 27, 2018"]
[]
["- Euclid Tenders Info"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["3:56 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["3:10p"]
[]
["Trump Today: President promises â€˜major rallyâ€™ for ex-rival Cruz and says Canada â€˜knows where I standâ€™ after leak "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25963.19]
[-23.73]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.68]
[23.32]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.74]
[0.61]
[2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HD Mkwt Basic","index":147,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"HD Yahoo Gr","index":148,"n_rows":309,"n_cols":5,"rows_kept":309,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 3 mins"]
["S&P 500"]
[2901.68]
["+0.55(+0.02%)"]
["Dow 30"]
[25961.9]
["-25.02(-0.10%)"]
["Nasdaq"]
[8111.34]
["+22.98(+0.28%)"]
["Russell 2000"]
[1738.3]
["+5.95(+0.34%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.4000000000001]
["+0.40(+0.03%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["The Home Depot, Inc. (HD)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["200.820+1.560 (+0.78%)"]
["As of 3:57PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",199.26]
["Open",199.38]
["Bid","200.550 x 900"]
["Ask","200.580 x 800"]
["Day's Range","199.290 - 200.850"]
["52 Week Range","149.760 - 207.610"]
["Volume",1980785]
["Avg. Volume",3860423]
["Market Cap","229.766B"]
["Beta",1.03]
["PE Ratio (TTM)",23.68]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","4.12 (2.07%)"]
["Ex-Dividend Date",43341]
["1y Target Est",214.6]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Oct 2018)","Next Qtr. (Jan 2019)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",29,29,33,33]
["Avg. Estimate",2.27,2.17,9.56,10.28]
["Low Estimate",2.1800000000000002,2.06,9.41,10.050000000000001]
["High Estimate",2.39,2.2999999999999998,9.81,10.73]
["Year Ago EPS",1.84,1.69,7.46,9.56]
["Revenue Estimate","Current Qtr. (Oct 2018)","Next Qtr. (Jan 2019)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",25,24,30,30]
["Avg. Estimate","26.25B","26.64B","108.29B","112.41B"]
["Low Estimate","26.04B","26.34B","107.8B","111.56B"]
["High Estimate","26.57B","27.06B","109.2B","113.75B"]
["Year Ago Sales","25.03B","23.88B","100.9B","108.29B"]
["Sales Growth (year/est)",4.9000000000000002E-2,0.11600000000000001,7.2999999999999995E-2,3.7999999999999999E-2]
["Earnings History",43038,43130,43219,43311]
["EPS Est.",1.82,1.61,2.0499999999999998,2.84]
["EPS Actual",1.84,1.69,2.08,3.05]
["Difference",0.02,0.08,0.03,0.21]
["Surprise %",1.0999999999999999E-2,0.05,1.4999999999999999E-2,7.3999999999999996E-2]
["EPS Trend","Current Qtr. (Oct 2018)","Next Qtr. (Jan 2019)","Current Year (2019)","Next Year (2020)"]
["Current Estimate",2.27,2.17,9.56,10.28]
["7 Days Ago",2.27,2.17,9.56,10.28]
["30 Days Ago",2.31,2.2200000000000002,9.4499999999999993,10.18]
["60 Days Ago",2.31,2.2200000000000002,9.44,10.16]
["90 Days Ago",2.31,2.2200000000000002,9.44,10.16]
["EPS Revisions","Current Qtr. (Oct 2018)","Next Qtr. (Jan 2019)","Current Year (2019)","Next Year (2020)"]
["Up Last 7 Days","N/A","N/A",2,1]
["Up Last 30 Days",6,8,31,28]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days",1,1,"N/A","N/A"]
["Growth Estimates","HD","Industry","Sector","S&P 500"]
["Current Qtr.",0.23400000000000001,"N/A","N/A",0.47]
["Next Qtr.",0.28399999999999997,"N/A","N/A",0.46]
["Current Year",0.28199999999999997,"N/A","N/A",0.22]
["Next Year",7.4999999999999997E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.14849999999999999,"N/A","N/A",0.11]
["Past 5 Years (per annum)",0.19689999999999999,"N/A","N/A","N/A"]
[]
["Market Realist•2 hours ago"]
["Analysts Are Bullish on At Home after Its Fiscal Q2 2019 Results"]
["Currently, analysts’ 12-month average target price for HOME stock is $43.44, which reflects a 21.5% upside to its stock price as of August 30. For Home Depot (HD), 77% of the 35 analysts covering its stock have given it “buy” ratings. The remaining analysts have given it “hold” ratings."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Motley Fool•7 hours ago"]
["3 Top Retail Stocks to Buy Right Now"]
["These well-known retail names look like great buys at this particular moment in time."]
[]
["Motley Fool•yesterday"]
["Better Buy: Home Depot, Inc. vs. Target"]
["Both retailing giants raised their 2018 outlooks recently, but which makes the better investment today?"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Home Depot Inc."]
["Home Depot Inc NYSE:HD"]
["Thomson Reuters StreetEvents•yesterday"]
["Edited Transcript of HD earnings conference call or presentation 14-Aug-18 1:00pm GMT"]
["Q2 2018 Home Depot Inc Earnings Call"]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Motley Fool•yesterday"]
["10 Labor Day Sales You Should Know About"]
["Looking for some big savings before the summer ends? This list has you covered."]
[]
["MarketWatch•2 days ago"]
["This unexpected sector of the stock market is the most hurt by hurricane season"]
["The same principle holds for stocks, some of which — due to the industry they work in or their geographic concentration — can see an outsize impact from weather. According to Morgan Stanley, the impact can be either positive or negative for share prices depending on the sector in question, and this kind of trading pattern around hurricane season is pronounced, with major performance divergences between the stocks with positive or negative exposure to the issue. Some of the market segments that are “naturally positively exposed to preparation and recovery efforts” may be obvious to investors."]
[]
["American City Business Journals•2 days ago"]
["Survey: Ace Hardware tops Lowe's, Home Depot for favorite home-improvement chain"]
["According to a new survey by Market Force, a customer experience management company, Ace far outpaced its competitors – including North Carolina-based Lowe's."]
[]
["American City Business Journals•3 days ago"]
["Exclusive: Home Depot in the market for more Houston industrial space"]
["One year after inking a large industrial lease in Houston, Home Depot is looking to significantly increase its industrial footprint in Houston."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Motley Fool•3 days ago"]
["Lowe's New CEO Takes Charge, but Can He Catch Home Depot?"]
["The country's second-largest home improvement retailer once again posted good, but not \"as good\" quarterly results. Can Lowe's new CEO make up the difference?"]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Home Depot Inc."]
["Home Depot Inc NYSE:HD"]
[]
["Zacks•4 days ago"]
["Wave of Solid Q2 Results Boosts Retail ETFs"]
["Retail has been the hottest sector lately given strong corporate earnings coupled with higher consumer spending and a booming economy."]
[]
["Market Realist•4 days ago"]
["Analysts Raise Their Targets for Lowe’s after Its Q2 2018 Results"]
["As of August 22, Lowe’s Companies (LOW) was trading at $105.52. Since the announcement of Lowe’s second-quarter earnings, SunTrust Robinson, Gordon Haskett, and RBC have increased their price targets on its stock. SunTrust Robinson has raised its price target from $90 to $110, Gordon Haskett has raised its price target from $107 to $117, and RBC has raised its price target from $109 to $118."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
["InvestorPlace•4 days ago"]
["Is the Retail Rally Overdone or Will It Continue for a While?"]
["Wages are growing, but not when adjusted for inflation. Since the start of the year, according to the Bureau of Labor Statistics, real wages are up just .1%. Lowe’s (NYSE:LOW) is still not beating Home Depot."]
[]
["Motley Fool•5 days ago"]
["3 Retailer Stocks You Don't Have to Babysit"]
["Home Depot, Costco, and TJX don't require a lot of attention from shareholders."]
[]
["Simply Wall St.•5 days ago"]
["2 Days Left To The Home Depot Inc (NYSE:HD)’s Ex-Dividend Date, Should You Buy?"]
["Have you been keeping an eye on The Home Depot Inc’s (NYSE:HD) upcoming dividend of US$1.03 per share payable on the 13 September 2018? Then you only have 2 daysRead More..."]
[]
["Simply Wall St.•6 days ago"]
["The The Home Depot Inc (NYSE:HD) Ownership Structure Could Be Important"]
["In this article, I’m going to take a look at The Home Depot Inc’s (NYSE:HD) latest ownership structure, a non-fundamental factor which is important, but remains a less discussed subjectRead More..."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["MarketWatch•6 days ago"]
["These seven stocks prove that retail is roaring"]
["Sure, it’s folly to bet against Amazon.com (AMZN) which has been gobbling up retail market share. Consider that the SPDR S&P Retail ETF (XRT) one of the most popular ways to play the sector, is up more than 14% this year to double the broader stock market. Amazon makes up a mere 1.3% of the fund, so don’t think this outperformance is just a trick of how it’s weighted."]
[]
["Investing.com•7 days ago"]
["Top 5 Things That Moved Markets This Past Week"]
["Investing.com - Top 5 things that rocked U.S. markets this week:"]
[]
["Zacks•7 days ago"]
["Home Depot (HD) Gains But Lags Market: What You Should Know"]
["Home Depot (HD) closed at $201.30 in the latest trading session, marking a +0.57% move from the prior day."]
[]
["Motley Fool•7 days ago"]
["Here's Why Lowe's Bucked Industry Trends and Cut Its 2018 Outlook"]
["CEO Marvin Ellison -- just seven weeks into his new job -- had to deliver some bad news to investors."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
["TheStreet.com•7 days ago"]
["Home Depot Is Close to an Upside Breakout"]
["In this updated daily bar chart of HD, below, we can see that prices are back above the flat 50-day moving average line. There was a volume surge in the middle of the month as prices reversed to the upside with the On-Balance-Volume (OBV) line turning up and the Moving Average Convergence Divergence (MACD) oscillator turning up to a cover shorts buy signal and now a buy signal. In this weekly bar chart of HD, below, we can see that prices are above the rising 40-week moving average line."]
[]
["Motley Fool•7 days ago"]
["3 Things Lowe's New CEO Wants Investors to Know"]
["The company has room to improve even though it's doing pretty well."]
[]
["Market Realist•7 days ago"]
["What Drove Lowe’s EPS in Q2 2018?"]
["Lowe’s Companies (LOW) posted EPS of $1.86 in the second quarter. However, removing special items, the company’s adjusted EPS stood at $2.07, outperforming analysts’ consensus expectation of $2.02."]
["TheStreet.com•7 days ago"]
["Jim Cramer: The Market Keeps Making Stupid Decisions"]
["No sooner did the call began than management had to turn defensive because so many of the analysts focused on how hard it would be for Home Depot to make money now that we are in some sort of housing bear market where not enough new homes are being build and not enough old homes are being sold. It didn't matter that Home Depot reported earnings per share of $3.05 when the street was looking for $2.84. It didn't matter that comparable store sales rose 8% -- almost double its first quarter gain -- when the street was looking for much less than that."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["LOW",108.68,0.8,7.4000000000000003E-3]
["Lowe's Companies, Inc."]
["WMT",95.87,-0.23,-2.3999999999999998E-3]
["Walmart Inc."]
["KO",44.49,-0.46,-1.01E-2]
["Coca-Cola Company (The)"]
["JNJ",134.59,-0.36,-2.7000000000000001E-3]
["Johnson & Johnson"]
["DIS",111.94,0.02,2.0000000000000001E-4]
["Walt Disney Company (The)"]
["Recommendation Rating"]
[]
[1.9]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (30)"]
[]
["Current 200.82"]
["Average 214.60"]
["Low 187.00"]
["High 230.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"HD Mktwth Gr","index":149,"n_rows":371,"n_cols":5,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Home Depot Inc."]
["NYSE: HD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Home Depot Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:57 p.m."]
[]
["HD"]
["/quotes/zigman/229488/composite"]
[]
["$"]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.83m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/229488/composite"]
[]
["Previous close"]
[]
[199.26]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[199.29]
[]
[200.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.76]
[]
[207.61]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",212.66]
["Number of Ratings:",35,"Current Quarters Estimate:",2.2799999999999998]
["FY Report Date:",43466,"Current Year's Estimate:",9.56]
["Last Quarter's Earnings:",3.05,"Median PE on CY Estimate:",21.12]
["Year Ago Earnings:",7.38,"Next Fiscal Year Estimate:",10.29]
[null,null,"Median PE on Next FY Estimate:",19.690000000000001]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",30,30,35,35]
["Mean Estimate",2.2799999999999998,2.17,9.56,10.29]
["High Estimates",2.39,2.2999999999999998,9.81,10.73]
["Low Estimates",2.1800000000000002,2.06,9.4499999999999993,10.050000000000001]
["Coefficient Variance",2.2000000000000002,2.86,0.98,1.47]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",22,22,22]
["OVERWEIGHT",4,4,4]
["HOLD",8,9,9]
["UNDERWEIGHT",0,0,0]
["SELL",1,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Did Loweâ€™s Meet Analystsâ€™ Expectations in Q2 2018?"]
[]
["1:28 p.m. Aug. 23, 2018"]
[]
["- MarketRealist.com"]
[]
["What Drove Loweâ€™s Revenue in Q2 2018?"]
[]
["1:28 p.m. Aug. 23, 2018"]
[]
["- MarketRealist.com"]
[]
["Loweâ€™s Same-Store Sales Growth Fails to Meet Expectations in Q2"]
[]
["1:28 p.m. Aug. 23, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Analysts Are Bullish on At Home after Its Fiscal Q2 2019 Results"]
[]
["1:30 p.m. Today1:30 p.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["What Analysts Recommend for Wayfair Stock"]
[]
["9:14 a.m. July 26, 2018"]
[]
["- MarketRealist.com"]
[]
["UBS Raises Its Price Target for Home Depot"]
[]
["10:16 a.m. June 21, 2018"]
[]
["- MarketRealist.com"]
[]
["Log In "]
[]
["3:57 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25961]
[-25.92]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.61]
[23.25]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.7]
[0.56999999999999995]
[2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HD Income Qtr","index":150,"n_rows":356,"n_cols":7,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Home Depot Inc."]
["NYSE: HD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Home Depot Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:57 p.m."]
[]
["HD"]
["/quotes/zigman/229488/composite"]
[]
["$"]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.83m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/229488/composite"]
[]
["Previous close"]
[]
[199.26]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[199.29]
[]
[200.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.76]
[]
[207.61]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Home Depot Inc."]
["View Ratios"]
["All values USD millions.",42947,43039,43131,43220,43312,"5-qtr trend"]
["Sales/Revenue","28.11B","25.03B","23.88B","24.95B","30.46B"]
["Sales Growth","-",-0.1096,-4.5699999999999998E-2,4.4600000000000001E-2,0.22109999999999999]
["Cost of Goods Sold (COGS) incl. D&A","19.1B","16.83B","16.25B","16.79B","20.56B"]
["COGS excluding D&A","18.59B","16.31B","15.73B","16.26B","20.03B"]
["Depreciation & Amortization Expense","510M","518M","529M","532M","530M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-0.1186,-3.4299999999999997E-2,3.2800000000000003E-2,0.22459999999999999]
["Gross Income","9.01B","8.19B","7.63B","8.16B","9.91B"]
["Gross Income Growth","-",-9.0800000000000006E-2,-6.9000000000000006E-2,6.9599999999999995E-2,0.21379999999999999]
["Gross Profit Margin","-","-","-","-",0.3251,"NA"]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["SG&A Expense","4.55B","4.41B","4.37B","4.78B","5B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","4.55B","4.41B","4.37B","4.78B","5B"]
["SGA Growth","-",-3.0599999999999999E-2,-8.2000000000000007E-3,9.2600000000000002E-2,4.7100000000000003E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","104M","66M","-","-"]
["EBIT after Unusual Expense","-","(104M)","(66M)","-","-"]
["Non Operating Income/Expense","-","-","-","-","-"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","265M","269M","269M","261M","272M"]
["Interest Expense Growth","-",1.5100000000000001E-2,0,-2.9700000000000001E-2,4.2099999999999999E-2]
["Gross Interest Expense","265M","270M","270M","262M","274M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","4.21B","3.43B","2.94B","3.14B","4.66B"]
["Pretax Income Growth","-",-0.18529999999999999,-0.14269999999999999,6.7599999999999993E-2,0.48149999999999998]
["Pretax Margin","-","-","-","-",0.15279999999999999,"NA"]
["Income Tax","1.54B","1.27B","1.16B","738M","1.15B"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.67B","2.17B","1.78B","2.4B","3.51B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","2.67B","2.17B","1.78B","2.4B","3.51B"]
["Net Income Growth","-",-0.18970000000000001,-0.17829999999999999,0.3513,0.45839999999999997]
["Net Margin Growth","-","-","-","-",0.11509999999999999,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","2.67B","2.17B","1.78B","2.4B","3.51B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.67B","2.17B","1.78B","2.4B","3.51B"]
["EPS (Basic)",2.2599999999999998,1.85,1.53,2.09,3.06]
["EPS (Basic) Growth","-",-0.18140000000000001,-0.17299999999999999,0.36599999999999999,0.46410000000000001]
["Basic Shares Outstanding","1.18B","1.17B","1.16B","1.15B","1.14B"]
["EPS (Diluted)",2.25,1.84,1.52,2.08,3.05]
["EPS (Diluted) Growth","-",-0.1822,-0.1739,0.36840000000000001,0.46629999999999999]
["Diluted Shares Outstanding","1.19B","1.17B","1.17B","1.16B","1.15B"]
["EBITDA","4.97B","4.3B","3.78B","3.91B","5.43B"]
["EBITDA Growth","-",-0.13489999999999999,-0.12039999999999999,3.4099999999999998E-2,0.38790000000000002]
["EBITDA Margin","-","-","-","-",0.17829999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:57 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25961]
[-25.92]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.61]
[23.25]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.7]
[0.56999999999999995]
[2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HD Balance Qtr","index":151,"n_rows":384,"n_cols":7,"rows_kept":384,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Home Depot Inc."]
["NYSE: HD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Home Depot Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:57 p.m."]
[]
["HD"]
["/quotes/zigman/229488/composite"]
[]
["$"]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.84m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/229488/composite"]
[]
["Previous close"]
[]
[199.26]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[199.29]
[]
[200.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.76]
[]
[207.61]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Home Depot Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42947,43039,43131,43220,43312,"5-qtr trend"]
["Cash & Short Term Investments","4.83B","3.55B","3.6B","3.6B","3.49B"]
["Cash Only","4.83B","3.55B","3.6B","3.6B","3.49B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.26519999999999999,1.2999999999999999E-2,1.1000000000000001E-3,-3.0300000000000001E-2]
["Cash & ST Investments / Total Assets",0.1051,7.8799999999999995E-2,8.0699999999999994E-2,7.7100000000000002E-2,7.5499999999999998E-2]
["Total Accounts Receivable","2.19B","2.17B","1.95B","2.3B","2.16B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-9.5999999999999992E-3,-9.8799999999999999E-2,0.1762,-5.7500000000000002E-2]
["Accounts Receivable Turnover",12.85,11.55,12.24,10.87,14.08]
["Inventories","12.87B","13.42B","12.75B","14.43B","14.04B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","626M","548M","638M","887M","1.1B"]
["Miscellaneous Current Assets","626M","548M","638M","887M","1.1B"]
["Total Current Assets","20.51B","19.68B","18.93B","21.21B","20.8B"]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["Net Property, Plant & Equipment","22.04B","21.96B","22.08B","21.93B","21.91B"]
["Property, Plant & Equipment - Gross","41.41B","41.61B","41.41B","41.6B","41.86B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","19.37B","19.65B","19.34B","19.67B","19.96B"]
["Total Investments and Advances","-","-","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","2.24B","2.22B","2.28B","2.28B","2.25B"]
["Net Goodwill","2.24B","2.22B","2.28B","2.28B","2.25B"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","1.18B","1.16B","1.13B","1.23B","1.27B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","45.96B","45.02B","44.53B","46.65B","46.23B"]
["Assets - Total - Growth","-",-2.0400000000000001E-2,-1.0999999999999999E-2,4.7600000000000003E-2,-8.9999999999999993E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","545M","1.32B","2.76B","1.55B","2.2B"]
["Short Term Debt","-","125M","1.56B","350M","-"]
["Current Portion of Long Term Debt","545M","1.2B","1.2B","1.2B","2.2B"]
["Accounts Payable","8.54B","8.57B","7.24B","9.73B","9.41B"]
["Accounts Payable Growth","-",3.3999999999999998E-3,-0.1547,0.34260000000000002,-3.2800000000000003E-2]
["Income Tax Payable","329M","139M","54M","-","-"]
["Other Current Liabilities","6.41B","5.97B","6.14B","6.86B","6.82B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","4.91B","4.48B","4.5B","5.45B","5.28B"]
["Total Current Liabilities","15.82B","16B","16.19B","18.13B","18.43B"]
["Long-Term Debt","24.42B","24.27B","24.27B","24.24B","23.3B"]
["Long-Term Debt excl. Capitalized Leases","24.42B","24.27B","23.34B","24.24B","23.3B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","932M","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","237M","244M","321M","-","-"]
["Deferred Taxes - Credit","237M","244M","440M","-","-"]
["Deferred Taxes - Debit","-","-","119M","-","-"]
["Other Liabilities","1.92B","1.97B","2.17B","2.59B","2.5B"]
["Other Liabilities (excl. Deferred Income)","1.92B","1.97B","2.17B","2.59B","2.5B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","42.41B","42.48B","43.08B","44.96B","44.22B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.92269999999999996,0.94350000000000001,0.96730000000000005,0.96379999999999999,0.95650000000000002]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","3.55B","2.54B","1.45B","1.69B","2.01B"]
["Common Stock Par/Carry Value","89M","89M","89M","89M","89M"]
["Retained Earnings","38.07B","39.19B","39.94B","41.22B","43.54B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(44.08B)","(45.99B)","(48.2B)","(49.04B)","(50.93B)"]
["Common Equity / Total Assets",7.7299999999999994E-2,5.6500000000000002E-2,3.27E-2,3.6200000000000003E-2,4.3499999999999997E-2]
["Total Shareholders' Equity","3.55B","2.54B","1.45B","1.69B","2.01B"]
["Total Shareholders' Equity / Total Assets",7.7299999999999994E-2,5.6500000000000002E-2,3.27E-2,3.6200000000000003E-2,4.3499999999999997E-2]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","3.55B","2.54B","1.45B","1.69B","2.01B"]
["Liabilities & Shareholders' Equity","45.96B","45.02B","44.53B","46.65B","46.23B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:57 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25960.98]
[-25.94]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.44]
[23.07]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.71]
[0.57999999999999996]
[2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HD Cash Qtr","index":152,"n_rows":365,"n_cols":7,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Home Depot Inc."]
["NYSE: HD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Home Depot Inc."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:57 p.m."]
[]
["HD"]
["/quotes/zigman/229488/composite"]
[]
["$"]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1.84m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/229488/composite"]
[]
["Previous close"]
[]
[199.26]
[]
[200.83]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[199.29]
[]
[200.85]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[149.76]
[]
[207.61]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Home Depot Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42947,43039,43131,43220,43312,"5-qtr trend"]
["Net Income before Extraordinaries","2.67B","2.17B","1.78B","2.4B","3.51B"]
["Net Income Growth","-",-0.18970000000000001,-0.17829999999999999,0.3513,0.45839999999999997]
["Depreciation, Depletion & Amortization","510M","518M","529M","532M","530M"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(14M)","3M","168M","(9M)","(111M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","67M","66M","59M","84M","60M"]
["Funds from Operations","3.24B","2.75B","2.54B","3.01B","3.99B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","63M","(873M)","(245M)","970M","(59M)"]
["Receivables","49M","1M","234M","(319M)","127M"]
["Accounts Payable","(348M)","(117M)","(1.25B)","2.53B","85M"]
["Other Assets/Liabilities","77M","17M","158M","(103M)","(77M)"]
["Net Operating Cash Flow","3.3B","1.88B","2.29B","3.98B","3.93B"]
["Net Operating Cash Flow Growth","-",-0.43030000000000002,0.21870000000000001,0.73839999999999995,-1.38E-2]
["Net Operating Cash Flow / Sales",0.1173,7.51E-2,9.5899999999999999E-2,0.15959999999999999,0.12889999999999999]
[]
["Investing Activities"]
[]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["Capital Expenditures","(388M)","(508M)","(543M)","(556M)","(535M)"]
["Capital Expenditures (Fixed Assets)","(388M)","(508M)","(543M)","(556M)","(535M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.30930000000000002,-6.8900000000000003E-2,-2.3900000000000001E-2,3.78E-2]
["Capital Expenditures / Sales",-1.38E-2,-2.0299999999999999E-2,-2.2700000000000001E-2,-2.23E-2,-1.7600000000000001E-2]
["Net Assets from Acquisitions","(268M)","8M","(114M)","-","-"]
["Sale of Fixed Assets & Businesses","10M","15M","9M","8M","8M"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","(4M)","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(646M)","(485M)","(652M)","(548M)","(527M)"]
["Net Investing Cash Flow Growth","-",0.2492,-0.34429999999999999,0.1595,3.8300000000000001E-2]
["Net Investing Cash Flow / Sales",-2.3E-2,-1.9400000000000001E-2,-2.7300000000000001E-2,-2.1999999999999999E-2,-1.7299999999999999E-2]
[]
["Financing Activities"]
[]
[null,42947,43039,43131,43220,43312,"5-qtr trend"]
["Cash Dividends Paid - Total","(1.06B)","(1.04B)","(1.04B)","(1.19B)","(1.18B)"]
["Common Dividends","(1.06B)","(1.04B)","(1.04B)","(1.19B)","(1.18B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(2.53B)","(2.13B)","(1.84B)","(1.11B)","(1.89B)"]
["Repurchase of Common & Preferred Stk.","(2.63B)","(2.15B)","(1.93B)","(1.12B)","(2B)"]
["Sale of Common & Preferred Stock","106M","20M","98M","14M","111M"]
["Proceeds from Stock Options","106M","20M","98M","14M","111M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","1.98B","609M","1.43B","(1.22B)","(368M)"]
["Change in Current Debt","-","125M","1.44B","(1.21B)","(350M)"]
["Change in Long-Term Debt","1.98B","484M","(9M)","(10M)","(18M)"]
["Issuance of Long-Term Debt","1.99B","997M","-","-","-"]
["Reduction in Long-Term Debt","(10M)","(513M)","(9M)","(10M)","(18M)"]
["Other Funds","35M","(43M)","(170M)","115M","27M"]
["Other Uses","-","-","(170M)","-","-"]
["Other Sources","-","-","-","115M","27M"]
["Net Financing Cash Flow","(1.57B)","(2.6B)","(1.62B)","(3.4B)","(3.41B)"]
["Net Financing Cash Flow Growth","-",-0.66069999999999995,0.379,-1.1027,-4.1000000000000003E-3]
["Net Financing Cash Flow / Sales",-5.5800000000000002E-2,-0.1041,-6.7699999999999996E-2,-0.1363,-0.11210000000000001]
["Exchange Rate Effect","(159M)","269M","25M","(29M)","(94M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","925M","(941M)","46M","4M","(109M)"]
["Free Cash Flow","2.91B","1.37B","1.75B","3.43B","3.39B"]
["Free Cash Flow Growth","-",-0.52890000000000004,0.27429999999999999,0.96050000000000002,-9.9000000000000008E-3]
["Free Cash Flow Yield","-","-","-","-",2.41E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:57 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25960.98]
[-25.94]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.44]
[23.07]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.71]
[0.57999999999999996]
[2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"IBM Income St","index":153,"n_rows":356,"n_cols":7,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["International Business Machines Corp."]
["NYSE: IBM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["International Business Machines Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:57 p.m."]
[]
["IBM"]
["/quotes/zigman/230066/composite"]
[]
["$"]
[]
[146.47]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.31m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230066/composite"]
[]
["Previous close"]
[]
[145.93]
[]
[146.47]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[145.54]
[]
[146.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[137.44999999999999]
[]
[171.13]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for International Business Machines Corp."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","98.37B","92.79B","81.74B","79.92B","79.14B"]
["Sales Growth","-",-5.67E-2,-0.1191,-2.23E-2,-9.7999999999999997E-3]
["Cost of Goods Sold (COGS) incl. D&A","50.45B","47.06B","41.93B","42.53B","43.99B"]
["COGS excluding D&A","45.77B","42.57B","38.07B","38.15B","39.45B"]
["Depreciation & Amortization Expense","4.68B","4.49B","3.86B","4.38B","4.54B"]
["Depreciation","3.33B","3.15B","2.66B","2.84B","3.02B"]
["Amortization of Intangibles","1.35B","1.35B","1.19B","1.54B","1.52B"]
["COGS Growth","-",-6.7100000000000007E-2,-0.1091,1.4500000000000001E-2,3.4200000000000001E-2]
["Gross Income","47.92B","45.73B","39.81B","37.39B","35.15B"]
["Gross Income Growth","-",-4.5600000000000002E-2,-0.12939999999999999,-6.0999999999999999E-2,-5.9799999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.44419999999999998,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","27.73B","26.63B","24.64B","25.06B","24.93B"]
["Research & Development","5.48B","5.23B","4.98B","5.42B","5.37B"]
["Other SG&A","22.25B","21.4B","19.66B","19.64B","19.56B"]
["SGA Growth","-",-3.9699999999999999E-2,-7.46E-2,1.7100000000000001E-2,-5.4999999999999997E-3]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","1.04B","1.98B","279M","1.12B","(483M)"]
["EBIT after Unusual Expense","(1.04B)","(1.98B)","14.89B","(1.12B)","10.71B"]
["Non Operating Income/Expense","1.49B","3.35B","1.56B","1.81B","1.24B"]
["Non-Operating Interest Income","74M","90M","72M","108M","144M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","469M","577M","574M","777M","673M"]
["Interest Expense Growth","-",0.2303,-5.1999999999999998E-3,0.35370000000000001,-0.1338]
["Gross Interest Expense","491M","581M","574M","779M","678M"]
["Interest Capitalized","22M","4M","-","2M","5M"]
["Pretax Income","20.25B","19.99B","15.95B","12.35B","11.42B"]
["Pretax Income Growth","-",-1.2800000000000001E-2,-0.20200000000000001,-0.2261,-7.5200000000000003E-2]
["Pretax Margin","-","-","-","-",0.14430000000000001,"NA"]
["Income Tax","3.36B","4.23B","2.58B","449M","5.64B"]
["Income Tax - Current Domestic","1.97B","1.68B","(193M)","430M","2.44B"]
["Income Tax - Current Foreign","3.07B","2.83B","2.1B","988M","3.89B"]
["Income Tax - Deferred Domestic","(1.04B)","-","669M","(790M)","105M"]
["Income Tax - Deferred Foreign","(637M)","(266M)","4M","(179M)","(797M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","16.89B","15.76B","13.37B","11.9B","5.78B"]
["Minority Interest Expense","7M","6M","8M","16M","17M"]
["Net Income","16.88B","15.75B","13.36B","11.88B","5.76B"]
["Net Income Growth","-",-6.6900000000000001E-2,-0.1515,-0.111,-0.51539999999999997]
["Net Margin Growth","-","-","-","-",7.2800000000000004E-2,"NA"]
["Extraordinaries & Discontinued Operations","(398M)","(3.73B)","(174M)","(9M)","(5M)"]
["Extra Items & Gain/Loss Sale Of Assets","-","(4.73B)","(116M)","-","1M"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","(398M)","998M","(58M)","(9M)","(6M)"]
["Net Income After Extraordinaries","16.48B","12.02B","13.19B","11.87B","5.75B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","16.48B","16.75B","13.31B","11.87B","5.75B"]
["EPS (Basic)",15.06,16.68,13.6,12.43,6.17]
["EPS (Basic) Growth","-",0.1074,-0.18479999999999999,-8.5999999999999993E-2,-0.50380000000000003]
["Basic Shares Outstanding","1.09B","1B","978.74M","955.42M","932.83M"]
["EPS (Diluted)",14.94,16.579999999999998,13.54,12.43,6.13]
["EPS (Diluted) Growth","-",0.1095,-0.18340000000000001,-8.2199999999999995E-2,-0.50629999999999997]
["Diluted Shares Outstanding","1.1B","1.01B","982.7M","955.42M","937.39M"]
["EBITDA","24.87B","23.6B","19.03B","16.7B","14.77B"]
["EBITDA Growth","-",-5.11E-2,-0.19359999999999999,-0.1221,-0.11600000000000001]
["EBITDA Margin","-","-","-","-",0.18659999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:58 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.66]
[-27.26]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.29]
[22.92]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.72]
[0.59]
[2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"IBM Balance Sheet","index":154,"n_rows":384,"n_cols":7,"rows_kept":384,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["International Business Machines Corp."]
["NYSE: IBM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["International Business Machines Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:58 p.m."]
[]
["IBM"]
["/quotes/zigman/230066/composite"]
[]
["$"]
[]
[146.47999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.32m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230066/composite"]
[]
["Previous close"]
[]
[145.93]
[]
[146.47999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[145.54]
[]
[146.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[137.44999999999999]
[]
[171.13]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for International Business Machines Corp."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","11.07B","8.48B","8.19B","8.53B","12.58B"]
["Cash Only","10.72B","8.48B","7.69B","7.83B","11.97B"]
["Short-Term Investments","350M","-","508M","701M","608M"]
["Cash & Short Term Investments Growth","-",-0.2341,-3.3300000000000003E-2,4.0599999999999997E-2,0.4753]
["Cash & ST Investments / Total Assets",8.77E-2,7.2300000000000003E-2,7.4200000000000002E-2,7.2599999999999998E-2,0.1004]
["Total Accounts Receivable","31.84B","31.83B","28.55B","29.25B","31.63B"]
["Accounts Receivables, Net","30.25B","28.93B","27.35B","28.19B","30.65B"]
["Accounts Receivables, Gross","30.89B","29.71B","28.21B","28.86B","31.24B"]
["Bad Debt/Doubtful Accounts","(635M)","(788M)","(857M)","(675M)","(594M)"]
["Other Receivables","1.58B","2.91B","1.2B","1.06B","981M"]
["Accounts Receivable Growth","-",-2.0000000000000001E-4,-0.10290000000000001,2.4199999999999999E-2,8.1600000000000006E-2]
["Accounts Receivable Turnover",3.09,2.92,2.86,2.73,2.5]
["Inventories","2.31B","2.1B","1.55B","1.55B","1.58B"]
["Finished Goods","444M","430M","352M","358M","333M"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","1.87B","1.67B","1.2B","1.2B","1.25B"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","6.14B","4.97B","4.21B","4.56B","3.94B"]
["Miscellaneous Current Assets","6.14B","4.97B","4.21B","4.56B","3.94B"]
["Total Current Assets","51.35B","47.38B","42.5B","43.89B","49.74B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","13.82B","10.77B","10.73B","10.83B","11.12B"]
["Property, Plant & Equipment - Gross","40.48B","39.03B","29.34B","30.13B","32.33B"]
["Buildings","9.68B","9.52B","6.55B","9.76B","10.07B"]
["Land & Improvements","706M","667M","558M","506M","480M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","26.65B","28.26B","18.62B","19.3B","21.22B"]
["Total Investments and Advances","711M","1.28B","1.18B","698M","879M"]
["Other Long-Term Investments","601M","1.18B","1.1B","613M","789M"]
["Long-Term Note Receivable","12.93B","11.62B","10.53B","9.44B","10.01B"]
["Intangible Assets","35.06B","33.66B","35.51B","40.89B","40.53B"]
["Net Goodwill","31.18B","30.56B","32.02B","36.2B","36.79B"]
["Net Other Intangibles","3.87B","3.1B","3.49B","4.69B","3.74B"]
["Other Assets","9.31B","5.9B","5.23B","6.51B","8.23B"]
["Tangible Other Assets","1.05B","1B","828M","996M","843M"]
["Total Assets","126.22B","117.27B","110.5B","117.47B","125.36B"]
["Assets - Total - Growth","-",-7.0900000000000005E-2,-5.7799999999999997E-2,6.3100000000000003E-2,6.7100000000000007E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","6.86B","5.73B","6.46B","7.51B","6.99B"]
["Short Term Debt","3.01B","1.13B","1.19B","1.27B","1.77B"]
["Current Portion of Long Term Debt","3.85B","4.6B","5.27B","6.24B","5.22B"]
["Accounts Payable","7.46B","6.86B","6.03B","6.21B","6.45B"]
["Accounts Payable Growth","-",-0.08,-0.12180000000000001,0.03,3.9E-2]
["Income Tax Payable","-","5.08B","2.85B","3.24B","4.22B"]
["Other Current Liabilities","25.83B","21.9B","18.93B","19.32B","19.71B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","3.89B","4.03B","3.56B","3.58B","3.64B"]
["Miscellaneous Current Liabilities","21.94B","17.87B","15.37B","15.74B","16.06B"]
["Total Current Liabilities","40.15B","39.58B","34.27B","36.28B","37.36B"]
["Long-Term Debt","32.86B","34.99B","33.43B","34.66B","39.84B"]
["Long-Term Debt excl. Capitalized Leases","32.86B","34.99B","33.43B","34.66B","39.84B"]
["Non-Convertible Debt","32.86B","34.99B","33.43B","34.66B","39.84B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","23.27B","25.11B","22.95B","22.98B","24.24B"]
["Deferred Taxes","(1.31B)","(6.55B)","(4.57B)","(4.8B)","(4.32B)"]
["Deferred Taxes - Credit","1.74B","129M","253M","424M","545M"]
["Deferred Taxes - Debit","3.05B","6.68B","4.82B","5.22B","4.86B"]
["Other Liabilities","5.27B","5.45B","5.18B","4.75B","5.65B"]
["Other Liabilities (excl. Deferred Income)","1.16B","1.76B","1.41B","1.15B","1.9B"]
["Deferred Income","4.11B","3.69B","3.77B","3.6B","3.75B"]
["Total Liabilities","103.29B","105.26B","96.07B","99.08B","107.63B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.81830000000000003,0.89759999999999995,0.86950000000000005,0.84340000000000004,0.85860000000000003]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","22.79B","11.87B","14.26B","18.25B","17.59B"]
["Common Stock Par/Carry Value","51.59B","52.67B","53.26B","53.94B","54.57B"]
["Retained Earnings","130.04B","137.79B","146.12B","152.76B","153.13B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","332M","(1.74B)","(3.46B)","(3.6B)","(2.83B)"]
["Unrealized Gain/Loss Marketable Securities","(1M)","(15M)","5M","2M","3M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(137.24B)","(150.72B)","(155.52B)","(159.05B)","(163.51B)"]
["Common Equity / Total Assets",0.18060000000000001,0.1012,0.12909999999999999,0.15529999999999999,0.1404]
["Total Shareholders' Equity","22.79B","11.87B","14.26B","18.25B","17.59B"]
["Total Shareholders' Equity / Total Assets",0.18060000000000001,0.1012,0.12909999999999999,0.15529999999999999,0.1404]
["Accumulated Minority Interest","137M","146M","162M","146M","131M"]
["Total Equity","22.93B","12.01B","14.42B","18.39B","17.73B"]
["Liabilities & Shareholders' Equity","126.22B","117.27B","110.5B","117.47B","125.36B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:58 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.66]
[-27.26]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.29]
[22.92]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.72]
[0.59]
[2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"IBM Cash Flow","index":155,"n_rows":365,"n_cols":7,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["International Business Machines Corp."]
["NYSE: IBM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["International Business Machines Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:58 p.m."]
[]
["IBM"]
["/quotes/zigman/230066/composite"]
[]
["$"]
[]
[146.43]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.32m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230066/composite"]
[]
["Previous close"]
[]
[145.93]
[]
[146.43]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[145.54]
[]
[146.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[137.44999999999999]
[]
[171.13]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for International Business Machines Corp."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","16.48B","12.02B","13.19B","11.87B","5.75B"]
["Net Income Growth","-",-0.27060000000000001,9.7199999999999995E-2,-9.9900000000000003E-2,-0.51539999999999997]
["Depreciation, Depletion & Amortization","4.68B","4.49B","3.86B","4.38B","4.54B"]
["Depreciation and Depletion","3.33B","3.15B","2.66B","2.84B","3.02B"]
["Amortization of Intangible Assets","1.35B","1.35B","1.19B","1.54B","1.52B"]
["Deferred Taxes & Investment Tax Credit","(1.61B)","(237M)","1.39B","(1.13B)","(931M)"]
["Deferred Taxes","(1.61B)","(237M)","1.39B","(1.13B)","(931M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","380M","2.36B","1.02B","606M","548M"]
["Funds from Operations","19.93B","18.63B","19.45B","15.73B","9.91B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(2.45B)","(1.77B)","(2.44B)","1.36B","6.81B"]
["Receivables","(1.41B)","1.27B","812M","712M","1.3B"]
["Accounts Payable","(529M)","(456M)","81M","197M","47M"]
["Other Assets/Liabilities","(453M)","(2.54B)","(3.47B)","462M","5.45B"]
["Net Operating Cash Flow","17.49B","16.87B","17.01B","17.08B","16.72B"]
["Net Operating Cash Flow Growth","-",-3.5299999999999998E-2,8.3000000000000001E-3,4.4999999999999997E-3,-2.1100000000000001E-2]
["Net Operating Cash Flow / Sales",0.17780000000000001,0.18179999999999999,0.20810000000000001,0.21379999999999999,0.21129999999999999]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(4.14B)","(4.18B)","(4.15B)","(4.15B)","(3.77B)"]
["Capital Expenditures (Fixed Assets)","(3.62B)","(3.74B)","(3.58B)","(3.57B)","(3.23B)"]
["Capital Expenditures (Other Assets)","(517M)","(443M)","(572M)","(583M)","(544M)"]
["Capital Expenditures Growth","-",-1.04E-2,7.7000000000000002E-3,2.0000000000000001E-4,9.0800000000000006E-2]
["Capital Expenditures / Sales",-4.2099999999999999E-2,-4.5100000000000001E-2,-5.0799999999999998E-2,-5.1900000000000002E-2,-4.7699999999999999E-2]
["Net Assets from Acquisitions","(3.06B)","(656M)","(3.35B)","(5.68B)","(496M)"]
["Sale of Fixed Assets & Businesses","669M","2.76B","(31M)","(30M)","255M"]
["Purchase/Sale of Investments","265M","155M","(231M)","(225M)","(1.05B)"]
["Purchase of Investments","(4.61B)","(2.34B)","(3.07B)","(5.92B)","(4.96B)"]
["Sale/Maturity of Investments","4.87B","2.49B","2.84B","5.69B","3.91B"]
["Other Uses","(1.06B)","(1.08B)","(397M)","(892M)","(2.03B)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(7.33B)","(3B)","(8.16B)","(10.98B)","(7.1B)"]
["Net Investing Cash Flow Growth","-",0.59040000000000004,-1.7188000000000001,-0.3453,0.35349999999999998]
["Net Investing Cash Flow / Sales",-7.4499999999999997E-2,-3.2300000000000002E-2,-9.98E-2,-0.13730000000000001,-8.9700000000000002E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(4.06B)","(4.27B)","(4.9B)","(5.26B)","(5.51B)"]
["Common Dividends","(4.06B)","(4.27B)","(4.9B)","(5.26B)","(5.51B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(13.86B)","(13.68B)","(4.61B)","(3.5B)","(4.34B)"]
["Repurchase of Common & Preferred Stk.","(13.86B)","(13.68B)","(4.61B)","(3.5B)","(4.34B)"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","6.96B","1.78B","19M","2.76B","3.45B"]
["Change in Current Debt","621M","(1.75B)","101M","26M","620M"]
["Change in Long-Term Debt","6.34B","3.54B","(82M)","2.74B","2.83B"]
["Issuance of Long-Term Debt","16.35B","8.18B","5.54B","9.13B","9.64B"]
["Reduction in Long-Term Debt","(10.01B)","(4.64B)","(5.62B)","(6.4B)","(6.82B)"]
["Other Funds","1.07B","709M","321M","78M","(19M)"]
["Other Uses","(1M)","-","-","(126M)","(194M)"]
["Other Sources","1.07B","709M","321M","204M","175M"]
["Net Financing Cash Flow","(9.88B)","(15.45B)","(9.17B)","(5.92B)","(6.42B)"]
["Net Financing Cash Flow Growth","-",-0.5635,0.40679999999999999,0.35449999999999998,-8.4699999999999998E-2]
["Net Financing Cash Flow / Sales",-0.10050000000000001,-0.16650000000000001,-0.11210000000000001,-7.3999999999999996E-2,-8.1100000000000005E-2]
["Exchange Rate Effect","28M","(655M)","(473M)","(51M)","936M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","304M","(2.24B)","(790M)","140M","4.15B"]
["Free Cash Flow","13.86B","13.13B","13.43B","13.52B","13.5B"]
["Free Cash Flow Growth","-",-5.2999999999999999E-2,2.29E-2,6.6E-3,-1.6000000000000001E-3]
["Free Cash Flow Yield","-","-","-","-",5.5599999999999997E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:58 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["3:11p"]
[]
["Manafort associate Patten pleads guilty to failure to register as foreign agent and agrees to cooperate with federal prosecutors"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.66]
[-27.26]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.29]
[22.92]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.72]
[0.59]
[2.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"IBM Summary","index":156,"n_rows":341,"n_cols":4,"rows_kept":341,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 2 mins"]
["S&P 500"]
[2901.6]
["+0.47(+0.02%)"]
["Dow 30"]
[25960.240000000002]
["-26.68(-0.10%)"]
["Nasdaq"]
[8111.47]
["+23.10(+0.29%)"]
["Russell 2000"]
[1738.43]
["+6.08(+0.35%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.4000000000001]
["+0.40(+0.03%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["International Business Machines Corporation (IBM)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["146.42+0.49 (+0.34%)"]
["As of 3:58PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",145.93]
["Open",145.72]
["Bid","146.37 x 800"]
["Ask","146.39 x 1200"]
["Day's Range","145.54 - 146.77"]
["52 Week Range","137.45 - 171.13"]
["Volume",2465125]
["Avg. Volume",4110053]
["Market Cap","133.647B"]
["Beta",1.04]
["PE Ratio (TTM)",23.59]
["EPS (TTM)",6.21]
["Earnings Date",43389]
["Forward Dividend & Yield","6.28 (4.30%)"]
["Ex-Dividend Date",43321]
["1y Target Est",164.5]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","133.65B"]
["Enterprise Value 3","167.2B"]
["Trailing P/E ",23.59]
["Forward P/E 1",10.43]
["PEG Ratio (5 yr expected) 1",11.01]
["Price/Sales (ttm)",1.65]
["Price/Book (mrq)",7.22]
["Enterprise Value/Revenue 3",2.0699999999999998]
["Enterprise Value/EBITDA 6",9.82]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",7.1199999999999999E-2]
["Operating Margin (ttm)",0.1545]
["Management Effectiveness"]
["Return on Assets (ttm)",6.4399999999999999E-2]
["Return on Equity (ttm)",0.30930000000000002]
["Income Statement"]
["Revenue (ttm)","80.77B"]
["Revenue Per Share (ttm)",87.56]
["Quarterly Revenue Growth (yoy)",3.6999999999999998E-2]
["Gross Profit (ttm)","36.23B"]
["EBITDA ","17.03B"]
["Net Income Avi to Common (ttm)","5.75B"]
["Diluted EPS (ttm)",6.21]
["Quarterly Earnings Growth (yoy)",3.1E-2]
["Balance Sheet"]
["Total Cash (mrq)","11.71B"]
["Total Cash Per Share (mrq)",12.83]
["Total Debt (mrq)","45.58B"]
["Total Debt/Equity (mrq)",244.43]
["Current Ratio (mrq)",1.32]
["Book Value Per Share (mrq)",20.29]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","16.2B"]
["Levered Free Cash Flow (ttm)","5.82B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.04]
["52-Week Change 3",2.0299999999999999E-2]
["S&P500 52-Week Change 3",0.17380000000000001]
["52 Week High 3",171.13]
["52 Week Low 3",137.44999999999999]
["50-Day Moving Average 3",145.63999999999999]
["200-Day Moving Average 3",147.91999999999999]
["Share Statistics"]
["Avg Vol (3 month) 3","4.11M"]
["Avg Vol (10 day) 3","2.87M"]
["Shares Outstanding 5","912.77M"]
["Float ","912.1M"]
["% Held by Insiders 1",1.1000000000000001E-3]
["% Held by Institutions 1",0.5786]
["Shares Short (Aug 15, 2018) 4","15.15M"]
["Short Ratio (Aug 15, 2018) 4",3.23]
["Short % of Float (Aug 15, 2018) 4",1.6500000000000001E-2]
["Short % of Shares Outstanding (Aug 15, 2018) 4",1.66E-2]
["Shares Short (prior month Jul 13, 2018) 4","15.16M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",6.28]
["Forward Annual Dividend Yield 4",4.2999999999999997E-2]
["Trailing Annual Dividend Rate 3",6.07]
["Trailing Annual Dividend Yield 3",4.1599999999999998E-2]
["5 Year Average Dividend Yield 4",3.12]
["Payout Ratio 4",0.9728]
["Dividend Date 3",43353]
["Ex-Dividend Date 4",43321]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",36307]
[]
["MarketWatch•19 minutes ago"]
["How to cut your investment risk with large-cap dividend stocks"]
["DEEP DIVE The financial media tend to focus on a small group of technology companies that are growing rapidly. But you may want to diversify away from these high-fliers — which include Amazon (AMZN) and Nvidia (NVDA) — by investing in large companies with low valuations and attractive dividend yields."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Zacks•6 hours ago"]
["IBM Watson to Aid US Open 2018 Players With Game Strategy"]
["IBM Watson's robust AI capabilities to boost gaming strategy and enhance preparation of US Open Tennis players this year."]
["InvestorPlace•8 hours ago"]
["Is Oracle Stock Still a Buy?"]
["Oracle Corporation (NASDAQ:ORCL) hasn’t had a banner year so far."]
[]
["Markit•8 hours ago"]
["See what the IHS Markit Score report has to say about International Business Machines Corp."]
["This could indicate that investors who seek to profit from falling equity prices are not currently targeting IBM. IBM credit default swap spreads are within the middle of their range for the last three years."]
[]
["American City Business Journals•21 hours ago"]
["This week in NYC funding news: Planday, PebblePost, Flare, Dfinity"]
["What happened, New York City? Venture investment in the Boston metro area reached $5.2 billion so far this year, according to Crunchbase. The volume propelled Bean Town to be the second-largest U.S. startup funding hub, taking the lead over N."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•yesterday"]
["Amazon’s Partnership with VMware for Cloud Services"]
["Amazon (AMZN), through its Amazon Web Services (or AWS) division, has secured a dominant position in cloud computing by hosting other companies’ technology infrastructures in its massive data centers. Amazon is now rolling out a new cloud-based database management software in collaboration with VMware (VMW) to offer cloud services to companies that still use on-premises data centers."]
[]
["Market Realist•yesterday"]
["Alibaba Is Gaining Momentum in Its Cloud Business"]
["Recently, Chinese e-commerce giant Alibaba (BABA) reported its results for the first fiscal quarter of 2019. Alibaba stock has been pretty much flat in the last 12 months. Alibaba saw its revenues increase 61% YoY (year-over-year) in the first fiscal quarter of 2019 to 80.92 billion yuan or $12.2 billion."]
[]
["Market Realist•yesterday"]
["Cisco Systems Shifts to a Software and Services Provider"]
["Cisco Systems (CSCO) has been remaking itself into a software and services provider rather than a company dependent on networking hardware sales. This effort appears to be bearing fruit. As some companies have taken to building their network boxes or opting for cheaper network gear, there has been a need for Cisco Systems to find new revenue streams to drive growth."]
["InvestorPlace•yesterday"]
["Amazon Stock Still a Must Buy After Morgan Stanley Upgrade﻿"]
["Amazon (NASDAQ:AMZN) saw its stock price jump over 3.3% to touch another new all-time high Wednesday, this time on the back of Morgan Stanley’s (NYSE:MS) massive upgrade. Some investors might not want to touch stocks near new highs, but Amazon stock seems like it might not slow down. Morgan Stanley analysts upped their price target for Amazon from $1,850 to a whopping $2,500 per share, which marked a roughly 29% upside compared to Tuesday’s closing price of $1,932.82 per share."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Market Realist•yesterday"]
["IBM’s Coffee Drone Concept Could Jolt Coffee Retailers"]
["In a recent filing with the United States Patent and Trademark Office, IBM describes a drone that flies around public spaces to deliver cups of coffee. The IBM-envisioned coffee delivery drone would be able to deliver coffee to customers who had preordered a drink from a restaurant or from people who flag it down. If IBM’s coffee drone idea becomes reality, it could be a boost to coffee retailers."]
[]
["Market Realist•yesterday"]
["Why Israel Is Terminating Its Microsoft Software Contracts"]
["The Israeli government plans to end some software licensing agreements with Microsoft (MSFT) at the end of the year. Israel spends about $27.0 million per year to license desktop and server software from Microsoft for its government offices, including Office and Windows software."]
[]
["American City Business Journals•2 days ago"]
["Tech giants join forces on tools to improve medical record sharing"]
["Despite more efforts to streamline the system, it's still very difficult for patients to share medical records between health care providers."]
["Motley Fool•2 days ago"]
["IBM’s Latest Pie-in-the-Sky Idea: A.I. Drone-Delivered Coffee"]
["If you’ve ever wished your barista could just levitate the java straight to you, Big Blue is on your wavelength."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Simply Wall St.•2 days ago"]
["Estimating The Fair Value Of International Business Machines Corporation (NYSE:IBM)"]
["Does the share price for International Business Machines Corporation (NYSE:IBM) reflect it’s really worth? Today, I will calculate the stock’s intrinsic value by taking the expected future cash flows andRead More..."]
["Motley Fool•2 days ago"]
["Tesla's Bizarre Backpedal; IBM's Best Drone Idea Ever"]
["Elon Musk says no to going private. Meanwhile, Big Blue asks if you'd like cream and sugar."]
[]
["American City Business Journals•2 days ago"]
["Crypto cloud challenging rival of Amazon and Google raises $102M"]
["The Swiss nonprofit that operates out of Palo Alto has only released a test version of its product but has now raised $190 million in private funding and is valued at close to $2 billion."]
[]
["PR Newswire•2 days ago"]
["IBM Gives Tennis Players a Competitive Edge with Watson at the 2018 US Open Tennis Championships"]
["FLUSHING, N.Y., Aug. 29, 2018 /PRNewswire/ -- IBM today announced that IBM Watson will now partner with tennis players and coaches to enhance their game strategy and better prepare for matches more efficiently. As a partner of the US Open tournament for more than 25 years, IBM innovations have positioned the US Open as a tournament at the forefront of the modern digital experience with technology that fans have come to know and love. This year, IBM and the USTA will integrate its AI Highlights technology into player performance as the tournament enters the next phase of its technology journey."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•2 days ago"]
["Alibaba Inks Broad Partnership with Singapore Airlines"]
["Alibaba (BABA) recently entered a wide-ranging partnership with Singapore Airlines, building on the existing relationship between the two companies. The latest partnership covers areas such as ticket sales, logistics, and cloud computing."]
["InvestorPlace•3 days ago"]
["Here’s What Blockchain Technology Means for IBM Stock"]
["More important, it has been investing heavily in next-generation technologies. Just look at the blockchain category.  The roots of this technology go back to 2009, with the creation of the bitcoin cryptocurrency. The blockchain technology was the foundation of it, acting as a powerful ledger system."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about International Business Machines Corp."]
["International Business Machines Corp NYSE:IBM"]
["GuruFocus.com•4 days ago"]
["Ariel's Charlie Bobrinskoy Answers GuruFocus Reader Questions"]
["GuruFocus readers asked Charlie Bobrinskoy, Ariel Investments vice chairman, head of investment group and portfolio manager, their questions about investing several weeks ago. Ariel Investments is the $13.2 billion Chicago-based value asset manager founded by John Rogers ( Trades , Portfolio ). Warning! GuruFocus has detected 2 Warning Signs with GE."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
["Investopedia•4 days ago"]
["IBM Patent: A Drone That Predicts Need for Coffee"]
["International Business Machines Corp. ( IBM) has filed for a patent with the U.S. Patent Office for “coffee-delivery drones” that are also capable of predicting when an individual will need a drink and how it should be made. The patent titled “Drone delivery of coffee based on a cognitive state of an individual” lists the possibility of harnessing the combination of advanced artificial intelligence (AI) with biometric readings of an individual to deliver the best possible preparation of the necessary beverage."]
[]
["American City Business Journals•7 days ago"]
["IBM engineer brings technical chops, creativity as she grows her stack of patents"]
["Tech Titans, the largest technology trade association in Texas, has announced its 2018 finalists for the Tech Titans Awards. The Dallas Business Journal is profiling the finalists ahead of the Tech Titans Awards Gala, which will be held on Friday, Aug. 24 at Renaissance Dallas at Plano Legacy West. No one can doubt Romelia Flores’ love of technology."]
[]
["Bloomberg•7 days ago"]
["IBM's Watson Hasn't Beaten Cancer, But A.I. Still Has Promise"]
["It’s a lot harder for a machine to match the best oncologists in cancer treatment than it was to beat human competitors on “Jeopardy.” It’s still a worthy goal. The problem is that so far the artificial-intelligence platform called Watson hasn’t matched the hype generated by IBM’s over-the-top advertising campaign. Earlier this month, the medical website STAT reported that internal documents from International Business Machines Corp. revealed the computing system had recommended “unsafe and incorrect” cancer treatments."]
[]
["Motley Fool•7 days ago"]
["Better Buy: International Business Machines Corporation vs. Coca-Cola"]
["Two industry stalwarts at a turning point -- which is succeeding in its turnaround efforts?"]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["CSCO",47.765000000000001,0.61499999999999999,1.2999999999999999E-2]
["Cisco Systems, Inc."]
["INTC",48.46,0.22,4.5999999999999999E-3]
["Intel Corporation"]
["ORCL",48.49,0.11,2.3E-3]
["Oracle Corporation"]
["HPQ",24.67,-0.06,-2.3999999999999998E-3]
["HP Inc."]
["WMT",95.88,-0.22,-2.3E-3]
["Walmart Inc."]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (18)"]
[]
["Current 146.42"]
["Average 164.50"]
["Low 137.00"]
["High 200.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"IBM Mktw Sum","index":157,"n_rows":993,"n_cols":5,"rows_kept":993,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["International Business Machines Corp."]
["NYSE: IBM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["International Business Machines Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:58 p.m."]
[]
["IBM"]
["/quotes/zigman/230066/composite"]
[]
["$"]
[]
[146.47]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.32m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230066/composite"]
[]
["Previous close"]
[]
[145.93]
[]
[146.47]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[145.54]
[]
[146.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[137.44999999999999]
[]
[171.13]
[]
[]
[]
["Company Description"]
[]
["International Business Machines Corp. is an information technology company, which provides integrated solutions that leverage information technology and knowledge of business processes. It operates through the following segments: Cognitive Solutions, Global Business Services, Technology Services & C..."]
[]
["International Business Machines Corp. is an information technology company, which provides integrated solutions that leverage information technology and knowledge of business processes. It operates through the following segments: Cognitive Solutions, Global Business Services, Technology Services & Cloud Platforms, Systems, and Global Financing. The Cognitive Solutions segment comprises a portfolio of capabilities that help IBM's clients to identify actionable insights and inform decision making for competitive advantage. It includes Watson, a cognitive computing platform that has the ability to interact in natural language, process amounts of big data, and learn from interactions with people and computers. This segment consists of Solutions Software, which provides the basis for many of the company's strategic areas including analytics, security and social; and Transaction Processing Software, which includes software that primarily runs mission-critical systems in industries such as banking, airlines and retail. The Global Business Services segment provides clients with consulting, application management and global process services. The Technology Services & Cloud Platforms segment provides IT infrastructure services creating business value for clients through integrated services that incorporate intellectual property within its global delivery model. The Systems segment provides clients with infrastructure technologies to help meet the requirements of hybrid cloud and cognitive workload from deploying analytics, to moving to digital service delivery with the cloud, and securing mobile transaction processing. The Global Financing segment facilitates IBM clients acquisition of information technology systems, software and services by providing financing solutions in the areas where the company functions. The company was founded by Charles Ranlett Flint and Thomas J. Watson Sr. on June 16, 1911 and is headquartered in Armonk, NY."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[24.05]
[]
["P/E Ratio (with extraordinary items)"]
[]
[23.57]
[]
["P/E Ratio (without extraordinary items)"]
[]
[25.01]
[]
["Price to Sales Ratio"]
[]
[1.82]
[]
["Price to Book Ratio"]
[]
[8.0399999999999991]
[]
["Price to Cash Flow Ratio"]
[]
[8.6]
[]
["Enterprise Value to EBITDA"]
[]
[11.35]
[]
["Enterprise Value to Sales"]
[]
[2.0699999999999998]
[]
["Total Debt to Enterprise Value"]
[]
[0.26]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[198942]
[]
["Income Per Employee"]
[]
[14475]
[]
["Receivables Turnover"]
[]
[2.6]
[]
["Total Asset Turnover"]
[]
[0.65]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.33]
[]
["Quick Ratio"]
[]
[1.29]
[]
["Cash Ratio"]
[]
[0.34]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[44.42]
[]
["Operating Margin"]
[]
[12.92]
[]
["Pretax Margin"]
[]
[14.43]
[]
["Net Margin"]
[]
[7.28]
[]
["Return on Assets"]
[]
[4.74]
[]
["Return on Equity"]
[]
[32.130000000000003]
[]
["Return on Total Capital"]
[]
[9.23]
[]
["Return on Invested Capital"]
[]
[10.44]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[266.14]
[]
["Total Debt to Total Capital"]
[]
[72.69]
[]
["Total Debt to Total Assets"]
[]
[37.35]
[]
["Long-Term Debt to Equity"]
[]
[226.42]
[]
["Long-Term Debt to Total Capital"]
[]
[61.84]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Ms. Virginia M. Rometty",58,1981,"Chairman, President & Chief Executive Officer"]
["Mr. James J. Kavanaugh",51,1996,"Chief Financial Officer & Senior Vice President"]
["Mr. Martin Jetter","-",1986,"SVP-Global Technology Services"]
["Dr. John E. Kelly",62,1980,"Senior VP-Cognitive Solutions & Research"]
["Mr. Robert W. Lord","-",2016,"Chief Digital Officer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43315,"Diane J. Gherson",3059,"  Disposition at $147 per share. ",449673]
[null,"Senior Vice President"]
[43315,"Diane J. Gherson",5000,"  Disposition at $145.25 per share. ",726250]
[null,"Senior Vice President"]
[43315,"Diane J. Gherson",3392,"  Disposition at $144.25 per share. ",489296]
[null,"Senior Vice President"]
[43282,"Robert F. Del Bene",49,"  Derivative/Non-derivative trans. at $140.5 per share. ",6884]
[null,"VP, Controller"]
[43282,"Robert F. Del Bene",147,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Controller"]
[43273,"David N. Farr",1100,"  Acquisition at $141.46 per share. ",155606]
[null,"Director"]
[43260,"Michelle H. Browdy",188,"  Derivative/Non-derivative trans. at $145.4 per share. ",27335]
[null,"Senior Vice President"]
[43260,"Michelle H. Browdy",382,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Virginia M. Rometty",3931,"  Derivative/Non-derivative trans. at $145.4 per share. ",571567]
[null,"Chairman, Pres. and CEO; Director"]
[43259,"Virginia M. Rometty",3257,"  Derivative/Non-derivative trans. at $145.4 per share. ",473567]
[null,"Chairman, Pres. and CEO; Director"]
[43259,"John E. Kelly",1626,"  Derivative/Non-derivative trans. at $145.4 per share. ",236420]
[null,"Senior Vice President"]
[43259,"John E. Kelly",1347,"  Derivative/Non-derivative trans. at $145.4 per share. ",195853]
[null,"Senior Vice President"]
[43259,"Martin J. Schroeter",1478,"  Derivative/Non-derivative trans. at $145.4 per share. ",214901]
[null,"Senior Vice President"]
[43259,"Martin J. Schroeter",1347,"  Derivative/Non-derivative trans. at $145.4 per share. ",195853]
[null,"Senior Vice President"]
[43259,"James J. Kavanaugh",1024,"  Derivative/Non-derivative trans. at $145.4 per share. ",148889]
[null,"Sr. VP and CFO"]
[43259,"James J. Kavanaugh",970,"  Derivative/Non-derivative trans. at $145.4 per share. ",141038]
[null,"Sr. VP and CFO"]
[43259,"Michelle H. Browdy",975,"  Derivative/Non-derivative trans. at $145.4 per share. ",141765]
[null,"Senior Vice President"]
[43259,"Michelle H. Browdy",857,"  Derivative/Non-derivative trans. at $145.4 per share. ",124607]
[null,"Senior Vice President"]
[43259,"Erich Clementi",1626,"  Derivative/Non-derivative trans. at $145.4 per share. ",236420]
[null,"Senior Vice President"]
[43259,"Erich Clementi",1347,"  Derivative/Non-derivative trans. at $145.4 per share. ",195853]
[null,"Senior Vice President"]
[43259,"Kenneth Keverian",975,"  Derivative/Non-derivative trans. at $145.4 per share. ",141765]
[null,"Senior Vice President"]
[43259,"Kenneth Keverian",857,"  Derivative/Non-derivative trans. at $145.4 per share. ",124607]
[null,"Senior Vice President"]
[43259,"Robert F. Del Bene",26,"  Derivative/Non-derivative trans. at $145.4 per share. ",3780]
[null,"VP, Controller"]
[43259,"Robert F. Del Bene",336,"  Derivative/Non-derivative trans. at $145.4 per share. ",48854]
[null,"VP, Controller"]
[43259,"Robert F. Del Bene",205,"  Derivative/Non-derivative trans. at $145.4 per share. ",29807]
[null,"VP, Controller"]
[43259,"Robert F. Del Bene",95,"  Derivative/Non-derivative trans. at $145.4 per share. ",13813]
[null,"VP, Controller"]
[43259,"Diane J. Gherson",937,"  Derivative/Non-derivative trans. at $145.4 per share. ",136239]
[null,"Senior Vice President"]
[43259,"Diane J. Gherson",849,"  Derivative/Non-derivative trans. at $145.4 per share. ",123444]
[null,"Senior Vice President"]
[43259,"Virginia M. Rometty",8026,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Chairman, Pres. and CEO; Director"]
[43259,"Virginia M. Rometty",6650,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Chairman, Pres. and CEO; Director"]
[43259,"John E. Kelly",3319,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"John E. Kelly",2750,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Martin J. Schroeter",3017,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Martin J. Schroeter",2750,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"James J. Kavanaugh",2112,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Sr. VP and CFO"]
[43259,"James J. Kavanaugh",2000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Sr. VP and CFO"]
[43259,"Michelle H. Browdy",1991,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Michelle H. Browdy",1750,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Erich Clementi",3319,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Erich Clementi",2750,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Kenneth Keverian",1991,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Kenneth Keverian",1750,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Robert F. Del Bene",78,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Controller"]
[43259,"Robert F. Del Bene",857,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Controller"]
[43259,"Robert F. Del Bene",603,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Controller"]
[43259,"Robert F. Del Bene",277,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Controller"]
[43259,"Diane J. Gherson",1931,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43259,"Diane J. Gherson",1750,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior Vice President"]
[43252,"Robert F. Del Bene",235,"  Derivative/Non-derivative trans. at $142.24 per share. ",33426]
[null,"VP, Controller"]
[43252,"Robert F. Del Bene",690,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Controller"]
[43245,"John E. Kelly",114,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43245,"John E. Kelly",114,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43243,"John E. Kelly",912,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43243,"John E. Kelly",695,"  Gift at $0 per share. ",0]
[null,"Senior Vice President"]
[43157,"Diane J. Gherson",5000,"  Disposition at $156 per share. ",780000]
[null,"Senior Vice President"]
[43154,"Erich Clementi",200,"  Disposition at $154.78 per share. ",30956]
[null,"Senior Vice President"]
[43154,"Erich Clementi",100,"  Disposition at $154.78 per share. ",15478]
[null,"Senior Vice President"]
[43154,"Erich Clementi",238,"  Disposition at $154.77 per share. ",36835]
[null,"Senior Vice President"]
[43154,"Erich Clementi",200,"  Disposition at $154.75 per share. ",30950]
[null,"Senior Vice President"]
[43154,"Erich Clementi",222,"  Disposition at $154.74 per share. ",34352]
[null,"Senior Vice President"]
[43154,"Erich Clementi",120,"  Disposition at $154.73 per share. ",18567]
[null,"Senior Vice President"]
[43154,"Erich Clementi",298,"  Disposition at $154.72 per share. ",46106]
[null,"Senior Vice President"]
[43154,"Erich Clementi",100,"  Disposition at $154.71 per share. ",15471]
[null,"Senior Vice President"]
[43154,"Erich Clementi",300,"  Disposition at $154.69 per share. ",46407]
[null,"Senior Vice President"]
[43154,"Erich Clementi",200,"  Disposition at $154.68 per share. ",30936]
[null,"Senior Vice President"]
[43154,"Erich Clementi",200,"  Disposition at $154.67 per share. ",30934]
[null,"Senior Vice President"]
[43154,"Erich Clementi",500,"  Disposition at $154.66 per share. ",77330]
[null,"Senior Vice President"]
[43154,"Erich Clementi",10322,"  Disposition at $154.64 per share. ",1596194]
[null,"Senior Vice President"]
["/news/latest/company/us/ibm"]
[]
["MarketWatch News on IBM"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["19 min ago3:39 p.m. Aug. 31, 2018"]
[]
["- Philip van Doorn"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["The resignation of PepsiCo CEO Indra Nooyi adds to a growing list of female leaders leaving Fortune 500 companies"]
[]
["3:53 p.m. Aug. 6, 2018"]
[]
["- Maria LaMagna"]
[]
["From U.S. Steelâ€™s $1 billion market cap to Appleâ€™s $1 trillion: a brief history of valuation milestones"]
[]
["6:32 p.m. Aug. 3, 2018"]
[]
["- Jessica Marmor Shaw"]
[]
["Groupon stock falls after earnings, revenue miss expectations"]
[]
["9:22 a.m. Aug. 3, 2018"]
[]
["- Emily Bary"]
[]
["Why Appleâ€™s trillion-dollar market cap is nothing to celebrate"]
[]
["4:34 p.m. Aug. 2, 2018"]
[]
["- Mark Hulbert"]
[]
["Microsoft chipped away at Amazon cloud dominance in 2017, says Gartner"]
[]
["2:32 p.m. Aug. 1, 2018"]
[]
["- Wallace Witkowski"]
[]
["PwC doing double duty as auditor and tax lobbyist"]
[]
["9:36 a.m. July 30, 2018"]
[]
["- Francine McKenna"]
[]
["Harvard University is fighting to keep its secretive admissions process under wraps"]
[]
["9:05 a.m. July 30, 2018"]
[]
["- Jillian Berman"]
[]
["Cybersecurity stocks get battered as high-bar earnings season begins"]
[]
["7:25 a.m. July 30, 2018"]
[]
["- Wallace Witkowski"]
[]
["IBM's Bridget van Kralingen: How I Work"]
[]
["9:00 a.m. July 25, 2018"]
[]
["- WSJ Video"]
[]
["Dow snaps 5-day win streak as financials sell off"]
[]
["4:32 p.m. July 19, 2018"]
[]
["- Sara Sjolin"]
[]
["IBM stock on pace for best day since October, though earnings leave doubters "]
[]
["12:23 p.m. July 19, 2018"]
[]
["- Emily Bary"]
[]
["High-flying tech sector is vulnerable to deteriorating credit quality"]
[]
["9:18 a.m. July 19, 2018"]
[]
["- Anora M. Gaudiano"]
[]
["Dow's earnings reporters acting as a 20-point drag on the index"]
[]
["9:12 a.m. July 19, 2018"]
[]
["- Tomi Kilgore"]
[]
["Why Trump isnâ€™t backing down in the trade fight â€” in one chart"]
[]
["8:13 a.m. July 19, 2018"]
[]
["- Victor Reklaitis"]
[]
["IBM stock price target cut to $178 from $182 at Stifel Nicolaus"]
[]
["7:35 a.m. July 19, 2018"]
[]
["- Tomi Kilgore"]
[]
["IBM earnings beat fueled by mainframe sales, but that strength may not last long"]
[]
["7:06 a.m. July 19, 2018"]
[]
["- Wallace Witkowski"]
[]
["Dow logs longest win streak in 2 months; Nasdaq narrowly misses fresh all-time high "]
[]
["4:09 a.m. July 19, 2018"]
[]
["- Sara Sjolin"]
[]
["IBM shares tick higher after earnings beat"]
[]
["4:14 p.m. July 18, 2018"]
[]
["- Wallace Witkowski"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/ibm"]
[]
["Other News on IBM"]
[]
["9 High-Risk Stocks to Buy for Massive Rewards"]
[]
["22 min ago3:36 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Nutanix Narrowed Its Losses, Outpaced Estimates in Fiscal Q4 2018 "]
[]
["11:58 a.m. Today11:58 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["4 Ways to Find Talent in a Tough Hiring Market"]
[]
["9:33 a.m. Today9:33 a.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["Is Oracle Stock Still a Buy?"]
[]
["8:15 a.m. Today8:15 a.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Amazonâ€™s Partnership with VMware for Cloud Services "]
[]
["2:05 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Alibaba Is Gaining Momentum in Its Cloud Business "]
[]
["1:15 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Amazon (AMZN) Stock Still a Must Buy at New High After Morgan Stanley Upgradeï»¿"]
[]
["11:18 a.m. Aug. 30, 2018"]
[]
["- InvestorPlace.com"]
[]
["Why Israel Is Terminating Its Microsoft Software Contracts "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["IBMâ€™s Coffee Drone Concept Could Jolt Coffee Retailers "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Cisco Systems Shifts to a Software and Services Provider "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["IBM's Unreasonable Price"]
[]
["12:14 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Amazon's AWS Faces Another Threat"]
[]
["5:02 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["A Quick Look At Some Of IBM's More Interesting Technologies"]
[]
["2:35 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["IBMâ€™s Latest Pie-in-the-Sky Idea: A.I. Drone-Delivered Coffee"]
[]
["12:50 p.m. Aug. 29, 2018"]
[]
["- Motley Fool"]
[]
["Tesla's Bizarre Backpedal; IBM's Best Drone Idea Ever"]
[]
["10:32 a.m. Aug. 29, 2018"]
[]
["- Motley Fool"]
[]
["PDF Solutions -13.8% after Global Foundries cancels next-gen nodes"]
[]
["3:31 p.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["VMware To Acquire CloudHealth Technologies For Cross-Platform Management"]
[]
["2:19 p.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Hereâ€™s What Blockchain Technology Means for IBM Stock"]
[]
["10:29 a.m. Aug. 28, 2018"]
[]
["- InvestorPlace.com"]
[]
["DSM, Protecting Life And Our Planet"]
[]
["9:35 a.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Alibaba Inks Broad Partnership with Singapore Airlines "]
[]
["6:19 p.m. Aug. 24, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["International Business Machines Corp."]
[]
["1 New Orchard Road"]
[]
["Armonk, New York 10504-1722"]
[]
["Phone"]
[]
["1 9144991900"]
[]
["Industry"]
[]
["Computer Services"]
[]
["Sector"]
[]
["Business/Consumer Services"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$79.14B"]
[]
["Net Income"]
[]
["$5.76B"]
[]
["Employees"]
[]
[397800]
[]
["Annual Report for IBM"]
[]
["/news/pressrelease/company/us/ibm"]
[]
["Press Releases on IBM"]
[]
["Sally Beauty Holdings, Inc. Announces the Appointment of Kelly Mooney to the Board of Directors"]
[]
["1:31 p.m. Today1:31 p.m. Aug. 31, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Language Translation Software Market Segmentation, Application, Trends, Opportunity & Forecast 2018 to 2023"]
[]
["11:47 a.m. Today11:47 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Recruitment Process Outsourcing (RPO) Market 2018 Global Analysis, Opportunities And Forecast To 2023"]
[]
["10:54 a.m. Today10:54 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Smart City Market 2018 Global Trend, Segmentation and Opportunities Forecast To 2025"]
[]
["10:23 a.m. Today10:23 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Predictive Analytics Market and Predictive Maintenance Market 2018: Types, Application, Brief Introduction by Major Solution, Production, Solution, Service Analysis and Forecast 2023"]
[]
["10:03 a.m. Today10:03 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Data Masking Market and Data Migration Market 2018: Business Function, Types, Growth and Key Players (IBM, Informatica, CA Technologies, Solix, IRI, Delphix, Mentis, Micro Focus, Oracle, Compuware, Ekobit, Arcad Software)"]
[]
["9:53 a.m. Today9:53 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Open Source Services Market and OpenStack Service Market 2018-2023 Detailed Analysis by Covering All Major Industrial Aspects"]
[]
["9:32 a.m. Today9:32 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Cloud Enterprise Application Software Market to Witness Astonishing Growth: Key Players Involved â€“ Oracle Corporation, IBM Corporation, Microsoft Corporation, SAP SE"]
[]
["8:51 a.m. Today8:51 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Identity & Access Management Market 2018 Global Trend, Segmentation and Opportunities Forecast To 2025"]
[]
["8:51 a.m. Today8:51 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Get Insights on Cognitive Data Management Market: Comprehensive Study Explores Huge Growth In Future | Leading Key Players â€“ IBM, Salesforce, SAP, Informatica, SAS, Cognizant, Microsoft"]
[]
["8:51 a.m. Today8:51 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Embedded Analytics Market 2018 Segmented by Solution (Software, Service) Size of Organization (SMEs, Large Enterprises), Deployment (On Cloud, On Premise) and Region-Growth, Trends and Forecast 2023"]
[]
["8:10 a.m. Today8:10 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Office Software 2018 Global Market Demand, Growth, Opportunities and Top Key Players Analysis Report"]
[]
["7:49 a.m. Today7:49 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Team Collaboration Software Global Market Analysis, Growth, Opportunities, Top Key Players and Forecast to 2025"]
[]
["7:49 a.m. Today7:49 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Enterprise Video Market Segmented by Type (Video Conferencing, Video Content Management, Webcasting), Application, End-user Industry, and Region-Growth, Trends and Forecast 2018-2023."]
[]
["6:58 a.m. Today6:58 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Data Lakes Market 2018 Analysis, Segmentation, Product Research, Trends, Key Players (Microsoft Corporation, Amazon.com Inc., Capgemini SE, Oracle Corporation, Teradata Corporation, SAP SE, IBM Corporation, Solix Technologies Inc., Informatica Corporation, Dell EMC) and Forecast by 2023"]
[]
["6:58 a.m. Today6:58 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Software Defined Data Center (SDDC) Market 2018 Share, Trend, Segmentation and Forecast to 2022"]
[]
["6:58 a.m. Today6:58 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Artificial Intelligence in Retail Market: key Vendors, Trends, Analysis, Segmentation, Forecast to 2018-2023"]
[]
["6:47 a.m. Today6:47 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["General and Administrative Outsourcing (GAO) Market Analysis, Strategic Assessment, Trend Outlook and Bussiness Opportunities 2018-2023"]
[]
["6:37 a.m. Today6:37 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Enterprise IoT Market Size, Historical Analysis, Emerging Technologies, Development Strategy, Sales Revenue, Competitive Landscape and Global Trends by Forecast 2023"]
[]
["5:25 a.m. Today5:25 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Cloud Computing in Insurance Market Is Booming with Amazon, Ellie Mae, IBM, Infosys"]
[]
["5:15 a.m. Today5:15 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["3:58 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25962.720000000001]
[-24.2]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.66]
[23.29]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.9]
[0.77]
[2.9999999999999997E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"IBM Mkwt Basic","index":158,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"IBM Yahoo Gr","index":159,"n_rows":306,"n_cols":5,"rows_kept":306,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets close in 1 min"]
["S&P 500"]
[2902.25]
["+1.12(+0.04%)"]
["Dow 30"]
[25967.7]
["-19.22(-0.07%)"]
["Nasdaq"]
[8111.88]
["+23.52(+0.29%)"]
["Russell 2000"]
[1738.44]
["+6.09(+0.35%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.5999999999999]
["+0.60(+0.05%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["International Business Machines Corporation (IBM)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["146.51+0.58 (+0.40%)"]
["As of 3:59PM EDT. Market open."]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",145.93]
["Open",145.72]
["Bid","146.37 x 800"]
["Ask","146.39 x 1200"]
["Day's Range","145.54 - 146.77"]
["52 Week Range","137.45 - 171.13"]
["Volume",2485215]
["Avg. Volume",4110053]
["Market Cap","133.73B"]
["Beta",1.04]
["PE Ratio (TTM)",23.6]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","6.28 (4.30%)"]
["Ex-Dividend Date",43321]
["1y Target Est",164.5]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",18,17,23,23]
["Avg. Estimate",3.41,4.88,13.8,14.04]
["Low Estimate",3.26,4.59,13.51,13.5]
["High Estimate",3.7,5.08,13.97,15.07]
["Year Ago EPS",3.26,5.14,13.66,13.8]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",15,15,20,21]
["Avg. Estimate","19.12B","22.07B","80.3B","80.06B"]
["Low Estimate","18.83B","21.55B","79.63B","78.45B"]
["High Estimate","19.37B","22.45B","81.17B","82.23B"]
["Year Ago Sales","19.15B","22.54B","79.14B","80.3B"]
["Sales Growth (year/est)",-2E-3,-2.1000000000000001E-2,1.4999999999999999E-2,-3.0000000000000001E-3]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",3.28,5.17,2.42,3.04]
["EPS Actual",3.26,5.14,2.4500000000000002,3.08]
["Difference",-0.02,-0.03,0.03,0.04]
["Surprise %",-6.0000000000000001E-3,-6.0000000000000001E-3,1.2E-2,1.2999999999999999E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",3.41,4.88,13.8,14.04]
["7 Days Ago",3.41,4.88,13.8,14.04]
["30 Days Ago",3.42,4.88,13.81,14.05]
["60 Days Ago",3.42,4.93,13.83,14.13]
["90 Days Ago",3.42,4.93,13.82,14.11]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","IBM","Industry","Sector","S&P 500"]
["Current Qtr.",4.5999999999999999E-2,"N/A","N/A",0.47]
["Next Qtr.",-5.0999999999999997E-2,"N/A","N/A",0.46]
["Current Year",0.01,"N/A","N/A",0.22]
["Next Year",1.7000000000000001E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",9.5999999999999992E-3,"N/A","N/A",0.11]
["Past 5 Years (per annum)",-6.0299999999999999E-2,"N/A","N/A","N/A"]
[]
["MarketWatch•20 minutes ago"]
["How to cut your investment risk with large-cap dividend stocks"]
["DEEP DIVE The financial media tend to focus on a small group of technology companies that are growing rapidly. But you may want to diversify away from these high-fliers — which include Amazon (AMZN) and Nvidia (NVDA) — by investing in large companies with low valuations and attractive dividend yields."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Zacks•6 hours ago"]
["IBM Watson to Aid US Open 2018 Players With Game Strategy"]
["IBM Watson's robust AI capabilities to boost gaming strategy and enhance preparation of US Open Tennis players this year."]
["InvestorPlace•8 hours ago"]
["Is Oracle Stock Still a Buy?"]
["Oracle Corporation (NASDAQ:ORCL) hasn’t had a banner year so far."]
[]
["Markit•8 hours ago"]
["See what the IHS Markit Score report has to say about International Business Machines Corp."]
["This could indicate that investors who seek to profit from falling equity prices are not currently targeting IBM. IBM credit default swap spreads are within the middle of their range for the last three years."]
[]
["American City Business Journals•21 hours ago"]
["This week in NYC funding news: Planday, PebblePost, Flare, Dfinity"]
["What happened, New York City? Venture investment in the Boston metro area reached $5.2 billion so far this year, according to Crunchbase. The volume propelled Bean Town to be the second-largest U.S. startup funding hub, taking the lead over N."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•yesterday"]
["Amazon’s Partnership with VMware for Cloud Services"]
["Amazon (AMZN), through its Amazon Web Services (or AWS) division, has secured a dominant position in cloud computing by hosting other companies’ technology infrastructures in its massive data centers. Amazon is now rolling out a new cloud-based database management software in collaboration with VMware (VMW) to offer cloud services to companies that still use on-premises data centers."]
[]
["Market Realist•yesterday"]
["Alibaba Is Gaining Momentum in Its Cloud Business"]
["Recently, Chinese e-commerce giant Alibaba (BABA) reported its results for the first fiscal quarter of 2019. Alibaba stock has been pretty much flat in the last 12 months. Alibaba saw its revenues increase 61% YoY (year-over-year) in the first fiscal quarter of 2019 to 80.92 billion yuan or $12.2 billion."]
[]
["Market Realist•yesterday"]
["Cisco Systems Shifts to a Software and Services Provider"]
["Cisco Systems (CSCO) has been remaking itself into a software and services provider rather than a company dependent on networking hardware sales. This effort appears to be bearing fruit. As some companies have taken to building their network boxes or opting for cheaper network gear, there has been a need for Cisco Systems to find new revenue streams to drive growth."]
["InvestorPlace•yesterday"]
["Amazon Stock Still a Must Buy After Morgan Stanley Upgrade﻿"]
["Amazon (NASDAQ:AMZN) saw its stock price jump over 3.3% to touch another new all-time high Wednesday, this time on the back of Morgan Stanley’s (NYSE:MS) massive upgrade. Some investors might not want to touch stocks near new highs, but Amazon stock seems like it might not slow down. Morgan Stanley analysts upped their price target for Amazon from $1,850 to a whopping $2,500 per share, which marked a roughly 29% upside compared to Tuesday’s closing price of $1,932.82 per share."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Market Realist•yesterday"]
["IBM’s Coffee Drone Concept Could Jolt Coffee Retailers"]
["In a recent filing with the United States Patent and Trademark Office, IBM describes a drone that flies around public spaces to deliver cups of coffee. The IBM-envisioned coffee delivery drone would be able to deliver coffee to customers who had preordered a drink from a restaurant or from people who flag it down. If IBM’s coffee drone idea becomes reality, it could be a boost to coffee retailers."]
[]
["Market Realist•yesterday"]
["Why Israel Is Terminating Its Microsoft Software Contracts"]
["The Israeli government plans to end some software licensing agreements with Microsoft (MSFT) at the end of the year. Israel spends about $27.0 million per year to license desktop and server software from Microsoft for its government offices, including Office and Windows software."]
[]
["American City Business Journals•2 days ago"]
["Tech giants join forces on tools to improve medical record sharing"]
["Despite more efforts to streamline the system, it's still very difficult for patients to share medical records between health care providers."]
["Motley Fool•2 days ago"]
["IBM’s Latest Pie-in-the-Sky Idea: A.I. Drone-Delivered Coffee"]
["If you’ve ever wished your barista could just levitate the java straight to you, Big Blue is on your wavelength."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Simply Wall St.•2 days ago"]
["Estimating The Fair Value Of International Business Machines Corporation (NYSE:IBM)"]
["Does the share price for International Business Machines Corporation (NYSE:IBM) reflect it’s really worth? Today, I will calculate the stock’s intrinsic value by taking the expected future cash flows andRead More..."]
["Motley Fool•2 days ago"]
["Tesla's Bizarre Backpedal; IBM's Best Drone Idea Ever"]
["Elon Musk says no to going private. Meanwhile, Big Blue asks if you'd like cream and sugar."]
[]
["American City Business Journals•2 days ago"]
["Crypto cloud challenging rival of Amazon and Google raises $102M"]
["The Swiss nonprofit that operates out of Palo Alto has only released a test version of its product but has now raised $190 million in private funding and is valued at close to $2 billion."]
[]
["PR Newswire•2 days ago"]
["IBM Gives Tennis Players a Competitive Edge with Watson at the 2018 US Open Tennis Championships"]
["FLUSHING, N.Y., Aug. 29, 2018 /PRNewswire/ -- IBM today announced that IBM Watson will now partner with tennis players and coaches to enhance their game strategy and better prepare for matches more efficiently. As a partner of the US Open tournament for more than 25 years, IBM innovations have positioned the US Open as a tournament at the forefront of the modern digital experience with technology that fans have come to know and love. This year, IBM and the USTA will integrate its AI Highlights technology into player performance as the tournament enters the next phase of its technology journey."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Market Realist•2 days ago"]
["Alibaba Inks Broad Partnership with Singapore Airlines"]
["Alibaba (BABA) recently entered a wide-ranging partnership with Singapore Airlines, building on the existing relationship between the two companies. The latest partnership covers areas such as ticket sales, logistics, and cloud computing."]
["InvestorPlace•3 days ago"]
["Here’s What Blockchain Technology Means for IBM Stock"]
["More important, it has been investing heavily in next-generation technologies. Just look at the blockchain category.  The roots of this technology go back to 2009, with the creation of the bitcoin cryptocurrency. The blockchain technology was the foundation of it, acting as a powerful ledger system."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about International Business Machines Corp."]
["International Business Machines Corp NYSE:IBM"]
["GuruFocus.com•4 days ago"]
["Ariel's Charlie Bobrinskoy Answers GuruFocus Reader Questions"]
["GuruFocus readers asked Charlie Bobrinskoy, Ariel Investments vice chairman, head of investment group and portfolio manager, their questions about investing several weeks ago. Ariel Investments is the $13.2 billion Chicago-based value asset manager founded by John Rogers ( Trades , Portfolio ). Warning! GuruFocus has detected 2 Warning Signs with GE."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
["Investopedia•4 days ago"]
["IBM Patent: A Drone That Predicts Need for Coffee"]
["International Business Machines Corp. ( IBM) has filed for a patent with the U.S. Patent Office for “coffee-delivery drones” that are also capable of predicting when an individual will need a drink and how it should be made. The patent titled “Drone delivery of coffee based on a cognitive state of an individual” lists the possibility of harnessing the combination of advanced artificial intelligence (AI) with biometric readings of an individual to deliver the best possible preparation of the necessary beverage."]
[]
["American City Business Journals•7 days ago"]
["IBM engineer brings technical chops, creativity as she grows her stack of patents"]
["Tech Titans, the largest technology trade association in Texas, has announced its 2018 finalists for the Tech Titans Awards. The Dallas Business Journal is profiling the finalists ahead of the Tech Titans Awards Gala, which will be held on Friday, Aug. 24 at Renaissance Dallas at Plano Legacy West. No one can doubt Romelia Flores’ love of technology."]
[]
["Bloomberg•7 days ago"]
["IBM's Watson Hasn't Beaten Cancer, But A.I. Still Has Promise"]
["It’s a lot harder for a machine to match the best oncologists in cancer treatment than it was to beat human competitors on “Jeopardy.” It’s still a worthy goal. The problem is that so far the artificial-intelligence platform called Watson hasn’t matched the hype generated by IBM’s over-the-top advertising campaign. Earlier this month, the medical website STAT reported that internal documents from International Business Machines Corp. revealed the computing system had recommended “unsafe and incorrect” cancer treatments."]
[]
["Motley Fool•7 days ago"]
["Better Buy: International Business Machines Corporation vs. Coca-Cola"]
["Two industry stalwarts at a turning point -- which is succeeding in its turnaround efforts?"]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["CSCO",47.79,0.64,1.3599999999999999E-2]
["Cisco Systems, Inc."]
["INTC",48.49,0.25,5.3E-3]
["Intel Corporation"]
["ORCL",48.53,0.15,3.0999999999999999E-3]
["Oracle Corporation"]
["HPQ",24.66,-7.0000000000000007E-2,-2.8E-3]
["HP Inc."]
["WMT",95.9,-0.2,-2.0999999999999999E-3]
["Walmart Inc."]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (18)"]
[]
["Current 146.52"]
["Average 164.50"]
["Low 137.00"]
["High 200.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"IBM Mktwth Gr","index":160,"n_rows":371,"n_cols":5,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["International Business Machines Corp."]
["NYSE: IBM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["International Business Machines Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["IBM"]
["/quotes/zigman/230066/composite"]
[]
["$"]
[]
[146.55000000000001]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.35m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230066/composite"]
[]
["Previous close"]
[]
[145.93]
[]
[146.55000000000001]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[145.54]
[]
[146.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[137.44999999999999]
[]
[171.13]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",162.77000000000001]
["Number of Ratings:",24,"Current Quarters Estimate:",3.41]
["FY Report Date:",43435,"Current Year's Estimate:",13.8]
["Last Quarter's Earnings:",3.08,"Median PE on CY Estimate:",10.62]
["Year Ago Earnings:",13.81,"Next Fiscal Year Estimate:",14.04]
[null,null,"Median PE on Next FY Estimate:",10.45]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",19,18,25,25]
["Mean Estimate",3.41,4.88,13.8,14.04]
["High Estimates",3.7,5.08,13.97,15.07]
["Low Estimates",3.26,4.59,13.51,13.5]
["Coefficient Variance",2.71,2.15,0.66,2.5]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",8,6,7]
["OVERWEIGHT",1,1,1]
["HOLD",13,15,14]
["UNDERWEIGHT",0,0,0]
["SELL",2,2,2]
["MEAN","Overweight","Hold","Hold"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Nutanix Narrowed Its Losses, Outpaced Estimates in Fiscal Q4 2018"]
[]
["11:58 a.m. Today11:58 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["What Analysts Expect for Nutanixâ€™s EPS in Fiscal Q4 2018"]
[]
["8:07 a.m. Aug. 22, 2018"]
[]
["- MarketRealist.com"]
[]
["Can Nutanix Sustain Strong Billing Growth in Fiscal Q4 2018?"]
[]
["8:07 a.m. Aug. 22, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["A Look at NetApp Stockâ€™s Returns and Price Targets"]
[]
["12:32 p.m. Aug. 9, 2018"]
[]
["- MarketRealist.com"]
[]
["No Analysts Have Recommended â€˜Sellsâ€™ for Western Digital"]
[]
["3:20 p.m. July 27, 2018"]
[]
["- MarketRealist.com"]
[]
["A Look at Seagateâ€™s Dividend Yield and 12-Month Target Price"]
[]
["3:09 p.m. June 29, 2018"]
[]
["- MarketRealist.com"]
[]
["Log In "]
[]
["3:59 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25967.33]
[-19.59]
[-8.0000000000000004E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8110.23]
[21.87]
[2.7000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2902.15]
[1.02]
[4.0000000000000002E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"IBM Income Qtr","index":161,"n_rows":356,"n_cols":7,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["International Business Machines Corp."]
["NYSE: IBM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["International Business Machines Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["IBM"]
["/quotes/zigman/230066/composite"]
[]
["$"]
[]
[146.54]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.35m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230066/composite"]
[]
["Previous close"]
[]
[145.93]
[]
[146.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[145.54]
[]
[146.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[137.44999999999999]
[]
[171.13]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for International Business Machines Corp."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","19.29B","19.15B","22.54B","19.07B","20B"]
["Sales Growth","-",-7.1000000000000004E-3,0.17699999999999999,-0.154,4.8800000000000003E-2]
["Cost of Goods Sold (COGS) incl. D&A","10.67B","10.52B","11.83B","10.95B","11.12B"]
["COGS excluding D&A","9.55B","9.34B","10.68B","9.83B","10.01B"]
["Depreciation & Amortization Expense","1.12B","1.18B","1.15B","1.11B","1.12B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-1.44E-2,0.1245,-7.4300000000000005E-2,1.6E-2]
["Gross Income","8.62B","8.64B","10.72B","8.13B","8.88B"]
["Gross Income Growth","-",2.0999999999999999E-3,0.2409,-0.24179999999999999,9.2999999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.44400000000000001,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","6.53B","5.87B","6.48B","6.57B","6.31B"]
["Research & Development","1.48B","1.34B","1.43B","1.41B","1.36B"]
["Other SG&A","5.05B","4.53B","5.06B","5.17B","4.94B"]
["SGA Growth","-",-0.10100000000000001,0.104,1.3299999999999999E-2,-4.0300000000000002E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","(239M)","(20M)","(360M)","531M","11M"]
["EBIT after Unusual Expense","239M","20M","360M","(531M)","(11M)"]
["Non Operating Income/Expense","252.5M","432.4M","(6.5M)","199.8M","320.8M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","164M","186M","155M","151M","155M"]
["Interest Expense Growth","-",0.1341,-0.16669999999999999,-2.58E-2,2.6499999999999999E-2]
["Gross Interest Expense","165M","186M","159M","154M","155M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.45B","3.07B","4.47B","1.14B","2.78B"]
["Pretax Income Growth","-",0.25459999999999999,0.45779999999999998,-0.74439999999999995,1.4302999999999999]
["Pretax Margin","-","-","-","-",0.13900000000000001,"NA"]
["Income Tax","111M","339M","5.52B","(540M)","373M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.34B","2.73B","(1.05B)","1.68B","2.41B"]
["Minority Interest Expense","3.5M","4.4M","5.5M","7.8M","3.8M"]
["Net Income","2.33B","2.73B","(1.05B)","1.68B","2.4B"]
["Net Income Growth","-",0.16900000000000001,-1.3863000000000001,2.5907,0.434]
["Net Margin Growth","-","-","-","-",0.1201,"NA"]
["Extraordinaries & Discontinued Operations","(1M)","-","(1M)","4M","1M"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","(1M)","-","(1M)","4M","1M"]
["Net Income After Extraordinaries","2.33B","2.73B","(1.05B)","1.68B","2.4B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.33B","2.73B","(1.05B)","1.68B","2.4B"]
["EPS (Basic)",2.4900000000000002,2.93,-1.1399999999999999,1.82,2.63]
["EPS (Basic) Growth","-",0.1767,-1.3891,2.5964999999999998,0.4451]
["Basic Shares Outstanding","934.9M","929.44M","924.5M","920.7M","915.1M"]
["EPS (Diluted)",2.48,2.92,-1.1399999999999999,1.81,2.61]
["EPS (Diluted) Growth","-",0.1774,-1.3904000000000001,2.5876999999999999,0.442]
["Diluted Shares Outstanding","939.6M","933.23M","928.9M","925.4M","919.4M"]
["EBITDA","3.2B","3.94B","5.38B","2.67B","3.69B"]
["EBITDA Growth","-",0.2301,0.36649999999999999,-0.50409999999999999,0.3831]
["EBITDA Margin","-","-","-","-",0.18459999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:59 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25967.33]
[-19.59]
[-8.0000000000000004E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8110.23]
[21.87]
[2.7000000000000001E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2902.15]
[1.02]
[4.0000000000000002E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"IBM Balance Qtr","index":162,"n_rows":384,"n_cols":7,"rows_kept":384,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["International Business Machines Corp."]
["NYSE: IBM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["International Business Machines Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["IBM"]
["/quotes/zigman/230066/composite"]
[]
["$"]
[]
[146.54]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.35m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230066/composite"]
[]
["Previous close"]
[]
[145.93]
[]
[146.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[145.54]
[]
[146.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[137.44999999999999]
[]
[171.13]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for International Business Machines Corp."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","12.3B","11.52B","12.58B","13.16B","11.93B"]
["Cash Only","11.7B","10.92B","11.97B","12.26B","10.96B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-6.3399999999999998E-2,9.2499999999999999E-2,4.5699999999999998E-2,-9.3399999999999997E-2]
["Cash & ST Investments / Total Assets",0.10199999999999999,9.4700000000000006E-2,0.1004,0.105,9.8100000000000007E-2]
["Total Accounts Receivable","26.96B","27.13B","31.63B","29.23B","28.86B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","614M","605M","594M","631M","628M"]
["Bad Debt/Doubtful Accounts","(614M)","(605M)","(594M)","(631M)","(628M)"]
["Other Receivables","994M","926M","981M","1.21B","1.09B"]
["Accounts Receivable Growth","-",6.1999999999999998E-3,0.16600000000000001,-7.5899999999999995E-2,-1.2800000000000001E-2]
["Accounts Receivable Turnover",0.72,0.71,0.71,0.65,0.69]
["Inventories","1.6B","1.71B","1.58B","1.75B","1.74B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","4.16B","4.39B","3.94B","2.57B","1.93B"]
["Miscellaneous Current Assets","4.16B","4.39B","3.94B","2.57B","1.93B"]
["Total Current Assets","45.01B","44.74B","49.74B","46.71B","44.45B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","10.9B","11.06B","11.12B","11.28B","11.02B"]
["Property, Plant & Equipment - Gross","31.29B","31.94B","32.33B","32.78B","32.23B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","20.39B","20.88B","21.22B","21.5B","21.21B"]
["Total Investments and Advances","16M","16M","879M","4M","10M"]
["Other Long-Term Investments","16M","16M","789M","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","40.7B","40.76B","40.53B","40.25B","39.83B"]
["Net Goodwill","36.52B","36.78B","36.79B","36.73B","36.48B"]
["Net Other Intangibles","4.18B","3.98B","3.74B","3.52B","3.34B"]
["Other Assets","8.76B","9.31B","8.23B","13.07B","12.84B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","120.5B","121.64B","125.36B","125.29B","121.62B"]
["Assets - Total - Growth","-",9.4999999999999998E-3,3.0599999999999999E-2,-5.9999999999999995E-4,-2.92E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","8.06B","4.3B","6.99B","5.98B","7.65B"]
["Short Term Debt","227M","407M","1.77B","2.22B","2.2B"]
["Current Portion of Long Term Debt","7.83B","3.89B","5.22B","3.76B","5.45B"]
["Accounts Payable","5.13B","5.44B","6.45B","5.74B","5.52B"]
["Accounts Payable Growth","-",6.1600000000000002E-2,0.18540000000000001,-0.1108,-3.7999999999999999E-2]
["Income Tax Payable","2.78B","3.04B","4.22B","2.92B","2.78B"]
["Other Current Liabilities","20B","18.92B","19.71B","21.1B","19.5B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","16.14B","15B","16.06B","17.81B","15.81B"]
["Total Current Liabilities","35.97B","31.7B","37.36B","35.73B","35.44B"]
["Long-Term Debt","37.61B","41.33B","39.84B","40.41B","37.85B"]
["Long-Term Debt excl. Capitalized Leases","37.61B","41.33B","39.84B","40.41B","37.85B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","17.32B","17.55B","24.24B","16.75B","15.96B"]
["Deferred Taxes","(6.81B)","(7.29B)","(4.32B)","(5.11B)","(4.69B)"]
["Deferred Taxes - Credit","-","-","545M","-","-"]
["Deferred Taxes - Debit","6.81B","7.29B","4.86B","5.11B","4.69B"]
["Other Liabilities","11.05B","11.3B","5.65B","14.1B","13.72B"]
["Other Liabilities (excl. Deferred Income)","7.44B","7.72B","1.9B","10.25B","10B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","101.95B","101.88B","107.63B","107B","102.97B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.84609999999999996,0.83760000000000001,0.85860000000000003,0.85399999999999998,0.84670000000000001]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","18.42B","19.63B","17.59B","18.17B","18.52B"]
["Common Stock Par/Carry Value","54.24B","54.4B","54.57B","54.71B","54.83B"]
["Retained Earnings","154.23B","155.57B","153.13B","156.37B","157.35B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(28.19B)","(2.81B)","(2.83B)","(2.9B)","(3.41B)"]
["Unrealized Gain/Loss Marketable Securities","-","4M","3M","(1M)","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(161.86B)","(162.81B)","(163.51B)","(164.33B)","(165.37B)"]
["Common Equity / Total Assets",0.15290000000000001,0.16139999999999999,0.1404,0.14499999999999999,0.15229999999999999]
["Total Shareholders' Equity","18.42B","19.63B","17.59B","18.17B","18.52B"]
["Total Shareholders' Equity / Total Assets",0.15290000000000001,0.16139999999999999,0.1404,0.14499999999999999,0.15229999999999999]
["Accumulated Minority Interest","125M","130M","131M","124M","128M"]
["Total Equity","18.54B","19.76B","17.73B","18.29B","18.65B"]
["Liabilities & Shareholders' Equity","120.5B","121.64B","125.36B","125.29B","121.62B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:59 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25972.92]
[-14]
[-5.0000000000000001E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8110.68]
[22.31]
[2.8E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2902.65]
[1.52]
[5.0000000000000001E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"IBM Cash Qtr","index":163,"n_rows":365,"n_cols":7,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["International Business Machines Corp."]
["NYSE: IBM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["International Business Machines Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["IBM"]
["/quotes/zigman/230066/composite"]
[]
["$"]
[]
[146.58000000000001]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 2.36m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230066/composite"]
[]
["Previous close"]
[]
[145.93]
[]
[146.58000000000001]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[145.54]
[]
[146.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[137.44999999999999]
[]
[171.13]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for International Business Machines Corp."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","2.33B","2.73B","(1.05B)","1.68B","2.4B"]
["Net Income Growth","-",0.16850000000000001,-1.3868,2.593,0.43180000000000002]
["Depreciation, Depletion & Amortization","1.12B","1.18B","1.15B","1.11B","1.12B"]
["Depreciation and Depletion","730M","792M","790M","774M","773M"]
["Amortization of Intangible Assets","387M","384M","359M","340M","343M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","(931M)","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","197M","141M","68M","150M","98M"]
["Funds from Operations","3.65B","4.04B","(768M)","2.94B","3.62B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(179M)","(473M)","6.5B","1.66B","(1.32B)"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","3.47B","3.57B","5.73B","4.6B","2.3B"]
["Net Operating Cash Flow Growth","-",2.9399999999999999E-2,0.60629999999999995,-0.19750000000000001,-0.501]
["Net Operating Cash Flow / Sales",0.1797,0.18629999999999999,0.25430000000000003,0.2412,0.1148]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(826M)","(981M)","(1.09B)","(996M)","(1.08B)"]
["Capital Expenditures (Fixed Assets)","(685M)","(848M)","(956M)","(870M)","(931M)"]
["Capital Expenditures (Other Assets)","(141M)","(133M)","(133M)","(126M)","(149M)"]
["Capital Expenditures Growth","-",-0.18770000000000001,-0.1101,8.5400000000000004E-2,-8.43E-2]
["Capital Expenditures / Sales",-4.2799999999999998E-2,-5.1200000000000002E-2,-4.8300000000000003E-2,-5.2200000000000003E-2,-5.3999999999999999E-2]
["Net Assets from Acquisitions","(60M)","(273M)","(54M)","(71M)","(51M)"]
["Sale of Fixed Assets & Businesses","108M","207M","(117M)","103M","77M"]
["Purchase/Sale of Investments","(171M)","(529M)","(62M)","(711M)","(91M)"]
["Purchase of Investments","(1.07B)","(1.42B)","(1.19B)","(1.52B)","(1.29B)"]
["Sale/Maturity of Investments","902M","895M","1.13B","810M","1.2B"]
["Other Uses","-","-","-","(89M)","-"]
["Other Sources","(754M)","(347M)","-","-","-"]
["Net Investing Cash Flow","(1.71B)","(1.92B)","(3.82B)","(1.76B)","(635M)"]
["Net Investing Cash Flow Growth","-",-0.12790000000000001,-0.98540000000000005,0.53800000000000003,0.64]
["Net Investing Cash Flow / Sales",-8.8400000000000006E-2,-0.1004,-0.1694,-9.2499999999999999E-2,-3.1699999999999999E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(1.4B)","(1.4B)","(1.39B)","(1.38B)","(1.44B)"]
["Common Dividends","(1.4B)","(1.4B)","(1.39B)","(1.38B)","(1.44B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1.53B)","(955M)","(513M)","(830M)","(1.08B)"]
["Repurchase of Common & Preferred Stk.","(1.53B)","(955M)","(513M)","(830M)","(1.08B)"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","2.28B","(447M)","1.14B","(713M)","(38M)"]
["Change in Current Debt","(93M)","179M","1.41B","412M","(15M)"]
["Change in Long-Term Debt","2.37B","(626M)","(276M)","(1.13B)","(23M)"]
["Issuance of Long-Term Debt","2.95B","3.52B","288M","2.17B","336M"]
["Reduction in Long-Term Debt","(575M)","(4.15B)","(564M)","(3.3B)","(359M)"]
["Other Funds","43M","40M","(156M)","16M","36M"]
["Other Uses","-","-","-","-","-"]
["Other Sources","43M","40M","38M","16M","36M"]
["Net Financing Cash Flow","(609M)","(2.76B)","(919M)","(2.91B)","(2.52B)"]
["Net Financing Cash Flow Growth","-",-3.5255000000000001,0.66649999999999998,-2.1654,0.1341]
["Net Financing Cash Flow / Sales",-3.1600000000000003E-2,-0.1439,-4.0800000000000003E-2,-0.1525,-0.12590000000000001]
["Exchange Rate Effect","447M","328M","61M","100M","(444M)"]
["Miscellaneous Funds","(1M)","1M","-","1M","(2M)"]
["Net Change in Cash","1.6B","(781M)","1.06B","29M","(1.3B)"]
["Free Cash Flow","2.78B","2.72B","4.78B","3.73B","1.37B"]
["Free Cash Flow Growth","-",-2.1899999999999999E-2,0.75560000000000005,-0.219,-0.6341]
["Free Cash Flow Yield","-","-","-","-",5.5599999999999997E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:59 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25980.21]
[-6.71]
[-2.9999999999999997E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.52]
[23.16]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2903.2]
[2.0699999999999998]
[6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"INTC Income St","index":164,"n_rows":356,"n_cols":7,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Intel Corp."]
["NASDAQ: INTC"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Intel Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["INTC"]
["/quotes/zigman/20392/composite"]
[]
["$"]
[]
[48.45]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 11.15m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20392/composite"]
[]
["Previous close"]
[]
[48.24]
[]
[48.45]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[47.92]
[]
[48.56]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[34.93]
[]
[57.6]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Intel Corp."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","52.71B","55.87B","55.36B","59.39B","62.76B"]
["Sales Growth","-",0.06,-9.1999999999999998E-3,7.2800000000000004E-2,5.6800000000000003E-2]
["Cost of Goods Sold (COGS) incl. D&A","21.42B","20.52B","20.65B","23.43B","23.8B"]
["COGS excluding D&A","13.39B","11.97B","11.94B","15.64B","15.68B"]
["Depreciation & Amortization Expense","8.03B","8.55B","8.71B","7.79B","8.13B"]
["Depreciation","6.79B","7.38B","7.82B","6.27B","6.75B"]
["Amortization of Intangibles","1.24B","1.17B","890M","1.52B","1.38B"]
["COGS Growth","-",-4.1799999999999997E-2,6.3E-3,0.1343,1.6199999999999999E-2]
["Gross Income","31.29B","35.35B","34.7B","35.96B","38.96B"]
["Gross Income Growth","-",0.12970000000000001,-1.8200000000000001E-2,3.6200000000000003E-2,8.3299999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.62070000000000003,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","18.73B","19.69B","19.84B","21.15B","20.62B"]
["Research & Development","10.64B","11.56B","11.95B","12.75B","13.14B"]
["Other SG&A","8.09B","8.14B","7.88B","8.4B","7.48B"]
["SGA Growth","-",5.1499999999999997E-2,7.1999999999999998E-3,6.6199999999999995E-2,-2.4799999999999999E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","301M","(114M)","251M","1.68B","1.76B"]
["EBIT after Unusual Expense","12.26B","15.77B","(251M)","13.14B","16.58B"]
["Non Operating Income/Expense","560M","152M","(98M)","349M","4.21B"]
["Non-Operating Interest Income","104M","141M","124M","222M","441M"]
["Equity in Affiliates (Pretax)","(69M)","(69M)","(95M)","(38M)","(232M)"]
["Interest Expense","244M","192M","337M","733M","646M"]
["Interest Expense Growth","-",-0.21310000000000001,0.75519999999999998,1.1751,-0.1187]
["Gross Interest Expense","490M","468M","595M","868M","959M"]
["Interest Capitalized","246M","276M","258M","135M","313M"]
["Pretax Income","12.61B","15.8B","14.21B","12.94B","20.35B"]
["Pretax Income Growth","-",0.253,-0.10059999999999999,-8.9800000000000005E-2,0.57330000000000003]
["Pretax Margin","-","-","-","-",0.32429999999999998,"NA"]
["Income Tax","2.99B","4.1B","2.79B","2.62B","10.75B"]
["Income Tax - Current Domestic","2.8B","3.41B","2.87B","1.33B","10.23B"]
["Income Tax - Current Foreign","716M","969M","842M","756M","899M"]
["Income Tax - Deferred Domestic","(523M)","(284M)","(918M)","532M","(382M)"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","9.62B","11.7B","11.42B","10.32B","9.6B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","9.62B","11.7B","11.42B","10.32B","9.6B"]
["Net Income Growth","-",0.21659999999999999,-2.4299999999999999E-2,-9.6699999999999994E-2,-6.93E-2]
["Net Margin Growth","-","-","-","-",0.153,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","9.62B","11.7B","11.42B","10.32B","9.6B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","9.62B","11.7B","11.42B","10.32B","9.6B"]
["EPS (Basic)",1.94,2.39,2.41,2.1800000000000002,2.04]
["EPS (Basic) Growth","-",0.23200000000000001,8.3999999999999995E-3,-9.5399999999999999E-2,-6.4199999999999993E-2]
["Basic Shares Outstanding","4.97B","4.9B","4.74B","4.73B","4.7B"]
["EPS (Diluted)",1.89,2.31,2.33,2.12,1.99]
["EPS (Diluted) Growth","-",0.22220000000000001,8.6999999999999994E-3,-9.01E-2,-6.13E-2]
["Diluted Shares Outstanding","5.1B","5.06B","4.89B","4.88B","4.84B"]
["EBITDA","20.59B","24.2B","23.58B","22.6B","26.46B"]
["EBITDA Growth","-",0.1754,-2.58E-2,-4.1399999999999999E-2,0.17069999999999999]
["EBITDA Margin","-","-","-","-",0.42159999999999997,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:59 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25980.21]
[-6.71]
[-2.9999999999999997E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.52]
[23.16]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2903.2]
[2.0699999999999998]
[6.9999999999999999E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"INTC Balance Sheet","index":165,"n_rows":384,"n_cols":7,"rows_kept":384,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Intel Corp."]
["NASDAQ: INTC"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Intel Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["INTC"]
["/quotes/zigman/20392/composite"]
[]
["$"]
[]
[48.45]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 11.18m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20392/composite"]
[]
["Previous close"]
[]
[48.24]
[]
[48.45]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[47.92]
[]
[48.56]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[34.93]
[]
[57.6]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Intel Corp."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","20.09B","14.05B","25.31B","17.1B","14B"]
["Cash Only","5.67B","2.56B","15.31B","5.56B","3.43B"]
["Short-Term Investments","14.41B","11.49B","10.01B","11.54B","10.57B"]
["Cash & Short Term Investments Growth","-",-0.30030000000000001,0.80110000000000003,-0.32450000000000001,-0.18110000000000001]
["Cash & ST Investments / Total Assets",0.2175,0.15279999999999999,0.2495,0.15090000000000001,0.11360000000000001]
["Total Accounts Receivable","3.65B","4.43B","5.53B","5.07B","5.68B"]
["Accounts Receivables, Net","3.58B","4.43B","4.79B","4.69B","5.61B"]
["Accounts Receivables, Gross","3.62B","4.47B","4.83B","4.73B","5.63B"]
["Bad Debt/Doubtful Accounts","(38M)","(38M)","(40M)","(37M)","(25M)"]
["Other Receivables","65M","-","743M","384M","71M"]
["Accounts Receivable Growth","-",0.21390000000000001,0.2492,-8.2500000000000004E-2,0.11899999999999999]
["Accounts Receivable Turnover",14.45,12.62,10.01,11.7,11.05]
["Inventories","4.17B","4.27B","5.17B","5.55B","6.98B"]
["Finished Goods","1.72B","1.44B","1.74B","1.67B","1.99B"]
["Work in Progress","2B","2.38B","2.89B","3.19B","3.89B"]
["Raw Materials","458M","462M","532M","695M","1.1B"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","4.18B","4.98B","2.31B","7.78B","2.84B"]
["Miscellaneous Current Assets","4.18B","4.98B","2.31B","7.78B","2.84B"]
["Total Current Assets","32.08B","27.73B","38.32B","35.51B","29.5B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","31.43B","33.87B","32.48B","36.52B","41.82B"]
["Property, Plant & Equipment - Gross","73.42B","80.35B","84.02B","90.45B","101.11B"]
["Buildings","21.1B","22.99B","25.58B","26.63B","27.39B"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","41.99B","46.47B","51.54B","53.93B","59.29B"]
["Total Investments and Advances","10B","12.34B","12.37B","15.32B","12.4B"]
["Other Long-Term Investments","7.69B","9.12B","7.85B","10.9B","7.9B"]
["Long-Term Note Receivable","952M","416M","960M","299M","860M"]
["Intangible Assets","15.66B","15.31B","15.27B","23.59B","37.13B"]
["Net Goodwill","10.51B","10.86B","11.33B","14.1B","24.39B"]
["Net Other Intangibles","5.15B","4.45B","3.93B","9.49B","12.75B"]
["Other Assets","1.8B","1.67B","1.01B","1.18B","688M"]
["Tangible Other Assets","1.78B","1.66B","993M","1.18B","688M"]
["Total Assets","92.36B","91.96B","101.46B","113.33B","123.25B"]
["Assets - Total - Growth","-",-4.4000000000000003E-3,0.1033,0.11700000000000001,8.7599999999999997E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","281M","1.6B","2.63B","4.63B","1.78B"]
["Short Term Debt","281M","516M","41M","25M","37M"]
["Current Portion of Long Term Debt","-","1.09B","2.59B","4.61B","1.74B"]
["Accounts Payable","2.97B","2.75B","2.06B","2.48B","2.93B"]
["Accounts Payable Growth","-",-7.4399999999999994E-2,-0.24929999999999999,0.19969999999999999,0.183]
["Income Tax Payable","542M","443M","272M","329M","1.39B"]
["Other Current Liabilities","9.78B","11.22B","10.68B","12.86B","11.33B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","4.22B","4.68B","4.44B","4.97B","5.23B"]
["Miscellaneous Current Liabilities","5.55B","6.55B","6.24B","7.9B","6.1B"]
["Total Current Liabilities","13.57B","16.02B","15.65B","20.3B","17.42B"]
["Long-Term Debt","13.17B","13.02B","20.93B","21.53B","25.9B"]
["Long-Term Debt excl. Capitalized Leases","13.17B","13.02B","20.93B","21.53B","25.9B"]
["Non-Convertible Debt","13.17B","13.02B","20.93B","21.53B","25.9B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","1.19B","1.69B","1.51B","1.94B","1.56B"]
["Deferred Taxes","3.96B","3.15B","(97M)","823M","2.21B"]
["Deferred Taxes - Credit","4.4B","3.78B","954M","1.73B","3.05B"]
["Deferred Taxes - Debit","434M","622M","1.05B","907M","840M"]
["Other Liabilities","1.78B","1.59B","1.33B","1.6B","6.31B"]
["Other Liabilities (excl. Deferred Income)","1.27B","1.11B","804M","1.53B","6.31B"]
["Deferred Income","506M","483M","530M","65M","-"]
["Total Liabilities","34.1B","36.09B","40.37B","47.1B","54.23B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.36919999999999997,0.39250000000000002,0.39789999999999998,0.41560000000000002,0.44]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","58.26B","55.87B","61.09B","66.23B","69.02B"]
["Common Stock Par/Carry Value","21.54B","21.78B","23.41B","25.37B","26.07B"]
["Retained Earnings","35.48B","33.42B","37.61B","40.75B","42.08B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(94M)","(345M)","(515M)","(519M)","(9M)"]
["Unrealized Gain/Loss Marketable Securities","1.88B","2.46B","1.75B","2.16B","1.73B"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.63080000000000003,0.60750000000000004,0.60209999999999997,0.58440000000000003,0.56000000000000005]
["Total Shareholders' Equity","58.26B","55.87B","61.09B","66.23B","69.02B"]
["Total Shareholders' Equity / Total Assets",0.63080000000000003,0.60750000000000004,0.60209999999999997,0.58440000000000003,0.56000000000000005]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","58.26B","55.87B","61.09B","66.23B","69.02B"]
["Liabilities & Shareholders' Equity","92.36B","91.96B","101.46B","113.33B","123.25B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:59 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25975.43]
[-11.49]
[-4.0000000000000002E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.79]
[23.43]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2902.77]
[1.64]
[5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"INTC Cash Flow","index":166,"n_rows":365,"n_cols":7,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets Close in: "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Intel Corp."]
["NASDAQ: INTC"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Intel Corp."]
[]
["Countdown to close"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["INTC"]
["/quotes/zigman/20392/composite"]
[]
["$"]
[]
[48.43]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 11.21m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20392/composite"]
[]
["Previous close"]
[]
[48.24]
[]
[48.43]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[47.92]
[]
[48.56]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[34.93]
[]
[57.6]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Intel Corp."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","9.62B","11.7B","11.42B","10.32B","9.6B"]
["Net Income Growth","-",0.21659999999999999,-2.4299999999999999E-2,-9.6699999999999994E-2,-6.93E-2]
["Depreciation, Depletion & Amortization","8.03B","8.55B","8.71B","7.79B","8.13B"]
["Depreciation and Depletion","6.79B","7.38B","7.82B","6.27B","6.75B"]
["Amortization of Intangible Assets","1.24B","1.17B","890M","1.52B","1.38B"]
["Deferred Taxes & Investment Tax Credit","(900M)","(703M)","(1.27B)","257M","1.55B"]
["Deferred Taxes","(900M)","(703M)","(1.27B)","257M","1.55B"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","884M","967M","1.24B","2.78B","(752M)"]
["Funds from Operations","17.64B","20.52B","20.1B","21.14B","18.53B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","3.14B","(99M)","(1.08B)","668M","3.58B"]
["Receivables","271M","(861M)","(355M)","65M","(781M)"]
["Accounts Payable","267M","(249M)","(312M)","182M","191M"]
["Other Assets/Liabilities","1.88B","1.11B","1.06B","1.9B","5.55B"]
["Net Operating Cash Flow","20.78B","20.42B","19.02B","21.81B","22.11B"]
["Net Operating Cash Flow Growth","-",-1.72E-2,-6.8599999999999994E-2,0.14680000000000001,1.38E-2]
["Net Operating Cash Flow / Sales",0.39419999999999999,0.36549999999999999,0.34350000000000003,0.36720000000000003,0.3523]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(10.75B)","(10.2B)","(7.33B)","(9.63B)","(11.78B)"]
["Capital Expenditures (Fixed Assets)","(10.71B)","(10.11B)","(7.33B)","(9.63B)","(11.78B)"]
["Capital Expenditures (Other Assets)","(36M)","(92M)","-","-","-"]
["Capital Expenditures Growth","-",5.1200000000000002E-2,0.28160000000000002,-0.31380000000000002,-0.22370000000000001]
["Capital Expenditures / Sales",-0.2039,-0.1825,-0.1323,-0.16209999999999999,-0.18770000000000001]
["Net Assets from Acquisitions","(925M)","(934M)","(913M)","(15.47B)","(14.5B)"]
["Sale of Fixed Assets & Businesses","-","-","-","-","3.12B"]
["Purchase/Sale of Investments","(6.7B)","555M","(125M)","(2.06B)","6.58B"]
["Purchase of Investments","(29.65B)","(22.78B)","(21.76B)","(22.47B)","(18.07B)"]
["Sale/Maturity of Investments","22.95B","23.34B","21.63B","20.41B","24.64B"]
["Other Uses","(200M)","-","(2.55B)","(223M)","-"]
["Other Sources","503M","671M","2.73B","1.56B","816M"]
["Net Investing Cash Flow","(18.07B)","(9.91B)","(8.18B)","(25.82B)","(15.76B)"]
["Net Investing Cash Flow Growth","-",0.45190000000000002,0.1739,-2.1549999999999998,0.38950000000000001]
["Net Investing Cash Flow / Sales",-0.34289999999999998,-0.17730000000000001,-0.14779999999999999,-0.43469999999999998,-0.25109999999999999]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(4.48B)","(4.41B)","(4.56B)","(4.93B)","(5.07B)"]
["Common Dividends","(4.48B)","(4.41B)","(4.56B)","(4.93B)","(5.07B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(852M)","(9.13B)","(2.14B)","(1.48B)","(2.85B)"]
["Repurchase of Common & Preferred Stk.","(2.44B)","(10.79B)","(3B)","(2.59B)","(3.62B)"]
["Sale of Common & Preferred Stock","1.59B","1.66B","866M","1.11B","770M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","1.59B","1.66B","866M","1.11B","770M"]
["Issuance/Reduction of Debt, Net","(31M)","235M","9B","1.22B","(364M)"]
["Change in Current Debt","(31M)","235M","(474M)","(15M)","-"]
["Change in Long-Term Debt","-","-","9.48B","1.23B","(364M)"]
["Issuance of Long-Term Debt","-","-","9.48B","2.73B","7.72B"]
["Reduction in Long-Term Debt","-","-","-","(1.5B)","(8.08B)"]
["Other Funds","(136M)","(305M)","(399M)","(554M)","(194M)"]
["Other Uses","(314M)","(856M)","(883M)","(675M)","(194M)"]
["Other Sources","178M","551M","484M","121M","-"]
["Net Financing Cash Flow","(5.5B)","(13.61B)","1.91B","(5.74B)","(8.48B)"]
["Net Financing Cash Flow Growth","-",-1.4756,1.1405000000000001,-4.0015999999999998,-0.47670000000000001]
["Net Financing Cash Flow / Sales",-0.1043,-0.24360000000000001,3.4500000000000003E-2,-9.6600000000000005E-2,-0.13500000000000001]
["Exchange Rate Effect","(9M)","(15M)","1M","-","-"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(2.8B)","(3.11B)","12.75B","(9.75B)","(2.13B)"]
["Free Cash Flow","10.07B","10.31B","11.69B","12.18B","10.33B"]
["Free Cash Flow Growth","-",2.46E-2,0.1336,4.2099999999999999E-2,-0.15190000000000001]
["Free Cash Flow Yield","-","-","-","-",2.3599999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["3:59 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["Open"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25975.43]
[-11.49]
[-4.0000000000000002E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8111.79]
[23.43]
[2.8999999999999998E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2902.77]
[1.64]
[5.9999999999999995E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"INTC Summary","index":167,"n_rows":291,"n_cols":4,"rows_kept":291,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.51]
["+0.38(+0.01%)"]
["Dow 30"]
[25962.48]
["-24.44(-0.09%)"]
["Nasdaq"]
[8110.88]
["+22.52(+0.28%)"]
["Russell 2000"]
[1738.45]
["+6.10(+0.35%)"]
["Crude Oil"]
[69.89]
["-0.36(-0.51%)"]
["Gold"]
[1205.7]
["+0.70(+0.06%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Intel Corporation (INTC)"]
["NasdaqGS - NasdaqGS Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["48.42+0.18 (+0.37%)"]
["At close: 3:59PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",48.24]
["Open",47.96]
["Bid","48.47 x 4000"]
["Ask","48.48 x 800"]
["Day's Range","47.92 - 48.56"]
["52 Week Range","34.93 - 57.60"]
["Volume",12129861]
["Avg. Volume",25365615]
["Market Cap","223.265B"]
["Beta",0.86]
["PE Ratio (TTM)",17.46]
["EPS (TTM)",2.77]
["Earnings Date","Oct 24, 2018 - Oct 29, 2018"]
["Forward Dividend & Yield","1.20 (2.49%)"]
["Ex-Dividend Date",43318]
["1y Target Est",56.06]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","223.26B"]
["Enterprise Value 3","238.35B"]
["Trailing P/E ",17.46]
["Forward P/E 1",11.29]
["PEG Ratio (5 yr expected) 1",1.1399999999999999]
["Price/Sales (ttm)",3.37]
["Price/Book (mrq)",3.19]
["Enterprise Value/Revenue 3",3.6]
["Enterprise Value/EBITDA 6",8.23]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43099]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",0.20069999999999999]
["Operating Margin (ttm)",0.30890000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",0.1031]
["Return on Equity (ttm)",0.19170000000000001]
["Income Statement"]
["Revenue (ttm)","66.23B"]
["Revenue Per Share (ttm)",14.17]
["Quarterly Revenue Growth (yoy)",0.14899999999999999]
["Gross Profit (ttm)","39.12B"]
["EBITDA ","28.97B"]
["Net Income Avi to Common (ttm)","13.29B"]
["Diluted EPS (ttm)",2.77]
["Quarterly Earnings Growth (yoy)",0.78300000000000003]
["Balance Sheet"]
["Total Cash (mrq)","12.23B"]
["Total Cash Per Share (mrq)",2.65]
["Total Debt (mrq)","28.14B"]
["Total Debt/Equity (mrq)",40.18]
["Current Ratio (mrq)",1.57]
["Book Value Per Share (mrq)",15.19]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","27.2B"]
["Levered Free Cash Flow (ttm)","6.63B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.86]
["52-Week Change 3",0.37480000000000002]
["S&P500 52-Week Change 3",0.1714]
["52 Week High 3",57.6]
["52 Week Low 3",34.93]
["50-Day Moving Average 3",49.45]
["200-Day Moving Average 3",51.17]
["Share Statistics"]
["Avg Vol (3 month) 3","25.37M"]
["Avg Vol (10 day) 3","19.05M"]
["Shares Outstanding 5","4.61B"]
["Float ","4.61B"]
["% Held by Insiders 1",4.0000000000000002E-4]
["% Held by Institutions 1",0.68589999999999995]
["Shares Short (Aug 15, 2018) 4","80.13M"]
["Short Ratio (Aug 15, 2018) 4",3.21]
["Short % of Float (Aug 15, 2018) 4",1.7100000000000001E-2]
["Short % of Shares Outstanding (Aug 15, 2018) 4",1.7399999999999999E-2]
["Shares Short (prior month Jul 13, 2018) 4","83.31M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.2]
["Forward Annual Dividend Yield 4",2.4899999999999999E-2]
["Trailing Annual Dividend Rate 3",1.1399999999999999]
["Trailing Annual Dividend Yield 3",2.3699999999999999E-2]
["5 Year Average Dividend Yield 4",2.91]
["Payout Ratio 4",0.41189999999999999]
["Dividend Date 3",43344]
["Ex-Dividend Date 4",43318]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",36738]
[]
["Yahoo Finance Video•5 hours ago"]
["CRYPTO: Ether futures are in the queue, but the CFTC will be cautious: rpt"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Dan Howley to break down the latest market moves. Here's the performance of select risk markets as of 10:30 am EDT: NVDA Nvidia Corp 0.78% SVXY ProShs Short VIX Short-Term 0.71% MU Micron Tech 0.66% QCOM Qualcomm Inc 0.63% ADI Analog Devices 0.43% FAZ(HB) Finl Bear 3x Shs 0.33% QQQ Invesco QQQ Trust Series 1 0.28% NXPI NXP Semiconductors N.V. 0.27% GLD SPDR Gold Trust 0.26% XLNX Xilinx Inc 0.20% AVGO Broadcom Inc 0.20% INTC Intel Corp 0.15% MXIM Maxim Integrated Prod 0.08% SPY SPDR S&P 500 ETF 0.07% AMAT Applied Materials 0.06% KLAC KLA-Tencor Corp 0.05% SWKS Skyworks Solutions 0.04% TXN Texas Instruments 0.00% IWM iShs Russell 2000 ETF -0.02% USO(HB) United States Oil Fd LP -0.14% MCHP Microchip Tech -0.22% FAS(HB) Finl Bull 3x Shs -0.33% TSM Taiwan Semiconductor Mfg ADS -0.49% WTI W&T Offshore Inc -1.59% VXX iPath S&P 500 VIX Short-Term -1.59% UVXY ProShs Ultra VIX Short-Term -2.44% TVIX VS 2X VIX Short Term -2.87% ^IXIC Nasdaq Composite Index ^GSPC S&P 500 Index ^NDX Nasdaq 100 ^RUT Russell 2000 Index"]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Kiplinger•6 hours ago"]
["7 Dow Stocks at a Reasonable Price"]
["Stocks might be hitting all-time highs, but there still are bargains to be found, especially among the blue-chip stocks in the Dow Jones Industrial Average. The exclusive club of 30 Dow stocks is bristling with names that remain reasonably priced even as the industrial average approaches its own all-time closing high of 26,616.71 set on Jan. 28, 2018. Whether they're beaten-down value plays or stocks that don't adequately reflect their companies' long-term earnings growth, plenty of Dow Jones stocks are on sale. The Standard & Poor's 500-stock index currently trades at 16.6 times expected earnings, according to data from Thomson Reuters. With that as our starting point, we screened the Dow for stocks with forward price-to-earnings multiples of less than 16.6. Next, we looked at projected earnings growth rates, historical valuations, analyst commentary and broker recommendations. Lastly, we looked at dividend yields, which are an important component of future total returns. After applying those criteria, these names stand out as great Dow stocks trading a reasonable price. SEE ALSO: 53 Best Dividend Stocks for 2018 and Beyond"]
[]
["Markit•8 hours ago"]
["See what the IHS Markit Score report has to say about Intel Corp."]
["Intel Corp NASDAQ/NGS:INTC"]
[]
["Market Realist•yesterday"]
["Intel Makes $1.0 Billion from AI Chips"]
["The revenue opportunity in the artificial intelligence market is enormous, recent studies have shown. The global AI market is expected to generate $190.6 billion in revenues by 2025, up from $16.1 billion in 2017, according to MarketsandMarkets Research’s estimates. Cloud computing and self-driving are among the factors fueling the growth of the AI market. AI chips are used in systems that perform functions such as voice and facial recognition."]
[]
["Market Realist•yesterday"]
["How Qualcomm Won a Reprieve in Taiwan"]
["Qualcomm (QCOM) is no longer required to pay the entire $773.0 million antitrust fine in Taiwan. The company successfully negotiated a settlement with Taiwanese authorities to resolve claims of unfair patent licensing practices. As a result, Qualcomm is expected to pay ~$90.0 million to Taiwan, meaning the original fine has been reduced by ~88.4%."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Zacks•yesterday"]
["Intel (INTC) Expands 8th Gen Portfolio With New Laptop CPUs"]
["Intel (INTC) ups the ante in laptop market by introducing new 8th generation CPUs. The notable features comprise gigabit Wi-Fi connectivity, enhanced performance and improved battery life."]
[]
["American City Business Journals•yesterday"]
["Intel hiring veteran tech employees in Folsom"]
["The Sacramento area's largest technology company may be trying to hire back some of the high-level technology positions it cut recently from its local operations."]
[]
["Market Realist•yesterday"]
["Does AMD’s Earnings Growth Justify Its High Valuation?"]
["Advanced Micro Devices (AMD) stock has rallied significantly in August 2018 on the back of strong fundamentals and future growth prospects. The rally has significantly increased the stock’s valuation, making it expensive. AMD stock is currently trading at a forward PE ratio of 35x, whereas rival Intel (INTC) is trading at a ratio of only 11x."]
[]
["Market Realist•yesterday"]
["Qualcomm Sees IoT and Auto Driving $6.0 Billion in Revenue Wins"]
["Qualcomm (QCOM) is among the companies betting on 5G technology to increase future revenue opportunities. The company has been providing updates on its 5G development efforts, saying recently that it was on track to enable superfast 5G connections on mobile handsets next year."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Market Realist•yesterday"]
["AMD Back in the Game to Gain Market Share from Intel"]
["Advanced Micro Devices (AMD) operates in an oligopoly market where it competes with Intel (INTC) in the PC and server CPU (central processing unit) markets and with Nvidia (NVDA) in the discrete GPU (graphics processing unit) market. While AMD is still behind Nvidia in the GPU space, things are changing in the CPU space."]
["InvestorPlace•yesterday"]
["Qualcomm Stock May Have Rallied Too Much, Too Soon"]
["To be fair, Rosenblatt analyst Jun Zhang had a good point about Qualcomm (NASDAQ:QCOM) when he upgraded it a week and a half ago — it’s arguably more ready than its rivals for the advent of 5G connectivity. QCOM stock is vulnerable to profit-taking in the meantime."]
[]
["Motley Fool•2 days ago"]
["Inside Intel's Booming Cellular Modem Business"]
["Here's what investors need to know."]
[]
["Zacks•2 days ago"]
["Intel (INTC) Gains But Lags Market: What You Should Know"]
["In the latest trading session, Intel (INTC) closed at $48.75, marking a +0.35% move from the previous day."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["InvestorPlace•2 days ago"]
["Here’s Why You Should Not Look Past Intel (INTC) Stock"]
["Of late, shares of Intel (NASDAQ:INTC) have been gaining solid momentum. This rally can be attributed to the company’s expanding product portfolio as well as frequent product launches."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["CSCO",47.75,0.6,1.2699999999999999E-2]
["Cisco Systems, Inc."]
["IBM",146.44,0.51,3.5000000000000001E-3]
["International Business Machines"]
["PFE",41.517499999999998,1.7500000000000002E-2,4.0000000000000002E-4]
["Pfizer, Inc."]
["MSFT",112.23,0.28000000000000003,2.5000000000000001E-3]
["Microsoft Corporation"]
["AAPL",227.57,2.54,1.1299999999999999E-2]
["Apple Inc."]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (31)"]
[]
["Current 48.42"]
["Average 56.06"]
["Low 42.00"]
["High 70.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"INTC Mktw Sum","index":168,"n_rows":975,"n_cols":5,"rows_kept":975,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Intel Corp."]
["NASDAQ: INTC"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Intel Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:00 p.m."]
[]
["INTC"]
["/quotes/zigman/20392/composite"]
[]
["$"]
[]
[48.43]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 32,255"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20392/composite"]
[]
["Today's close"]
[]
[48.24]
[]
[48.42]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[47.92]
[]
[48.56]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[34.93]
[]
[57.6]
[]
[]
[]
["Company Description"]
[]
["Intel Corp. engages in the design, manufacture, and sale of computer products and technologies. It delivers computer, networking, data storage and communications platforms. It operates its business through the following segments: Client Computing Group, Data Center Group, Internet of Things Group, N..."]
[]
["Intel Corp. engages in the design, manufacture, and sale of computer products and technologies. It delivers computer, networking, data storage and communications platforms. It operates its business through the following segments: Client Computing Group, Data Center Group, Internet of Things Group, Non-Volatile Memory Solutions Group, Programmable Solutions, and All Other. The Client Computing Group segment consists of platforms designed for notebooks, 2 in 1 systems, desktops, tablets, phones, wireless and wired connectivity products, and mobile communication components. The Data Center Group segment includes workload-optimized platforms and related products designed for enterprise, cloud, and communication infrastructure market. The Internet of Things Group segment comprises of platforms such as retail, transportation, industrial, video, buildings and smart cities, along with a broad range of other market segments. The Non-Volatile Memory Solutions Group segment constitutes of NAND flash memory products primarily used in solid-state drives. The Programmable Solutions Group segment contains programmable semiconductors and related products for a broad range of markets, including communications, data center, industrial, military, and automotive. The All Other segment consists of results from other non-reportable segment and corporate-related charges. The company was founded by Robert Norton Noyce and Gordon Earle Moore on July 18, 1968 and is headquartered in Santa Clara, CA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[24.5]
[]
["P/E Ratio (with extraordinary items)"]
[]
[17.41]
[]
["P/E Ratio (without extraordinary items)"]
[]
[23.2]
[]
["Price to Sales Ratio"]
[]
[3.56]
[]
["Price to Book Ratio"]
[]
[3.13]
[]
["Price to Cash Flow Ratio"]
[]
[10.09]
[]
["Enterprise Value to EBITDA"]
[]
[8.82]
[]
["Enterprise Value to Sales"]
[]
[3.52]
[]
["Total Debt to Enterprise Value"]
[]
[0.12]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[611110]
[]
["Income Per Employee"]
[]
[93486]
[]
["Receivables Turnover"]
[]
[11.67]
[]
["Total Asset Turnover"]
[]
[0.53]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.69]
[]
["Quick Ratio"]
[]
[1.29]
[]
["Cash Ratio"]
[]
[0.8]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[62.07]
[]
["Operating Margin"]
[]
[29.21]
[]
["Pretax Margin"]
[]
[32.43]
[]
["Net Margin"]
[]
[15.3]
[]
["Return on Assets"]
[]
[8.1199999999999992]
[]
["Return on Equity"]
[]
[14.2]
[]
["Return on Total Capital"]
[]
[10.16]
[]
["Return on Invested Capital"]
[]
[10.51]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[40.1]
[]
["Total Debt to Total Capital"]
[]
[28.62]
[]
["Total Debt to Total Assets"]
[]
[22.46]
[]
["Long-Term Debt to Equity"]
[]
[37.53]
[]
["Long-Term Debt to Total Capital"]
[]
[26.79]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Andy D. Bryant",66,1981,"Chairman"]
["Mr. Robert Holmes Swan",58,2016,"Chief Executive Officer, Executive VP & CFO"]
["Mr. Sohail U. Ahmed","-",1984,"Senior VP, GM-Technology & Manufacturing Group"]
["Dr. Ann B. Kelleher","-",1996,"Senior VP-Technology & Manufacturing Group"]
["Dr. Michael Mayberry","-",1984,"Chief Technology Officer & Senior Vice President"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43332,"Kevin T. McBride",12,"  Disposition at $46.41 per share. ",556]
[null,"VP Finance, Controller"]
[43314,"Navin Shenoy",1010,"  Disposition at $48.37 per share. ",48853]
[null,"EVP, GM - Data Center Group"]
[43314,"Steven R. Rodgers",1251,"  Disposition at $48.37 per share. ",60510]
[null,"EVP General Counsel"]
[43313,"Andy D. Bryant",1187,"  Derivative/Non-derivative trans. at $48.46 per share. ",57522]
[null,"Chairman; Director"]
[43313,"Robert Holmes Swan",1455,"  Derivative/Non-derivative trans. at $48.46 per share. ",70509]
[null,"Interim CEO [CFO]"]
[43313,"Navin Shenoy",240,"  Derivative/Non-derivative trans. at $48.46 per share. ",11630]
[null,"EVP, GM - Data Center Group"]
[43313,"Navin Shenoy",994,"  Derivative/Non-derivative trans. at $48.46 per share. ",48169]
[null,"EVP, GM - Data Center Group"]
[43313,"Venkata S. M. Renduchintala",1477,"  Derivative/Non-derivative trans. at $48.46 per share. ",71575]
[null,"Group President (TSCG)"]
[43313,"Steven R. Rodgers",1232,"  Derivative/Non-derivative trans. at $48.46 per share. ",59702]
[null,"EVP General Counsel"]
[43313,"Kevin T. McBride",79,"  Derivative/Non-derivative trans. at $48.46 per share. ",3828]
[null,"VP Finance, Controller"]
[43313,"Andy D. Bryant",2454,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Chairman; Director"]
[43313,"Robert Holmes Swan",2934,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Interim CEO [CFO]"]
[43313,"Navin Shenoy",484,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP, GM - Data Center Group"]
[43313,"Navin Shenoy",2004,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP, GM - Data Center Group"]
[43313,"Venkata S. M. Renduchintala",2979,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Group President (TSCG)"]
[43313,"Steven R. Rodgers",2483,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP General Counsel"]
[43313,"Kevin T. McBride",235,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP Finance, Controller"]
[43311,"Andy D. Bryant",1114,"  Derivative/Non-derivative trans. at $47.21 per share. ",52591]
[null,"Chairman; Director"]
[43311,"Robert Holmes Swan",1461,"  Derivative/Non-derivative trans. at $47.21 per share. ",68973]
[null,"Interim CEO [CFO]"]
[43311,"Navin Shenoy",1381,"  Derivative/Non-derivative trans. at $47.21 per share. ",65197]
[null,"EVP, GM - Data Center Group"]
[43311,"Venkata S. M. Renduchintala",1461,"  Derivative/Non-derivative trans. at $47.21 per share. ",68973]
[null,"Group President (TSCG)"]
[43311,"Steven R. Rodgers",5479,"  Derivative/Non-derivative trans. at $47.21 per share. ",258663]
[null,"EVP General Counsel"]
[43311,"Steven R. Rodgers",1461,"  Derivative/Non-derivative trans. at $47.21 per share. ",68973]
[null,"EVP General Counsel"]
[43311,"Kevin T. McBride",104,"  Derivative/Non-derivative trans. at $47.21 per share. ",4909]
[null,"VP Finance, Controller"]
[43311,"Navin Shenoy",601,"  Disposition at $47.69 per share. ",28661]
[null,"EVP, GM - Data Center Group"]
[43311,"Andy D. Bryant",2302,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Chairman; Director"]
[43311,"Robert Holmes Swan",2946,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Interim CEO [CFO]"]
[43311,"Navin Shenoy",2784,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP, GM - Data Center Group"]
[43311,"Venkata S. M. Renduchintala",2946,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Group President (TSCG)"]
[43311,"Steven R. Rodgers",11049,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP General Counsel"]
[43311,"Steven R. Rodgers",2946,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP General Counsel"]
[43311,"Kevin T. McBride",309,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP Finance, Controller"]
[43311,"Robert Holmes Swan",5243,"  Acquisition at $47.69 per share. ",250038]
[null,"Interim CEO [CFO]"]
[43308,"Navin Shenoy",591,"  Derivative/Non-derivative trans. at $48.34 per share. ",28568]
[null,"EVP, GM - Data Center Group"]
[43308,"Navin Shenoy",1192,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP, GM - Data Center Group"]
[43307,"Navin Shenoy",1265,"  Disposition at $52.43 per share. ",66323]
[null,"EVP, GM - Data Center Group"]
[43307,"Steven R. Rodgers",2213,"  Disposition at $52.43 per share. ",116027]
[null,"EVP General Counsel"]
[43306,"Andy D. Bryant",1466,"  Derivative/Non-derivative trans. at $51.77 per share. ",75894]
[null,"Chairman; Director"]
[43306,"Navin Shenoy",1244,"  Derivative/Non-derivative trans. at $51.77 per share. ",64401]
[null,"EVP, GM - Data Center Group"]
[43306,"Venkata S. M. Renduchintala",3318,"  Derivative/Non-derivative trans. at $51.77 per share. ",171772]
[null,"Group President (TSCG)"]
[43306,"Venkata S. M. Renduchintala",11196,"  Derivative/Non-derivative trans. at $51.77 per share. ",579616]
[null,"Group President (TSCG)"]
[43306,"Steven R. Rodgers",2219,"  Derivative/Non-derivative trans. at $51.77 per share. ",114877]
[null,"EVP General Counsel"]
[43306,"Kevin T. McBride",65,"  Derivative/Non-derivative trans. at $51.77 per share. ",3365]
[null,"VP Finance, Controller"]
[43306,"Andy D. Bryant",3032,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Chairman; Director"]
[43306,"Navin Shenoy",2509,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP, GM - Data Center Group"]
[43306,"Venkata S. M. Renduchintala",6691,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Group President (TSCG)"]
[43306,"Venkata S. M. Renduchintala",22581,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Group President (TSCG)"]
[43306,"Steven R. Rodgers",4432,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP General Counsel"]
[43306,"Kevin T. McBride",193,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP Finance, Controller"]
[43266,"Navin Shenoy",8410,"  Derivative/Non-derivative trans. at $54.98 per share. ",462381]
[null,"EVP, GM - Data Center Group"]
[43266,"Navin Shenoy",16962,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP, GM - Data Center Group"]
[43228,"Andy D. Bryant",35693,"  Disposition at $52.97 per share. ",1890658]
[null,"Chairman; Director"]
[43228,"David Bruce Yoffie",25000,"  Disposition at $53.31 per share. ",1332750]
[null,"Director"]
[43228,"Reed E. Hundt",20000,"  Disposition at $53.48 per share. ",1069600]
[null,"Director"]
[43228,"Reed E. Hundt",10000,"  Gift at $0 per share. ",0]
[null,"Director"]
[43222,"Brian M. Krzanich",3072,"  Disposition at $52.78 per share. ",162140]
[null,"CEO; Director"]
[43222,"Navin Shenoy",1010,"  Disposition at $52.8 per share. ",53328]
[null,"EVP, GM - Data Center Group"]
["/news/latest/company/us/intc"]
[]
["MarketWatch News on INTC"]
[]
["Stocks of these five tech-hardware companies should keep flying high"]
[]
["3:45 p.m. Aug. 29, 2018"]
[]
["- Jeff Reeves"]
[]
["Thereâ€™s a â€˜shooting starâ€™ in the way of AMDâ€™s stock rising higher"]
[]
["2:22 p.m. Aug. 28, 2018"]
[]
["- Nigam Arora"]
[]
["AMD short sellers gutted by â€˜stealthy short squeezeâ€™ "]
[]
["7:40 a.m. Aug. 28, 2018"]
[]
["- Wallace Witkowski"]
[]
["Interview with AMDâ€™s Su on change in foundry, its roadmap and new head of client-compute business"]
[]
["5:08 a.m. Aug. 28, 2018"]
[]
["- Ryan Shrout"]
[]
["AMD dethrones Amazon in investor money flows"]
[]
["9:54 a.m. Aug. 27, 2018"]
[]
["- Nigam Arora"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["Intel stock price target cut to $58 from $61 at MKM Partners"]
[]
["7:20 a.m. Aug. 24, 2018"]
[]
["- Tomi Kilgore"]
[]
["AMD's stock rallies to nearly 12-year high on analyst price hike"]
[]
["12:27 p.m. Aug. 23, 2018"]
[]
["- Wallace Witkowski"]
[]
["New Arm designs help Samsung and Qualcomm compete with Apple and Intel"]
[]
["11:30 a.m. Aug. 18, 2018"]
[]
["- Ryan Shrout"]
[]
["Three â€˜tiebreakersâ€™ that will determine if stock market bulls or bears are right"]
[]
["3:42 p.m. Aug. 17, 2018"]
[]
["- Nigam Arora"]
[]
["Cody Willard: Iâ€™m inclined to trim my stake in Nvidia again"]
[]
["6:05 p.m. Aug. 16, 2018"]
[]
["- Cody Willard"]
[]
["Nvidia earnings: Gaming and data-center should pave over any auto, crypto weakness"]
[]
["7:54 a.m. Aug. 16, 2018"]
[]
["- Wallace Witkowski"]
[]
["What Nvidiaâ€™s graphics breakthrough means for the companyâ€™s stock"]
[]
["12:05 p.m. Aug. 15, 2018"]
[]
["- Nigam Arora"]
[]
["Want to make six figures? Try being a drone pilot"]
[]
["8:18 a.m. Aug. 15, 2018"]
[]
["- Sally French"]
[]
["New Nvidia chip extends the companyâ€™s lead in graphics, artificial intelligence"]
[]
["2:35 p.m. Aug. 14, 2018"]
[]
["- Ryan Shrout"]
[]
["Intel stock slips after new disclosure of chip vulnerability"]
[]
["2:01 p.m. Aug. 14, 2018"]
[]
["- Wallace Witkowski"]
[]
["Intel target lowered to $49 at Cowen"]
[]
["8:37 a.m. Aug. 13, 2018"]
[]
["- Emily Bary"]
[]
["S&P 500 logs worst day in 6 weeks as Turkeyâ€™s lira crisis spotlights global risks"]
[]
["5:08 p.m. Aug. 10, 2018"]
[]
["- Rachel Koning Beals"]
[]
["Intelâ€™s stock rocked by Goldmanâ€™s â€˜sellâ€™ call"]
[]
["2:54 p.m. Aug. 10, 2018"]
[]
["- Tomi Kilgore"]
[]
["Intel's stock sinks after Goldman turns bearish, slashes price target"]
[]
["9:28 a.m. Aug. 10, 2018"]
[]
["- Tomi Kilgore"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/intc"]
[]
["Other News on INTC"]
[]
["As Advanced Micro Devices Stock Soars, Another Company Is Winning the War"]
[]
["2:12 p.m. Today2:12 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Better Buy: Advanced Micro Devices, Inc. vs. Cypress Semiconductor"]
[]
["12:07 p.m. Today12:07 p.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["DigiTimes: Intel's new 14nm processors falling behind demand"]
[]
["9:59 a.m. Today9:59 a.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Intel, AMD, Nvidia: A 3-Way Valuation"]
[]
["7:37 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Intel And Cisco Systems Lag Their 'Tech Bubble' Peaks Despite 3,000 Nasdaq Points Of Light"]
[]
["3:40 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Why I Might Short Nvidia"]
[]
["1:03 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Qualcomm Sees IoT and Auto Driving $6.0 Billion in Revenue Wins "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["How Qualcomm Won a Reprieve in Taiwan "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Intel Makes $1.0 Billion from AI Chips "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Qualcomm Stock May Have Rallied Too Much, Too Soon"]
[]
["6:00 a.m. Aug. 30, 2018"]
[]
["- InvestorPlace.com"]
[]
["AMD: Huge Runway For Growth"]
[]
["11:06 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Inside Intel's Booming Cellular Modem Business"]
[]
["6:30 p.m. Aug. 29, 2018"]
[]
["- Motley Fool"]
[]
["Why Micron Technology Is Still a Good Bet"]
[]
["5:26 p.m. Aug. 29, 2018"]
[]
["- GuruFocus.com"]
[]
["Intel: A Good Time To Hedge With AMD"]
[]
["4:15 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Hereâ€™s Why You Should Not Look Past Intel (INTC) Stock"]
[]
["2:50 p.m. Aug. 29, 2018"]
[]
["- InvestorPlace.com"]
[]
["Micron: Spend While Youâ€™ve Got It "]
[]
["2:38 p.m. Aug. 29, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Qualcomm: Immediate Boost"]
[]
["2:25 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Does AMDâ€™s Earnings Growth Justify Its High Valuation? "]
[]
["11:38 a.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["AMD Back in the Game to Gain Market Share from Intel "]
[]
["11:38 a.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["AMDâ€™s 7 nm Technology Lead Makes Analysts Bullish on the Stock "]
[]
["11:38 a.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Intel Corp."]
[]
["2200 Mission College Boulevard"]
[]
["Santa Clara, California 95054-1549"]
[]
["Phone"]
[]
["1 4087658080"]
[]
["Industry"]
[]
["Semiconductors"]
[]
["Sector"]
[]
["Technology"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$62.76B"]
[]
["Net Income"]
[]
["$9.60B"]
[]
["2017 Sales Growth"]
[]
[5.7000000000000002E-2]
[]
["Employees"]
[]
[102700]
[]
["Annual Report for INTC"]
[]
["/news/pressrelease/company/us/intc"]
[]
["Press Releases on INTC"]
[]
["Global Ultra-Portable Internet Devices Market 2018 Analysis, Segmentation, Product Research, Trends, Top Companies (Apple Inc., Intel Corporation, Microsoft Corporation, Samsung Electronics Corporation, ASUSTeK Computer Inc., Dell Inc., HTC Corporation, Sony Corporation) and Forecast by 2023"]
[]
["7:18 a.m. Today7:18 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Enterprise IoT Market Size, Historical Analysis, Emerging Technologies, Development Strategy, Sales Revenue, Competitive Landscape and Global Trends by Forecast 2023"]
[]
["5:25 a.m. Today5:25 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Neuromorphic Computing Market 2018 Global Trends, Emerging Technologies, Competitive Landscape, Size, Industry Growth and Segments by Forecast to 2023"]
[]
["11:38 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["IOT node and gateway market 2018 Global Analysis, Sales Revenue, Emerging Technologies, Opportunity Assessment, Future Prospects, Company Profile and Industry Expansion Strategies 2023"]
[]
["11:28 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Neural Network Software Market Size is Projected to be Around US$ 22.55 Billion By 2024"]
[]
["10:57 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Top 20 Internet of Things (IoT) Companies 2018"]
[]
["10:54 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The Global 3D Sensor Market is accounted for $1365.4 million in 2017 and is expected to reach $299.6 million by 2026 growing at a CAGR of 9.1% during the forecast period"]
[]
["9:23 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Wireless Gigabit (WiGig) Market 2018 Global Share, Trend, Segmentation and Forecast to 2025"]
[]
["7:04 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Industrial Internet of Things Market Expected To Be Worth US$ 176 Billion by 2022"]
[]
["10:37 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Software-Defined Networking and Network Function Virtualization Market to Witness Huge Growth by 2025: Top Players â€“ Cisco Systems, Inc., Hewlett Packard Enterprise Co., Juniper Networks"]
[]
["8:45 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Artificial Intelligence in Medicine Market to Witness Huge Growth by 2025: Top Players â€“ Welltok, Intel Corporation, Nvidia Corporation, Google Inc., IBM Corporation"]
[]
["8:34 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Artificial Intelligence in Medicine Market 2018 Global Industry - Key Players, Size, Trends, Opportunities, Growth- Analysis to 2025"]
[]
["6:34 a.m. Aug. 29, 2018"]
[]
["- MarketersMedia"]
[]
["Artificial Intelligence in Medicine 2018 Global Market - Challenges, Drivers, Outlook, Growth Opportunities â€“ Analysis to 2025"]
[]
["6:21 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Digital IC Market 2018 Global Analysis, Development Status, Business Growth, Sales Revenue, Emerging Trends, Opportunity Assessment, Key Vendors and Industry Expansion Strategies 2022"]
[]
["5:40 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Internet of Things in Retail Market Size, Market Share, Application Analysis, Regional Outlook, Growth Trends, Key Players, Competitive Strategies and Forecasts, 2018 to 2023"]
[]
["3:07 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["New 8th Gen Intel Core Processors Optimize Connectivity, Great Performance, Battery Life for Laptops"]
[]
["4:00 p.m. Aug. 28, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Cannabics Pharmaceuticals Inc. Appoints Dr. Estery Giloz-Ran to Its Advisory Board"]
[]
["1:02 p.m. Aug. 28, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Telehealth Market is Supposed to Reach US$ 9.50 Billion by 2022"]
[]
["11:05 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Cloud Security Market Size USD 13 Billion by 2022 at an Estimated CAGR of 17% | Industry Forecast by Deployment, Types, End-user"]
[]
["6:50 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Mobile Encryption Industry - Disk Encryption, File/Folder Encryption Types to Present Highly Lucrative Opportunities for Market Players By 2023"]
[]
["6:30 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["4:00 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["3:12p"]
[]
["The last time Wall Streetâ€™s â€˜fear indexâ€™ and stocks traded this closely it didnâ€™t end well"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25957.9]
[-29.02]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.08]
[-0.05]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"INTC Mkwt Basic","index":169,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"INTC Yahoo Gr","index":170,"n_rows":258,"n_cols":5,"rows_kept":258,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.12]
["-0.01(-0.00%)"]
["Dow 30"]
[25959.05]
["-27.87(-0.11%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1739.15]
["+6.80(+0.39%)"]
["Crude Oil"]
[69.92]
["-0.33(-0.47%)"]
["Gold"]
[1205.7]
["+0.70(+0.06%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Intel Corporation (INTC)"]
["NasdaqGS - NasdaqGS Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["48.43+0.19 (+0.39%)"]
["At close: 3:59PM EDT"]
["48.33 -0.10 (-0.20%)"]
["After hours: 4:00PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",48.24]
["Open",47.96]
["Bid","48.47 x 2900"]
["Ask","48.48 x 2200"]
["Day's Range","47.92 - 48.56"]
["52 Week Range","34.93 - 57.60"]
["Volume",12170332]
["Avg. Volume",25365615]
["Market Cap","223.311B"]
["Beta",0.86]
["PE Ratio (TTM)",17.46]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.20 (2.49%)"]
["Ex-Dividend Date",43318]
["1y Target Est",56.06]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",30,30,33,34]
["Avg. Estimate",1.1499999999999999,1.1000000000000001,4.16,4.29]
["Low Estimate",1.1299999999999999,1.05,4.1100000000000003,3.6]
["High Estimate",1.17,1.18,4.29,4.6500000000000004]
["Year Ago EPS",1.01,1.08,3.46,4.16]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",31,31,34,34]
["Avg. Estimate","18.11B","18.4B","69.55B","71.84B"]
["Low Estimate","17.98B","17.91B","68.92B","66.65B"]
["High Estimate","18.3B","19.04B","70.37B","74.61B"]
["Year Ago Sales","16.15B","17.05B","62.76B","69.55B"]
["Sales Growth (year/est)",0.121,7.9000000000000001E-2,0.108,3.3000000000000002E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",0.8,0.87,0.72,0.96]
["EPS Actual",1.01,1.08,0.87,1.04]
["Difference",0.21,0.21,0.15,0.08]
["Surprise %",0.26200000000000001,0.24099999999999999,0.20799999999999999,8.3000000000000004E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",1.1499999999999999,1.1000000000000001,4.16,4.29]
["7 Days Ago",1.1499999999999999,1.1000000000000001,4.16,4.29]
["30 Days Ago",1.1499999999999999,1.1000000000000001,4.16,4.28]
["60 Days Ago",1.07,1.1100000000000001,4,4.1399999999999997]
["90 Days Ago",1.03,1.0900000000000001,3.84,4.05]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",30,1,1,1]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A",1,1,1]
["Growth Estimates","INTC","Industry","Sector","S&P 500"]
["Current Qtr.",0.13900000000000001,"N/A","N/A",0.47]
["Next Qtr.",1.9E-2,"N/A","N/A",0.46]
["Current Year",0.20200000000000001,"N/A","N/A",0.22]
["Next Year",3.1E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.1022,"N/A","N/A",0.11]
["Past 5 Years (per annum)",0.1696,"N/A","N/A","N/A"]
[]
["Yahoo Finance Video•5 hours ago"]
["CRYPTO: Ether futures are in the queue, but the CFTC will be cautious: rpt"]
["From the floor of the New York Stock Exchange, Yahoo Finance's Jared Blikre joins Dan Howley to break down the latest market moves. Here's the performance of select risk markets as of 10:30 am EDT: NVDA Nvidia Corp 0.78% SVXY ProShs Short VIX Short-Term 0.71% MU Micron Tech 0.66% QCOM Qualcomm Inc 0.63% ADI Analog Devices 0.43% FAZ(HB) Finl Bear 3x Shs 0.33% QQQ Invesco QQQ Trust Series 1 0.28% NXPI NXP Semiconductors N.V. 0.27% GLD SPDR Gold Trust 0.26% XLNX Xilinx Inc 0.20% AVGO Broadcom Inc 0.20% INTC Intel Corp 0.15% MXIM Maxim Integrated Prod 0.08% SPY SPDR S&P 500 ETF 0.07% AMAT Applied Materials 0.06% KLAC KLA-Tencor Corp 0.05% SWKS Skyworks Solutions 0.04% TXN Texas Instruments 0.00% IWM iShs Russell 2000 ETF -0.02% USO(HB) United States Oil Fd LP -0.14% MCHP Microchip Tech -0.22% FAS(HB) Finl Bull 3x Shs -0.33% TSM Taiwan Semiconductor Mfg ADS -0.49% WTI W&T Offshore Inc -1.59% VXX iPath S&P 500 VIX Short-Term -1.59% UVXY ProShs Ultra VIX Short-Term -2.44% TVIX VS 2X VIX Short Term -2.87% ^IXIC Nasdaq Composite Index ^GSPC S&P 500 Index ^NDX Nasdaq 100 ^RUT Russell 2000 Index"]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Kiplinger•6 hours ago"]
["7 Dow Stocks at a Reasonable Price"]
["Stocks might be hitting all-time highs, but there still are bargains to be found, especially among the blue-chip stocks in the Dow Jones Industrial Average. The exclusive club of 30 Dow stocks is bristling with names that remain reasonably priced even as the industrial average approaches its own all-time closing high of 26,616.71 set on Jan. 28, 2018. Whether they're beaten-down value plays or stocks that don't adequately reflect their companies' long-term earnings growth, plenty of Dow Jones stocks are on sale. The Standard & Poor's 500-stock index currently trades at 16.6 times expected earnings, according to data from Thomson Reuters. With that as our starting point, we screened the Dow for stocks with forward price-to-earnings multiples of less than 16.6. Next, we looked at projected earnings growth rates, historical valuations, analyst commentary and broker recommendations. Lastly, we looked at dividend yields, which are an important component of future total returns. After applying those criteria, these names stand out as great Dow stocks trading a reasonable price. SEE ALSO: 53 Best Dividend Stocks for 2018 and Beyond"]
[]
["Markit•8 hours ago"]
["See what the IHS Markit Score report has to say about Intel Corp."]
["Intel Corp NASDAQ/NGS:INTC"]
[]
["Market Realist•yesterday"]
["Intel Makes $1.0 Billion from AI Chips"]
["The revenue opportunity in the artificial intelligence market is enormous, recent studies have shown. The global AI market is expected to generate $190.6 billion in revenues by 2025, up from $16.1 billion in 2017, according to MarketsandMarkets Research’s estimates. Cloud computing and self-driving are among the factors fueling the growth of the AI market. AI chips are used in systems that perform functions such as voice and facial recognition."]
[]
["Market Realist•yesterday"]
["How Qualcomm Won a Reprieve in Taiwan"]
["Qualcomm (QCOM) is no longer required to pay the entire $773.0 million antitrust fine in Taiwan. The company successfully negotiated a settlement with Taiwanese authorities to resolve claims of unfair patent licensing practices. As a result, Qualcomm is expected to pay ~$90.0 million to Taiwan, meaning the original fine has been reduced by ~88.4%."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Zacks•yesterday"]
["Intel (INTC) Expands 8th Gen Portfolio With New Laptop CPUs"]
["Intel (INTC) ups the ante in laptop market by introducing new 8th generation CPUs. The notable features comprise gigabit Wi-Fi connectivity, enhanced performance and improved battery life."]
[]
["American City Business Journals•yesterday"]
["Intel hiring veteran tech employees in Folsom"]
["The Sacramento area's largest technology company may be trying to hire back some of the high-level technology positions it cut recently from its local operations."]
[]
["Market Realist•yesterday"]
["Does AMD’s Earnings Growth Justify Its High Valuation?"]
["Advanced Micro Devices (AMD) stock has rallied significantly in August 2018 on the back of strong fundamentals and future growth prospects. The rally has significantly increased the stock’s valuation, making it expensive. AMD stock is currently trading at a forward PE ratio of 35x, whereas rival Intel (INTC) is trading at a ratio of only 11x."]
[]
["Market Realist•yesterday"]
["Qualcomm Sees IoT and Auto Driving $6.0 Billion in Revenue Wins"]
["Qualcomm (QCOM) is among the companies betting on 5G technology to increase future revenue opportunities. The company has been providing updates on its 5G development efforts, saying recently that it was on track to enable superfast 5G connections on mobile handsets next year."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Market Realist•yesterday"]
["AMD Back in the Game to Gain Market Share from Intel"]
["Advanced Micro Devices (AMD) operates in an oligopoly market where it competes with Intel (INTC) in the PC and server CPU (central processing unit) markets and with Nvidia (NVDA) in the discrete GPU (graphics processing unit) market. While AMD is still behind Nvidia in the GPU space, things are changing in the CPU space."]
["InvestorPlace•yesterday"]
["Qualcomm Stock May Have Rallied Too Much, Too Soon"]
["To be fair, Rosenblatt analyst Jun Zhang had a good point about Qualcomm (NASDAQ:QCOM) when he upgraded it a week and a half ago — it’s arguably more ready than its rivals for the advent of 5G connectivity. QCOM stock is vulnerable to profit-taking in the meantime."]
[]
["Motley Fool•2 days ago"]
["Inside Intel's Booming Cellular Modem Business"]
["Here's what investors need to know."]
[]
["Zacks•2 days ago"]
["Intel (INTC) Gains But Lags Market: What You Should Know"]
["In the latest trading session, Intel (INTC) closed at $48.75, marking a +0.35% move from the previous day."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["InvestorPlace•2 days ago"]
["Here’s Why You Should Not Look Past Intel (INTC) Stock"]
["Of late, shares of Intel (NASDAQ:INTC) have been gaining solid momentum. This rally can be attributed to the company’s expanding product portfolio as well as frequent product launches."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["CSCO",47.77,0.62,1.3100000000000001E-2]
["Cisco Systems, Inc."]
["IBM",146.46,0.53,3.5999999999999999E-3]
["International Business Machines"]
["PFE",41.52,0.02,5.0000000000000001E-4]
["Pfizer, Inc."]
["MSFT",112.33,0.38,3.3999999999999998E-3]
["Microsoft Corporation"]
["AAPL",227.63,2.6,1.1599999999999999E-2]
["Apple Inc."]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (31)"]
[]
["Current 48.43"]
["Average 56.06"]
["Low 42.00"]
["High 70.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"INTC Mktwth Gr","index":171,"n_rows":373,"n_cols":5,"rows_kept":373,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Intel Corp."]
["NASDAQ: INTC"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Intel Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:00 p.m."]
[]
["INTC"]
["/quotes/zigman/20392/composite"]
[]
["$"]
[]
[48.33]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 635,604"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20392/composite"]
[]
["Today's close"]
[]
[48.24]
[]
[48.42]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[47.92]
[]
[48.56]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[34.93]
[]
[57.6]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",56.82]
["Number of Ratings:",40,"Current Quarters Estimate:",1.1499999999999999]
["FY Report Date:",43435,"Current Year's Estimate:",4.1500000000000004]
["Last Quarter's Earnings:",1.04,"Median PE on CY Estimate:",11.7]
["Year Ago Earnings:",3.25,"Next Fiscal Year Estimate:",4.24]
[null,null,"Median PE on Next FY Estimate:",11.32]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",34,34,38,39]
["Mean Estimate",1.1499999999999999,1.0900000000000001,4.1500000000000004,4.24]
["High Estimates",1.17,1.19,4.29,4.6500000000000004]
["Low Estimates",1.07,0.99,3.9,3.55]
["Coefficient Variance",1.64,3.42,1.64,6.06]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",17,20,23]
["OVERWEIGHT",3,3,3]
["HOLD",15,15,12]
["UNDERWEIGHT",1,1,0]
["SELL",4,3,2]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Why AMATâ€™s Weak Guidance Alarmed Semiconductor Investors"]
[]
["8:05 a.m. Aug. 20, 2018"]
[]
["- MarketRealist.com"]
[]
["What to Expect from AMATâ€™s Services Division in Fiscal Q3 2018"]
[]
["2:48 p.m. Aug. 14, 2018"]
[]
["- MarketRealist.com"]
[]
["Accelerated Computing Boosts NVIDIAâ€™s Revenue Growth Rate"]
[]
["1:44 p.m. Aug. 7, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["AMDâ€™s 7 nm Technology Lead Makes Analysts Bullish on the Stock"]
[]
["11:38 a.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["AMD: Analysts Revised Their Target Prices"]
[]
["8:35 a.m. Aug. 17, 2018"]
[]
["- MarketRealist.com"]
[]
["Analysts Are Neutral on AMD, Negative on Intel"]
[]
["8:35 a.m. Aug. 17, 2018"]
[]
["- MarketRealist.com"]
[]
["Log In "]
[]
["4:01 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["3:16p"]
[]
["Canada's Freeland to hold 4:30 p.m. Eastern news conference on trade talks"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.05]
[-27.87]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.19]
[0.06]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"INTC Income Qtr","index":172,"n_rows":358,"n_cols":7,"rows_kept":358,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Intel Corp."]
["NASDAQ: INTC"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Intel Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:00 p.m."]
[]
["INTC"]
["/quotes/zigman/20392/composite"]
[]
["$"]
[]
[48.33]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 635,604"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20392/composite"]
[]
["Today's close"]
[]
[48.24]
[]
[48.42]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[47.92]
[]
[48.56]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[34.93]
[]
[57.6]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Intel Corp."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","14.76B","16.15B","17.05B","16.07B","16.96B"]
["Sales Growth","-",9.3899999999999997E-2,5.6000000000000001E-2,-5.79E-2,5.5800000000000002E-2]
["Cost of Goods Sold (COGS) incl. D&A","5.68B","6.13B","6.33B","6.39B","6.6B"]
["COGS excluding D&A","3.69B","4.07B","4.19B","4.2B","4.48B"]
["Depreciation & Amortization Expense","1.99B","2.06B","2.14B","2.2B","2.12B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",7.9799999999999996E-2,3.3599999999999998E-2,9.2999999999999992E-3,3.3000000000000002E-2]
["Gross Income","9.09B","10.02B","10.72B","9.67B","10.36B"]
["Gross Income Growth","-",0.1027,6.9699999999999998E-2,-9.7600000000000006E-2,7.0800000000000002E-2]
["Gross Profit Margin","-","-","-","-",0.61070000000000002,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","5.13B","4.92B","5.17B","5.27B","5.14B"]
["Research & Development","3.28B","3.25B","3.31B","3.35B","3.4B"]
["Other SG&A","1.85B","1.67B","1.86B","1.91B","1.74B"]
["SGA Growth","-",-4.1500000000000002E-2,5.0999999999999997E-2,1.9E-2,-2.3199999999999998E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","930M","108M","428M","(557M)","(253M)"]
["EBIT after Unusual Expense","(930M)","(108M)","(428M)","557M","253M"]
["Non Operating Income/Expense","1.57B","1.1B","1.08B","150M","140M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","(8M)","(110M)","(103M)","(82M)","(70M)"]
["Interest Expense","156M","191M","153M","112M","116M"]
["Interest Expense Growth","-",0.22439999999999999,-0.19900000000000001,-0.26800000000000002,3.5700000000000003E-2]
["Gross Interest Expense","225M","268M","254M","225M","242M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","4.57B","5.93B","6.04B","5.01B","5.53B"]
["Pretax Income Growth","-",0.29699999999999999,1.77E-2,-0.16969999999999999,0.10340000000000001]
["Pretax Margin","-","-","-","-",0.32600000000000001,"NA"]
["Income Tax","1.76B","1.41B","6.72B","557M","523M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.81B","4.52B","(687M)","4.45B","5.01B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","2.81B","4.52B","(687M)","4.45B","5.01B"]
["Net Income Growth","-",0.60829999999999995,-1.1520999999999999,7.4832999999999998,0.1239]
["Net Margin Growth","-","-","-","-",0.29509999999999997,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","2.81B","4.52B","(687M)","4.45B","5.01B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.81B","4.52B","(687M)","4.45B","5.01B"]
["EPS (Basic)",0.6,0.96,-0.15,0.95,1.08]
["EPS (Basic) Growth","-",0.6,-1.1563000000000001,7.3333000000000004,0.1368]
["Basic Shares Outstanding","4.71B","4.69B","4.68B","4.67B","4.65B"]
["EPS (Diluted)",0.57999999999999996,0.94,-0.15,0.93,1.05]
["EPS (Diluted) Growth","-",0.62070000000000003,-1.1596,7.2,0.129]
["Diluted Shares Outstanding","4.85B","4.82B","4.68B","4.79B","4.75B"]
["EBITDA","5.95B","7.16B","7.69B","6.6B","7.34B"]
["EBITDA Growth","-",0.20399999999999999,7.4300000000000005E-2,-0.14149999999999999,0.111]
["EBITDA Margin","-","-","-","-",0.4325,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:01 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["3:32p"]
[]
["Wedding invitations are totally out of control â€” hereâ€™s how to save money"]
[]
["3:25p"]
[]
["U.S.-Canada conclude trade talks, Freeland to host 4:30 p.m. ET news conference"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.05]
[-27.87]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.19]
[0.06]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"INTC Balance Qtr","index":173,"n_rows":386,"n_cols":7,"rows_kept":386,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Intel Corp."]
["NASDAQ: INTC"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Intel Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:00 p.m."]
[]
["INTC"]
["/quotes/zigman/20392/composite"]
[]
["$"]
[]
[48.33]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 635,604"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20392/composite"]
[]
["Today's close"]
[]
[48.24]
[]
[48.42]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[47.92]
[]
[48.56]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[34.93]
[]
[57.6]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Intel Corp."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","25.93B","17.5B","14B","16.2B","12.23B"]
["Cash Only","11.69B","9.08B","3.43B","3.55B","2.61B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.32490000000000002,-0.2001,0.15679999999999999,-0.2452]
["Cash & ST Investments / Total Assets",0.21229999999999999,0.13769999999999999,0.11360000000000001,0.126,9.7000000000000003E-2]
["Total Accounts Receivable","5.48B","6.04B","5.68B","5.05B","4.94B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","25M","-","-"]
["Bad Debt/Doubtful Accounts","-","-","(25M)","-","-"]
["Other Receivables","86M","88M","71M","166M","301M"]
["Accounts Receivable Growth","-",0.10199999999999999,-6.0199999999999997E-2,-0.1115,-2.1399999999999999E-2]
["Accounts Receivable Turnover",2.69,2.67,3,3.18,3.44]
["Inventories","6.32B","6.93B","6.98B","7.15B","7.34B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","2.88B","2.68B","2.84B","3.24B","3.1B"]
["Miscellaneous Current Assets","2.88B","2.68B","2.84B","3.24B","3.1B"]
["Total Current Assets","40.62B","33.15B","29.5B","31.63B","27.6B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","38.55B","39.94B","41.82B","44.88B","47.03B"]
["Property, Plant & Equipment - Gross","95.07B","97.99B","101.11B","105.55B","109.1B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","56.52B","58.05B","59.29B","60.67B","62.07B"]
["Total Investments and Advances","15.37B","14.03B","12.4B","12.92B","12.32B"]
["Other Long-Term Investments","10.39B","9.9B","7.9B","8.09B","7.5B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","22.97B","37.45B","37.13B","36.7B","36.45B"]
["Net Goodwill","14.1B","24.39B","24.39B","24.35B","24.35B"]
["Net Other Intangibles","8.87B","13.06B","12.75B","12.36B","12.1B"]
["Other Assets","1.12B","1.19B","688M","743M","1.01B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","122.11B","127.09B","123.25B","128.6B","125.97B"]
["Assets - Total - Growth","-",4.0800000000000003E-2,-3.0200000000000001E-2,4.3400000000000001E-2,-2.0400000000000001E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","4.13B","4.14B","1.78B","3.84B","3.51B"]
["Short Term Debt","4.13B","4.14B","37M","3.84B","3.51B"]
["Current Portion of Long Term Debt","-","-","1.74B","-","-"]
["Accounts Payable","3.67B","3.55B","2.93B","4.42B","4.14B"]
["Accounts Payable Growth","-",-3.1899999999999998E-2,-0.17610000000000001,0.50790000000000002,-6.1600000000000002E-2]
["Income Tax Payable","-","-","1.39B","-","-"]
["Other Current Liabilities","10.98B","12.99B","11.33B","11.7B","9.92B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","8.65B","10.19B","6.1B","9.59B","7.32B"]
["Total Current Liabilities","18.78B","20.69B","17.42B","19.96B","17.57B"]
["Long-Term Debt","28.73B","28.37B","25.9B","25.57B","25.29B"]
["Long-Term Debt excl. Capitalized Leases","28.73B","28.37B","25.9B","25.57B","25.29B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","1.56B","-","-"]
["Deferred Taxes","1.75B","2.15B","2.21B","582M","640M"]
["Deferred Taxes - Credit","2.5B","2.94B","3.05B","1.56B","1.67B"]
["Deferred Taxes - Debit","753M","789M","840M","982M","1.03B"]
["Other Liabilities","3.47B","4.15B","6.31B","11.34B","11.4B"]
["Other Liabilities (excl. Deferred Income)","3.47B","4.15B","6.31B","8.86B","9.01B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","53.48B","56.15B","54.23B","58.43B","55.93B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.438,0.44180000000000003,0.44,0.45440000000000003,0.44390000000000002]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","68.63B","70.94B","69.02B","70.17B","70.05B"]
["Common Stock Par/Carry Value","25.78B","26.55B","26.07B","26.43B","25.47B"]
["Retained Earnings","41.67B","42.78B","42.08B","44.42B","45.67B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(11M)","(6M)","(9M)","(52M)","(43M)"]
["Unrealized Gain/Loss Marketable Securities","2.17B","2.57B","1.73B","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.56200000000000006,0.55820000000000003,0.56000000000000005,0.54559999999999997,0.55610000000000004]
["Total Shareholders' Equity","68.63B","70.94B","69.02B","70.17B","70.05B"]
["Total Shareholders' Equity / Total Assets",0.56200000000000006,0.55820000000000003,0.56000000000000005,0.54559999999999997,0.55610000000000004]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","68.63B","70.94B","69.02B","70.17B","70.05B"]
["Liabilities & Shareholders' Equity","122.11B","127.09B","123.25B","128.6B","125.97B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:01 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.05]
[-27.87]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.19]
[0.06]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"INTC Cash Qtr","index":174,"n_rows":367,"n_cols":7,"rows_kept":367,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Intel Corp."]
["NASDAQ: INTC"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Intel Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:00 p.m."]
[]
["INTC"]
["/quotes/zigman/20392/composite"]
[]
["$"]
[]
[48.33]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 635,604"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20392/composite"]
[]
["Today's close"]
[]
[48.24]
[]
[48.42]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[47.92]
[]
[48.56]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[34.93]
[]
[57.6]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Intel Corp."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","2.81B","4.52B","(687M)","4.45B","5.01B"]
["Net Income Growth","-",0.60829999999999995,-1.1520999999999999,7.4832999999999998,0.1239]
["Depreciation, Depletion & Amortization","1.99B","2.06B","2.14B","2.2B","2.12B"]
["Depreciation and Depletion","1.68B","1.69B","1.76B","1.81B","1.73B"]
["Amortization of Intangible Assets","313M","365M","378M","390M","392M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","595M","(237M)","978M","1M","92M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(230M)","(516M)","(233M)","(210M)","132M"]
["Funds from Operations","5.16B","5.82B","2.2B","6.44B","7.35B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(454M)","446M","5.04B","(157M)","61M"]
["Receivables","(513M)","(510M)","347M","102M","267M"]
["Accounts Payable","237M","(254M)","20M","73M","201M"]
["Other Assets/Liabilities","175M","1.14B","4.25B","1.07B","(623M)"]
["Net Operating Cash Flow","4.71B","6.26B","7.24B","6.28B","7.41B"]
["Net Operating Cash Flow Growth","-",0.33079999999999998,0.156,-0.13220000000000001,0.1797]
["Net Operating Cash Flow / Sales",0.31879999999999997,0.38790000000000002,0.42459999999999998,0.3911,0.437]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(2.66B)","(2.98B)","(4.07B)","(2.91B)","(4.53B)"]
["Capital Expenditures (Fixed Assets)","(2.78B)","(2.98B)","(4.07B)","(2.91B)","(4.53B)"]
["Capital Expenditures (Other Assets)","115M","-","-","-","-"]
["Capital Expenditures Growth","-",-0.1187,-0.3659,0.2848,-0.55669999999999997]
["Capital Expenditures / Sales",-0.1804,-0.1845,-0.23860000000000001,-0.18110000000000001,-0.2671]
["Net Assets from Acquisitions","(3M)","(14.5B)","-","-","-"]
["Sale of Fixed Assets & Businesses","-","2.2B","-","-","-"]
["Purchase/Sale of Investments","263M","8.02B","(834M)","(1.6B)","2.56B"]
["Purchase of Investments","(5.24B)","(2.02B)","(5.57B)","(6.26B)","(2.42B)"]
["Sale/Maturity of Investments","5.5B","10.03B","4.74B","4.65B","4.97B"]
["Other Uses","-","-","-","(277M)","232M"]
["Other Sources","41M","942M","(327M)","-","-"]
["Net Investing Cash Flow","(1.44B)","(6.32B)","(5.23B)","(4.79B)","(1.19B)"]
["Net Investing Cash Flow Growth","-",-3.3921999999999999,0.1719,8.3900000000000002E-2,0.751]
["Net Investing Cash Flow / Sales",-9.74E-2,-0.3911,-0.30669999999999997,-0.29820000000000002,-7.0300000000000001E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(1.29B)","(1.28B)","(1.28B)","(1.4B)","(1.4B)"]
["Common Dividends","(1.29B)","(1.28B)","(1.28B)","(1.4B)","(1.4B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1.2B)","(862M)","129M","(1.63B)","(3.86B)"]
["Repurchase of Common & Preferred Stk.","(1.28B)","(1.09B)","(4M)","(1.91B)","(3.89B)"]
["Sale of Common & Preferred Stock","77M","231M","133M","289M","31M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","77M","231M","133M","289M","31M"]
["Issuance/Reduction of Debt, Net","(447M)","(357M)","(6.58B)","1.82B","(993M)"]
["Change in Current Debt","(447M)","7M","-","2.14B","(151M)"]
["Change in Long-Term Debt","-","(364M)","(6.58B)","(327M)","(842M)"]
["Issuance of Long-Term Debt","-","638M","-","-","-"]
["Reduction in Long-Term Debt","-","(1B)","(6.58B)","(327M)","(842M)"]
["Other Funds","(161M)","(63M)","69M","(162M)","(905M)"]
["Other Uses","(334M)","(20M)","230M","(162M)","(905M)"]
["Other Sources","173M","(43M)","-","-","-"]
["Net Financing Cash Flow","3.48B","(2.56B)","(7.65B)","(1.37B)","(7.16B)"]
["Net Financing Cash Flow Growth","-",-1.7347999999999999,-1.9895,0.82069999999999999,-4.2187000000000001]
["Net Financing Cash Flow / Sales",0.23599999999999999,-0.1585,-0.44879999999999998,-8.5400000000000004E-2,-0.42209999999999998]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","6.75B","(2.61B)","(5.64B)","121M","(940M)"]
["Free Cash Flow","1.93B","3.29B","3.17B","3.37B","2.88B"]
["Free Cash Flow Growth","-",0.70299999999999996,-3.44E-2,6.3700000000000007E-2,-0.14549999999999999]
["Free Cash Flow Yield","-","-","-","-",2.3599999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:01 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.26]
[-27.66]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.21]
[0.08]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"JNJ Income St","index":175,"n_rows":358,"n_cols":7,"rows_kept":358,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Johnson & Johnson"]
["NYSE: JNJ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Johnson & Johnson"]
[]
["Market closed"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["JNJ"]
["/quotes/zigman/230812/composite"]
[]
["$"]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.26m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230812/composite"]
[]
["Previous close"]
[]
[134.94999999999999]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[133.97]
[]
[135]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[118.62]
[]
[148.32]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Johnson & Johnson"]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","71.26B","74.33B","70.2B","71.94B","76.48B"]
["Sales Growth","-",4.3099999999999999E-2,-5.5599999999999997E-2,2.47E-2,6.3200000000000006E-2]
["Cost of Goods Sold (COGS) incl. D&A","22.41B","22.95B","21.58B","21.64B","25.11B"]
["COGS excluding D&A","18.31B","19.06B","17.83B","17.88B","19.47B"]
["Depreciation & Amortization Expense","4.1B","3.9B","3.75B","3.75B","5.64B"]
["Depreciation","2.74B","2.5B","2.55B","2.55B","2.64B"]
["Amortization of Intangibles","1.36B","1.4B","1.2B","1.2B","3B"]
["COGS Growth","-",2.41E-2,-5.9799999999999999E-2,2.8E-3,0.16039999999999999]
["Gross Income","48.85B","51.38B","48.62B","50.3B","51.37B"]
["Gross Income Growth","-",5.1799999999999999E-2,-5.3699999999999998E-2,3.4500000000000003E-2,2.1399999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.67169999999999996,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","30.03B","30.46B","30.26B","28.95B","31.81B"]
["Research & Development","8.2B","8.5B","9.05B","9.01B","10.39B"]
["Other SG&A","21.83B","21.95B","21.2B","19.95B","21.42B"]
["SGA Growth","-",1.4200000000000001E-2,-6.6E-3,-4.3099999999999999E-2,9.8799999999999999E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","3.76B","2.41B","1.68B","1.58B","3.39B"]
["EBIT after Unusual Expense","15.07B","18.52B","16.69B","19.77B","16.18B"]
["Non Operating Income/Expense","787M","2.49B","2.92B","438M","2.13B"]
["Non-Operating Interest Income","74M","67M","128M","368M","385M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","472M","518M","552M","763M","1.02B"]
["Interest Expense Growth","-",9.7500000000000003E-2,6.5600000000000006E-2,0.38219999999999998,0.33289999999999997]
["Gross Interest Expense","577M","633M","654M","865M","1.11B"]
["Interest Capitalized","105M","115M","102M","102M","94M"]
["Pretax Income","15.47B","20.56B","19.2B","19.8B","17.67B"]
["Pretax Income Growth","-",0.3291,-6.6500000000000004E-2,3.1600000000000003E-2,-0.1076]
["Pretax Margin","-","-","-","-",0.2311,"NA"]
["Income Tax","1.64B","4.24B","3.79B","3.26B","16.37B"]
["Income Tax - Current Domestic","594M","2.63B","2.75B","1.9B","11.97B"]
["Income Tax - Current Foreign","1.65B","1.17B","1.31B","1.71B","2B"]
["Income Tax - Deferred Domestic","(251M)","(258M)","37M","294M","(1.96B)"]
["Income Tax - Deferred Foreign","(356M)","699M","(307M)","(635M)","4.36B"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","13.83B","16.32B","15.41B","16.54B","1.3B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","13.83B","16.32B","15.41B","16.54B","1.3B"]
["Net Income Growth","-",0.1802,-5.6000000000000001E-2,7.3400000000000007E-2,-0.9214]
["Net Margin Growth","-","-","-","-",1.7000000000000001E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","13.83B","16.32B","15.41B","16.54B","1.3B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","13.83B","16.32B","15.41B","16.54B","1.3B"]
["EPS (Basic)",4.92,5.8,5.56,6.04,0.48]
["EPS (Basic) Growth","-",0.1789,-4.1399999999999999E-2,8.6300000000000002E-2,-0.92049999999999998]
["Basic Shares Outstanding","2.81B","2.82B","2.77B","2.74B","2.69B"]
["EPS (Diluted)",4.8099999999999996,5.7,5.48,5.93,0.47]
["EPS (Diluted) Growth","-",0.185,-3.8600000000000002E-2,8.2100000000000006E-2,-0.92069999999999996]
["Diluted Shares Outstanding","2.88B","2.86B","2.81B","2.79B","2.75B"]
["EBITDA","22.93B","24.82B","22.11B","25.1B","25.21B"]
["EBITDA Growth","-",8.2699999999999996E-2,-0.10920000000000001,0.13519999999999999,4.1000000000000003E-3]
["EBITDA Margin","-","-","-","-",0.3296,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:01 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.39]
[-27.53]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.24]
[0.11]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"JNJ Balance Sheet","index":176,"n_rows":386,"n_cols":7,"rows_kept":386,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Johnson & Johnson"]
["NYSE: JNJ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Johnson & Johnson"]
[]
["Market closed"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["JNJ"]
["/quotes/zigman/230812/composite"]
[]
["$"]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.27m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230812/composite"]
[]
["Previous close"]
[]
[134.94999999999999]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[133.97]
[]
[135]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[118.62]
[]
[148.32]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Johnson & Johnson"]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","29.21B","33.09B","38.38B","41.91B","18.3B"]
["Cash Only","20.93B","14.52B","13.73B","18.97B","17.82B"]
["Short-Term Investments","8.28B","18.57B","24.64B","22.94B","472M"]
["Cash & Short Term Investments Growth","-",0.13300000000000001,0.1598,9.1999999999999998E-2,-0.56340000000000001]
["Cash & ST Investments / Total Assets",0.22009999999999999,0.25240000000000001,0.28770000000000001,0.29680000000000001,0.1163]
["Total Accounts Receivable","11.71B","10.99B","10.73B","11.7B","13.49B"]
["Accounts Receivables, Net","11.71B","10.99B","10.73B","11.7B","13.49B"]
["Accounts Receivables, Gross","12.05B","11.26B","11B","11.95B","13.78B"]
["Bad Debt/Doubtful Accounts","(333M)","(275M)","(268M)","(252M)","(291M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-6.2199999999999998E-2,-2.2800000000000001E-2,8.9899999999999994E-2,0.15310000000000001]
["Accounts Receivable Turnover",6.08,6.77,6.54,6.15,5.67]
["Inventories","7.88B","8.18B","8.05B","8.14B","8.77B"]
["Finished Goods","4.04B","4.51B","4.88B","5.01B","5.31B"]
["Work in Progress","2.61B","2.46B","2.24B","2.19B","2.32B"]
["Raw Materials","1.22B","1.21B","936M","952M","1.14B"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","7.61B","7.05B","3.05B","3.28B","2.54B"]
["Miscellaneous Current Assets","7.61B","7.05B","3.05B","3.28B","2.54B"]
["Total Current Assets","56.41B","59.31B","60.21B","65.03B","43.09B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","16.71B","16.13B","15.91B","15.91B","17.01B"]
["Property, Plant & Equipment - Gross","37.13B","36.69B","36.65B","37.77B","41.47B"]
["Buildings","10.42B","10.05B","9.83B","10.11B","11.24B"]
["Land & Improvements","885M","833M","780M","753M","829M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","20.42B","20.56B","20.74B","21.86B","24.46B"]
["Total Investments and Advances","333M","679M","1.49B","1.21B","751M"]
["Other Long-Term Investments","333M","679M","1.49B","1.21B","751M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","50.75B","49.05B","47.39B","49.68B","85.13B"]
["Net Goodwill","22.8B","21.83B","21.63B","22.81B","31.91B"]
["Net Other Intangibles","27.95B","27.22B","25.76B","26.88B","53.23B"]
["Other Assets","4.62B","2.55B","2.92B","3.23B","4.22B"]
["Tangible Other Assets","2.25B","2.32B","2.66B","3B","3.69B"]
["Total Assets","132.68B","131.12B","133.41B","141.21B","157.3B"]
["Assets - Total - Growth","-",-1.18E-2,1.7500000000000002E-2,5.8400000000000001E-2,0.114]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","4.85B","3.64B","7B","4.68B","3.91B"]
["Short Term Debt","3.08B","3.63B","4.9B","2.98B","2.41B"]
["Current Portion of Long Term Debt","1.77B","7M","2.1B","1.7B","1.5B"]
["Accounts Payable","6.27B","7.63B","6.67B","6.92B","7.31B"]
["Accounts Payable Growth","-",0.21820000000000001,-0.12640000000000001,3.7499999999999999E-2,5.67E-2]
["Income Tax Payable","770M","500M","750M","971M","1.85B"]
["Other Current Liabilities","13.79B","13.31B","13.33B","13.71B","17.47B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","2.79B","2.75B","2.47B","2.68B","2.95B"]
["Miscellaneous Current Liabilities","10.99B","10.56B","10.85B","11.04B","14.51B"]
["Total Current Liabilities","25.68B","25.09B","27.75B","26.29B","30.54B"]
["Long-Term Debt","13.33B","15.12B","12.86B","22.44B","30.68B"]
["Long-Term Debt excl. Capitalized Leases","13.33B","15.12B","12.86B","22.44B","30.68B"]
["Non-Convertible Debt","13.33B","15.12B","12.86B","22.44B","30.68B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","7.78B","9.97B","8.85B","9.62B","10.07B"]
["Deferred Taxes","117M","(242M)","(2.93B)","(3.24B)","1.26B"]
["Deferred Taxes - Credit","3.99B","3.15B","2.56B","2.91B","8.37B"]
["Deferred Taxes - Debit","3.87B","3.4B","5.49B","6.15B","7.11B"]
["Other Liabilities","7.85B","8.03B","10.24B","9.54B","17.49B"]
["Other Liabilities (excl. Deferred Income)","7.85B","8.03B","10.24B","9.54B","17.49B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","58.63B","61.37B","62.26B","70.79B","97.14B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.44190000000000002,0.46800000000000003,0.4667,0.50129999999999997,0.61760000000000004]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","74.05B","69.75B","71.15B","70.42B","60.16B"]
["Common Stock Par/Carry Value","3.12B","3.12B","3.12B","3.12B","3.12B"]
["Retained Earnings","89.49B","97.25B","103.88B","110.55B","101.79B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(202M)","(4.8B)","(8.44B)","(9.05B)","(7.35B)"]
["Unrealized Gain/Loss Marketable Securities","106M","257M","604M","411M","232M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(15.7B)","(19.89B)","(22.68B)","(28.35B)","(31.55B)"]
["Common Equity / Total Assets",0.55810000000000004,0.53200000000000003,0.5333,0.49869999999999998,0.38240000000000002]
["Total Shareholders' Equity","74.05B","69.75B","71.15B","70.42B","60.16B"]
["Total Shareholders' Equity / Total Assets",0.55810000000000004,0.53200000000000003,0.5333,0.49869999999999998,0.38240000000000002]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","74.05B","69.75B","71.15B","70.42B","60.16B"]
["Liabilities & Shareholders' Equity","132.68B","131.12B","133.41B","141.21B","157.3B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:01 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.46]
[-27.46]
[-1.1000000000000001E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.25]
[0.12]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"JNJ Cash Flow","index":177,"n_rows":367,"n_cols":7,"rows_kept":367,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Johnson & Johnson"]
["NYSE: JNJ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Johnson & Johnson"]
[]
["Market closed"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 3:59 p.m."]
[]
["JNJ"]
["/quotes/zigman/230812/composite"]
[]
["$"]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 3.27m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230812/composite"]
[]
["Previous close"]
[]
[134.94999999999999]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[133.97]
[]
[135]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[118.62]
[]
[148.32]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Johnson & Johnson"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","13.83B","16.32B","15.41B","16.54B","1.3B"]
["Net Income Growth","-",0.1802,-5.6000000000000001E-2,7.3400000000000007E-2,-0.9214]
["Depreciation, Depletion & Amortization","4.1B","3.9B","3.75B","3.75B","5.64B"]
["Depreciation and Depletion","2.74B","2.5B","2.55B","2.55B","2.64B"]
["Amortization of Intangible Assets","1.36B","1.4B","1.2B","1.2B","3B"]
["Deferred Taxes & Investment Tax Credit","(607M)","441M","(270M)","(341M)","2.41B"]
["Deferred Taxes","(607M)","441M","(270M)","(341M)","2.41B"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","1.03B","(1.12B)","(945M)","587M","467M"]
["Funds from Operations","18.36B","19.54B","17.94B","20.54B","9.82B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(941M)","(1.07B)","1.34B","(1.77B)","11.24B"]
["Receivables","(632M)","(247M)","(433M)","(1.07B)","(633M)"]
["Accounts Payable","1.82B","955M","(3M)","656M","2.73B"]
["Other Assets/Liabilities","(1.51B)","(654M)","2.22B","(1.12B)","8.57B"]
["Net Operating Cash Flow","17.41B","18.47B","19.28B","18.77B","21.06B"]
["Net Operating Cash Flow Growth","-",6.0699999999999997E-2,4.3700000000000003E-2,-2.6599999999999999E-2,0.122]
["Net Operating Cash Flow / Sales",0.24440000000000001,0.2485,0.27460000000000001,0.26090000000000002,0.27529999999999999]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(3.6B)","(3.71B)","(3.46B)","(3.23B)","(3.28B)"]
["Capital Expenditures (Fixed Assets)","(3.6B)","(3.71B)","(3.46B)","(3.23B)","(3.28B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-3.3099999999999997E-2,6.7599999999999993E-2,6.8400000000000002E-2,-1.6400000000000001E-2]
["Capital Expenditures / Sales",-5.04E-2,-0.05,-4.9299999999999997E-2,-4.48E-2,-4.2900000000000001E-2]
["Net Assets from Acquisitions","(835M)","(2.13B)","(954M)","(4.51B)","(35.15B)"]
["Sale of Fixed Assets & Businesses","458M","4.63B","3.46B","1.27B","1.83B"]
["Purchase/Sale of Investments","(865M)","(10.79B)","(6.68B)","1.83B","21.96B"]
["Purchase of Investments","(18.92B)","(34.91B)","(40.83B)","(33.95B)","(6.15B)"]
["Sale/Maturity of Investments","18.06B","24.12B","34.15B","35.78B","28.12B"]
["Other Uses","(266M)","(299M)","(103M)","(123M)","(234M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(5.1B)","(12.31B)","(7.74B)","(4.76B)","(14.87B)"]
["Net Investing Cash Flow Growth","-",-1.4113,0.37140000000000001,0.38450000000000001,-2.1229]
["Net Investing Cash Flow / Sales",-7.1599999999999997E-2,-0.16550000000000001,-0.11020000000000001,-6.6199999999999995E-2,-0.19439999999999999]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(7.29B)","(7.77B)","(8.17B)","(8.62B)","(8.94B)"]
["Common Dividends","(7.29B)","(7.77B)","(8.17B)","(8.62B)","(8.94B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(889M)","(5.34B)","(4B)","(7.79B)","(5.3B)"]
["Repurchase of Common & Preferred Stk.","(3.54B)","(7.12B)","(5.29B)","(8.98B)","(6.36B)"]
["Sale of Common & Preferred Stock","2.65B","1.78B","1.3B","1.19B","1.06B"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","2.65B","1.78B","1.3B","1.19B","1.06B"]
["Issuance/Reduction of Debt, Net","2.03B","850M","1.38B","7.88B","6.75B"]
["Change in Current Debt","14M","596M","1.37B","(1.91B)","(461M)"]
["Change in Long-Term Debt","2.01B","254M","7M","9.78B","7.22B"]
["Issuance of Long-Term Debt","3.61B","2.1B","75M","12B","8.99B"]
["Reduction in Long-Term Debt","(1.59B)","(1.84B)","(68M)","(2.22B)","(1.78B)"]
["Other Funds","56M","-","(57M)","(15M)","(188M)"]
["Other Uses","-","-","(57M)","(15M)","(188M)"]
["Other Sources","56M","-","-","-","-"]
["Net Financing Cash Flow","(6.09B)","(12.26B)","(10.85B)","(8.55B)","(7.67B)"]
["Net Financing Cash Flow Growth","-",-1.0127999999999999,0.1153,0.21160000000000001,0.1027]
["Net Financing Cash Flow / Sales",-8.5500000000000007E-2,-0.16489999999999999,-0.1545,-0.11890000000000001,-0.1003]
["Exchange Rate Effect","(204M)","(310M)","(1.49B)","(215M)","337M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","6.02B","(6.4B)","(791M)","5.24B","(1.15B)"]
["Free Cash Flow","13.82B","14.76B","15.82B","15.54B","17.78B"]
["Free Cash Flow Growth","-",6.7900000000000002E-2,7.1800000000000003E-2,-1.7399999999999999E-2,0.1439]
["Free Cash Flow Yield","-","-","-","-",2.3E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:01 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["3:40p"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["3:35p"]
[]
["Oil prices end lower, but score solid gains for the month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25959.8]
[-27.12]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.26]
[0.13]
[0]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"JNJ Summary","index":178,"n_rows":336,"n_cols":4,"rows_kept":336,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.27]
["+0.14(+0.00%)"]
["Dow 30"]
[25959.8]
["-27.12(-0.10%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1739.4]
["+7.05(+0.41%)"]
["Crude Oil"]
[69.91]
["-0.34(-0.48%)"]
["Gold"]
[1205.4000000000001]
["+0.40(+0.03%)"]
["Silver"]
[14.55]
["-0.04(-0.30%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Johnson & Johnson (JNJ)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["134.59-0.36 (-0.27%)"]
["At close: 3:59PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",134.94999999999999]
["Open",134.6]
["Bid","134.55 x 800"]
["Ask","134.56 x 800"]
["Day's Range","133.97 - 134.99"]
["52 Week Range","118.62 - 148.32"]
["Volume",3725234]
["Avg. Volume",6457656]
["Market Cap","361.073B"]
["Beta",0.6]
["PE Ratio (TTM)",267.57]
["EPS (TTM)",0.5]
["Earnings Date",43389]
["Forward Dividend & Yield","3.60 (2.67%)"]
["Ex-Dividend Date",43339]
["1y Target Est",143.35]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","361.07B"]
["Enterprise Value 3","375.98B"]
["Trailing P/E ",267.57]
["Forward P/E 1",15.67]
["PEG Ratio (5 yr expected) 1",2.14]
["Price/Sales (ttm)",4.4800000000000004]
["Price/Book (mrq)",5.74]
["Enterprise Value/Revenue 3",4.66]
["Enterprise Value/EBITDA 6",14.05]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43282]
["Profitability"]
["Profit Margin ",1.7000000000000001E-2]
["Operating Margin (ttm)",0.24440000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",0.08]
["Return on Equity (ttm)",2.0400000000000001E-2]
["Income Statement"]
["Revenue (ttm)","80.68B"]
["Revenue Per Share (ttm)",30.07]
["Quarterly Revenue Growth (yoy)",0.106]
["Gross Profit (ttm)","51.68B"]
["EBITDA ","26.76B"]
["Net Income Avi to Common (ttm)","1.37B"]
["Diluted EPS (ttm)",0.5]
["Quarterly Earnings Growth (yoy)",3.3000000000000002E-2]
["Balance Sheet"]
["Total Cash (mrq)","18.14B"]
["Total Cash Per Share (mrq)",6.76]
["Total Debt (mrq)","32.08B"]
["Total Debt/Equity (mrq)",51.01]
["Current Ratio (mrq)",1.65]
["Book Value Per Share (mrq)",23.45]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","22.06B"]
["Levered Free Cash Flow (ttm)","17.97B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.6]
["52-Week Change 3",2.9899999999999999E-2]
["S&P500 52-Week Change 3",0.1714]
["52 Week High 3",148.32]
["52 Week Low 3",118.62]
["50-Day Moving Average 3",131.24]
["200-Day Moving Average 3",127.75]
["Share Statistics"]
["Avg Vol (3 month) 3","6.46M"]
["Avg Vol (10 day) 3","5.44M"]
["Shares Outstanding 5","2.68B"]
["Float ","2.67B"]
["% Held by Insiders 1",6.9999999999999999E-4]
["% Held by Institutions 1",0.68779999999999997]
["Shares Short (Aug 15, 2018) 4","14.03M"]
["Short Ratio (Aug 15, 2018) 4",2.2200000000000002]
["Short % of Float (Aug 15, 2018) 4",5.1999999999999998E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",5.1999999999999998E-3]
["Shares Short (prior month Jul 13, 2018) 4","16.69M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",3.6]
["Forward Annual Dividend Yield 4",2.6700000000000002E-2]
["Trailing Annual Dividend Rate 3",3.42]
["Trailing Annual Dividend Yield 3",2.53E-2]
["5 Year Average Dividend Yield 4",2.69]
["Payout Ratio 4",6.5769000000000002]
["Dividend Date 3",43354]
["Ex-Dividend Date 4",43339]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",37055]
["The Wall Street Journal•4 hours ago"]
["[$$] Johnson & Johnson Heads Health Care List in Management Top 250"]
["took the top spot among health-care and life-sciences companies in the Management Top 250. The New Brunswick, N.J., company was No. 4 overall, lifted in particular by its scores in innovation, social responsibility, and employee engagement and development. In those three areas of management effectiveness, J&J scored in the top 1% of all companies analyzed for the ranking."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["Zacks•6 hours ago"]
["Pharma Stock Roundup: Approval of NVS & ABBV Cancer Drugs, MRK's HIV Drug in Focus"]
["Novartis (NVS) & AbbVie (ABBV) get cancer approvals. Merck (MRK) gets FDA nod for two new HIV medicines."]
["Reuters•8 hours ago"]
["From Unilever to Ford, companies in Venezuela cling on by cutting products"]
["CARACAS/VALENCIA, Venezuela (Reuters) - Unilever's factory in the outskirts of the northern Venezuelan city of Valencia once bustled with activity as it produced everything from soap to toothpaste for one of South America's wealthiest economies. Now, with Venezuela struggling with a fifth year of recession and its economy wracked by hyperinflation, there are few signs of activity. The Anglo-Dutch conglomerate has quietly scaled back its output in the crisis-stricken oil-producing nation to a single product - Tio Rico ice cream - produced in Valencia and at another plant in Barquisimeto, some 90 miles (145 km) to the west."]
["Reuters•9 hours ago"]
["From Unilever to Ford, companies in Venezuela cling on by cutting products"]
["CARACAS/VALENCIA, Venezuela, Aug 31 (Reuters) - Unilever's factory in the outskirts of the northern Venezuelan city of Valencia once bustled with activity as it produced everything from soap to toothpaste for one of South America's wealthiest economies. Now, with Venezuela struggling with a fifth year of recession and its economy wracked by hyperinflation, there are few signs of activity. The Anglo-Dutch conglomerate has quietly scaled back its output in the crisis-stricken oil-producing nation to a single product - Tio Rico ice cream - produced in Valencia and at another plant in Barquisimeto, some 90 miles (145 km) to the west."]
[]
["Market Realist•23 hours ago"]
["Pfizer’s Quarterly Revenues and Estimates for 2018"]
["Pfizer (PFE) reported revenues of ~$13.5 billion during the second quarter. The company reported 4.0% growth in its YoY (year-over-year) revenues compared to ~$12.9 billion during the second quarter of 2017."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Market Realist•yesterday"]
["Pfizer’s Developments in August"]
["Pfizer’s (PFE) Innovative Health business is focused on developing and commercializing medicines, vaccines, and consumer healthcare products. Pfizer’s Established Health business includes legacy brands, generic products, research and development, and its contract manufacturing business. The chart below summarizes a few of Pfizer’s recent developments."]
[]
["Market Realist•yesterday"]
["Pfizer’s Stock Performance in August"]
["Pfizer (PFE) is a research-based biopharmaceutical company that operates two business segments—Innovative Health and Essential Health. The chart below compares the changes in analysts’ recommendations for Pfizer stock since January."]
[]
["Motley Fool•yesterday"]
["Why K2M Group Holdings, Inc. Acquired a Higher Price Today"]
["Stryker is buying the medical device maker. Here's what investors need to know."]
[]
["Motley Fool•yesterday"]
["Better Buy: Johnson & Johnson vs. Merck"]
["Which healthcare leader is the smarter buy?"]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
["Reuters•2 days ago"]
["Morning News Call - India, August 30"]
["To access the newsletter, click on the link: http://share.thomsonreuters.com/assets/newsletters/Indiamorning/MNC_IN_08302018.pdf If you would like to receive this newsletter via email, please register ..."]
[]
["Market Realist•2 days ago"]
["Alcon Voluntarily Withdraws CyPass Micro-Stent from Global Market"]
["Alcon, Novartis AG’s (NVS) eye care business, includes surgical products and vision care products. On August 29, Alcon announced that it had voluntarily withdrawn the CyPass Micro-Stent on a global basis, effective immediately."]
[]
["Market Realist•2 days ago"]
["European Commission Approves Novartis’s Tafinlar/Mekinist Combo"]
["Novartis (NVS) announced on August 29 that the European Commission had approved the combination of its drugs Tafinlar (dabrafenib) and Mekinist (trametinib) for the treatment of patients with stage III BRAF V600 mutation-positive melanoma. This was the third approval in Europe for the Tafinlar and Mekinist combination for the treatment of various tumor types."]
["InvestorPlace•2 days ago"]
["What Is Implied Volatility And Why Should Investors Care About It?"]
["Implied volatility can be a confusing concept for investors who are just starting to trade options. While the idea of volatility is easy to understand, trying to estimate it is more difficult.  However, making the effort to learn about implied volatility is worthwhile because understanding the concept can help investors determine the likely behavior of stocks over time and decide whether the prices of stock options are attractive. What Is Implied Volatility?"]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous 0% APR Card Tops The Market In Illinois"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Market Realist•2 days ago"]
["Novartis’s Alcon in Q2 2018"]
["Alcon, Novartis’s (NVS) eye care business, includes surgical products and vision care products. It reported a 7% growth YoY (year-over-year) in revenues to ~$1.82 billion during Q2 2018 compared to ~$1.71 billion during the second quarter of 2017. Growth includes a 5% increase in operating revenues and a 2% favorable impact of foreign exchange."]
["Investopedia•2 days ago"]
["Active Traders Remain Bullish on Healthcare"]
["As sectors that are traditionally considered risky continue to be plagued with heightened volatility, the healthcare sector as a group has managed to continue its trend higher. In this article, we'll analyze several charts from across the healthcare sector and try to pinpoint how traders will look to position themselves over the weeks to come. Based on the number of trading opportunities that have started to pop up on common technical scans, it appears as though the healthcare sector is proportionately outperforming the other sectors."]
["Barrons.com•2 days ago"]
["[$$] Portola Pharmaceuticals Director Scores With Stock Purchase"]
["Jeffrey Bird, a longtime director at Portola Pharmaceuticals, placed a big bet last week that the biotech’s stock would rebound. From Aug. 21 through Aug. 23, Bird bought a total of 390,000 Portola (PTLA) shares for $10 million, or about $25.84 each, according to a filing he made with the Securities and Exchange Commission. Bird and Portola didn’t respond to calls seeking comment on the stock purchases."]
["Reuters•3 days ago"]
["Indian panel wants Johnson & Johnson to pay compensation over recalled implants"]
["A government panel has recommended that Johnson & Johnson (J&J) pay compensation of at least $28,500 to each Indian patient who suffered from artificial hip implants the U.S. healthcare firm recalled eight years ago. In India, J&J paid $2 million to patients for repeat surgeries and about $250,000 in related diagnostic costs under its ASR reimbursement program, but the panel criticized the company for offering no compensation. \"The fact remains that no compensation ever has been made by the firm in India to any patient,\" the panel said in a 118-page report released late on Tuesday."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["Reuters•3 days ago"]
["Indian panel wants Johnson & Johnson to pay compensation over recalled implants"]
["A government panel has recommended that Johnson & Johnson (J&J) pay compensation of at least $28,500 to each Indian patient who suffered from artificial hip implants the U.S. healthcare firm recalled eight years ago. In India, J&J paid $2 million to patients for repeat surgeries and about $250,000 in related diagnostic costs under its ASR reimbursement programme, but the panel criticized the company for offering no compensation. \"The fact remains that no compensation ever has been made by the firm in India to any patient,\" the panel said in a 118-page report released late on Tuesday."]
["CNBC•3 days ago"]
["Ketamine is becoming a popular treatment for depression, but it acts like an opioid, study suggests"]
["Ketamine is emerging as a way to treat depression, but it appears to act like an opioid, Stanford researchers found. Clinics are cropping up around the country where people receive ketamine infusions. A handful of pharmaceutical companies, including Johnson & Johnson and Allergan, are using ketamine as inspiration for new prescription drugs to treat depression."]
["TheStreet.com•3 days ago"]
["New Rules for This Market: Cramer's 'Mad Money' Recap (Tues. 8/28/18)"]
["The stock market isn't always a friendly place, Jim Cramer told his Mad Money viewers Tuesday in a special episode dedicated to the rules of the road that will help every investor stay on course and avoid the most common mistakes. Cramer's first rule for individual investors was to always buy the stocks of best-of-breed companies. When shopping for a car, you always want the best you can afford, Cramer explained, but when it comes to stocks, the allure of penny stocks or the \"hot tip of the day,\" somehow seems to win out over logic and discipline."]
["Investopedia•3 days ago"]
["3 ETFs for Johnson & Johnson's Healthy Breakout"]
["Johnson & Johnson (NYSE: JNJ), one of the world's largest healthcare companies, has underperformed the broader market in 2018. The company's stock is down 3.66% year to date (YTD), while the Standard and Poor's 500 index (S&P 500) is up roughly 7%. David Katz, chief investment officer at Matrix Asset Advisors, told Reuters, \"We are much more upbeat about Johnson & Johnson today than we were six months ago."]
[]
["Sponsored"]
[]
["Energy Metal News"]
["News That Will Boost Your Investment In Lithium"]
["Lithium continues to be the top choice for investors and analysts alike. Stay focused and on top of the news for this sector by clicking here."]
[]
["Zacks•3 days ago"]
["Bayer's Blood Thinner Xarelto Fails in Line Extension Studies"]
["Bayer (BAYRY) and partner Johnson & Johnson's drug, Xarelto shows no significant difference when compared with placebo in two late-stage phase III studies."]
[]
["Motley Fool•3 days ago"]
["Why Yum China Holdings, Brooks Automation, and Geron Jumped Today"]
["Find out how potential M&A activity lifted some of these stocks."]
[]
["Market Realist•3 days ago"]
["Novartis’s Business Segments in Q2 2018"]
["Novartis AG (NVS) is a holding company providing pharmaceutical solutions. It classifies its business into the following three business segments: Innovative Medicines, the prescription medicines business Sandoz, the generics business Alcon, the eye care business"]
[]
["Market Realist•3 days ago"]
["Why Ionis Pharmaceuticals Stock Is Plummeting Today"]
["Ionis Pharmaceuticals (IONS) stock fell by around 15.3% in the morning trading session and reached ~$45.48 today. Yesterday, the company and its affiliate, Akcea Therapeutics (AKCA), received a complete response letter (or CRL) from the FDA for its new drug application of WAYLIVRA (volanesoren) for the familial chylomicronemia syndrome (or FCS) indication. Ionis Pharmaceuticals has not disclosed the reason for this CRL in its press release."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["PG",82.94,-0.47,-5.5999999999999999E-3]
["Procter & Gamble Company (The)"]
["MRK",68.569999999999993,0.03,4.0000000000000002E-4]
["Merck & Company, Inc. (new)"]
["KO",44.57,-0.38,-8.5000000000000006E-3]
["Coca-Cola Company (The)"]
["PFE",41.52,0.02,5.0000000000000001E-4]
["Pfizer, Inc."]
["XOM",80.13,-0.38,-4.7000000000000002E-3]
["Exxon Mobil Corporation"]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (20)"]
[]
["Current 134.59"]
["Average 143.35"]
["Low 119.00"]
["High 160.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"JNJ Mktw Sum","index":179,"n_rows":956,"n_cols":5,"rows_kept":956,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Johnson & Johnson"]
["NYSE: JNJ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Johnson & Johnson"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["JNJ"]
["/quotes/zigman/230812/composite"]
[]
["$"]
[]
[134.69]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 379,319"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230812/composite"]
[]
["Today's close"]
[]
[134.94999999999999]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[133.97]
[]
[135]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[118.62]
[]
[148.32]
[]
[]
[]
["Company Description"]
[]
["Johnson & Johnson is a holding company, which engages in the research and development, manufacture and sale of products in the health care field. It operates through the following segments: Consumer, Pharmaceutical, and Medical Devices. The Consumer segment includes products used in the baby care, o..."]
[]
["Johnson & Johnson is a holding company, which engages in the research and development, manufacture and sale of products in the health care field. It operates through the following segments: Consumer, Pharmaceutical, and Medical Devices. The Consumer segment includes products used in the baby care, oral care, beauty, over-the-counter pharmaceutical, women's health, and wound care markets. The Pharmaceutical segment focuses on therapeutic areas such as immunology, infectious diseases ad vaccines, neuroscience, oncology, cardiovascular and metabolism, and pulmonary hypertension. The Medical Devices segment offers products used in the orthopedic, surgery, cardiovascular, diabetes care, and eye health fields. The company was founded by Robert Wood Johnson I, James Wood Johnson and Edward Mead Johnson Sr. in 1886 and is headquartered in New Brunswick, NJ."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[286.94]
[]
["P/E Ratio (with extraordinary items)"]
[]
[267.49]
[]
["P/E Ratio (without extraordinary items)"]
[]
[297.27999999999997]
[]
["Price to Sales Ratio"]
[]
[5.0199999999999996]
[]
["Price to Book Ratio"]
[]
[6.23]
[]
["Price to Cash Flow Ratio"]
[]
[18.22]
[]
["Enterprise Value to EBITDA"]
[]
[15.12]
[]
["Enterprise Value to Sales"]
[]
[4.7300000000000004]
[]
["Total Debt to Enterprise Value"]
[]
[0.09]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[570754]
[]
["Income Per Employee"]
[]
[9701]
[]
["Receivables Turnover"]
[]
[6.07]
[]
["Total Asset Turnover"]
[]
[0.51]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.41]
[]
["Quick Ratio"]
[]
[1.1200000000000001]
[]
["Cash Ratio"]
[]
[0.6]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[67.17]
[]
["Operating Margin"]
[]
[25.58]
[]
["Pretax Margin"]
[]
[23.11]
[]
["Net Margin"]
[]
[1.7]
[]
["Return on Assets"]
[]
[0.87]
[]
["Return on Equity"]
[]
[1.99]
[]
["Return on Total Capital"]
[]
[1.35]
[]
["Return on Invested Capital"]
[]
[1.42]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[57.48]
[]
["Total Debt to Total Capital"]
[]
[36.5]
[]
["Total Debt to Total Assets"]
[]
[21.98]
[]
["Long-Term Debt to Equity"]
[]
[50.99]
[]
["Long-Term Debt to Total Capital"]
[]
[32.380000000000003]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Alex Gorsky",55,2003,"Group Chairman-Pharmaceuticals Business"]
["Mr. Joseph J. Wolk","-",2016,"Chief Financial Officer & Executive Vice President"]
["Mr. Joaquin Duato","-","-","Vice Chairman-Executive Committee"]
["Dr. Paulus Stoffels",57,2002,"Vice Chairman-Executive Committee"]
["Mr. Jorge S. Mesquita",57,"-","EBP & Worldwide Chairman Consumer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43339,"Michael E. Sneed",29000,"  Disposition at $134.8 per share. ",3909200]
[null,"EVP, Global Corp Aff & COO"]
[43339,"Michael E. Sneed",29000,"  Derivative/Non-derivative trans. at $58.33 per share. ",1691570]
[null,"EVP, Global Corp Aff & COO"]
[43146,"Paulus Stoffels",155342,"  Disposition at $129.86 per share. ",20172712]
[null,"Exec VP, Chief Scientific Off"]
[43146,"Paulus Stoffels",155342,"  Derivative/Non-derivative trans. at $90.44 per share. ",14049130]
[null,"Exec VP, Chief Scientific Off"]
[43143,"Alex Gorsky",48962,"  Derivative/Non-derivative trans. at $129.51 per share. ",6341068]
[null,"Chairman, CEO"]
[43143,"Paulus Stoffels",19564,"  Derivative/Non-derivative trans. at $129.51 per share. ",2533733]
[null,"Exec VP, Chief Scientific Off"]
[43143,"Dominic J. Caruso",15652,"  Derivative/Non-derivative trans. at $129.51 per share. ",2027090]
[null,"Exec VP, Finance; CFO"]
[43143,"Michael H. Ullmann",9695,"  Derivative/Non-derivative trans. at $129.51 per share. ",1255599]
[null,"Exec VP, General Counsel"]
[43143,"Joaquin Duato",14486,"  Derivative/Non-derivative trans. at $129.51 per share. ",1876081]
[null,"Exec VP, WW Chair, Pharma"]
[43143,"Sandra E. Peterson",20819,"  Derivative/Non-derivative trans. at $129.51 per share. ",2696268]
[null,"Exec VP, Group WW Chairman"]
[43143,"Peter M. Fasolo",9471,"  Derivative/Non-derivative trans. at $129.51 per share. ",1226589]
[null,"Exec VP, Chief HR Officer"]
[43143,"Ronald A. Kapusta",697,"  Derivative/Non-derivative trans. at $129.51 per share. ",90268]
[null,"Controller, CAO"]
[43143,"Alex Gorsky",29849,"  Award at $0 per share. ",0]
[null,"Chairman, CEO"]
[43143,"Paulus Stoffels",11927,"  Award at $0 per share. ",0]
[null,"Exec VP, Chief Scientific Off"]
[43143,"Dominic J. Caruso",9542,"  Award at $0 per share. ",0]
[null,"Exec VP, Finance; CFO"]
[43143,"Michael H. Ullmann",5358,"  Award at $0 per share. ",0]
[null,"Exec VP, General Counsel"]
[43143,"Joaquin Duato",8831,"  Award at $0 per share. ",0]
[null,"Exec VP, WW Chair, Pharma"]
[43143,"Sandra E. Peterson",10301,"  Award at $0 per share. ",0]
[null,"Exec VP, Group WW Chairman"]
[43143,"Peter M. Fasolo",5247,"  Award at $0 per share. ",0]
[null,"Exec VP, Chief HR Officer"]
[43143,"Ronald A. Kapusta",649,"  Award at $0 per share. ",0]
[null,"Controller, CAO"]
[43143,"Alex Gorsky",82913,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Chairman, CEO"]
[43143,"Paulus Stoffels",33130,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, Chief Scientific Off"]
[43143,"Dominic J. Caruso",26504,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, Finance; CFO"]
[43143,"Michael H. Ullmann",14882,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, General Counsel"]
[43143,"Joaquin Duato",24530,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, WW Chair, Pharma"]
[43143,"Sandra E. Peterson",28612,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, Group WW Chairman"]
[43143,"Peter M. Fasolo",14574,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, Chief HR Officer"]
[43143,"Ronald A. Kapusta",1801,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Controller, CAO"]
[43140,"Alex Gorsky",13231,"  Derivative/Non-derivative trans. at $128.18 per share. ",1695949]
[null,"Chairman, CEO"]
[43140,"Paulus Stoffels",4584,"  Derivative/Non-derivative trans. at $128.18 per share. ",587577]
[null,"Exec VP, Chief Scientific Off"]
[43140,"Dominic J. Caruso",3438,"  Derivative/Non-derivative trans. at $128.18 per share. ",440682]
[null,"Exec VP, Finance; CFO"]
[43140,"Michael H. Ullmann",2052,"  Derivative/Non-derivative trans. at $128.18 per share. ",263025]
[null,"Exec VP, General Counsel"]
[43140,"Joaquin Duato",3668,"  Derivative/Non-derivative trans. at $128.18 per share. ",470164]
[null,"Exec VP, WW Chair, Pharma"]
[43140,"Sandra E. Peterson",4950,"  Derivative/Non-derivative trans. at $128.18 per share. ",634491]
[null,"Exec VP, Group WW Chairman"]
[43140,"Peter M. Fasolo",2015,"  Derivative/Non-derivative trans. at $128.18 per share. ",258282]
[null,"Exec VP, Chief HR Officer"]
[43140,"Ronald A. Kapusta",795,"  Derivative/Non-derivative trans. at $128.18 per share. ",101903]
[null,"Controller, CAO"]
[43140,"Alex Gorsky",33165,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Chairman, CEO"]
[43140,"Paulus Stoffels",13252,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, Chief Scientific Off"]
[43140,"Dominic J. Caruso",10601,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, Finance; CFO"]
[43140,"Michael H. Ullmann",5953,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, General Counsel"]
[43140,"Joaquin Duato",9812,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, WW Chair, Pharma"]
[43140,"Sandra E. Peterson",11445,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, Group WW Chairman"]
[43140,"Peter M. Fasolo",5830,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, Chief HR Officer"]
[43140,"Ronald A. Kapusta",2702,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Controller, CAO"]
[43133,"Jorge S. Mesquita",17296,"  Derivative/Non-derivative trans. at $138.88 per share. ",2402068]
[null,"Exec VP, WW Chair, Consumer"]
[43133,"Jorge S. Mesquita",32688,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, WW Chair, Consumer"]
[43105,"Michael H. Ullmann",179,"  Gift at $0 per share. ",0]
[null,"Exec VP, General Counsel"]
[43073,"Alex Gorsky",7153,"  Gift at $0 per share. ",0]
[null,"Chairman, CEO"]
[43039,"Paulus Stoffels",34742,"  Derivative/Non-derivative trans. at $139.54 per share. ",4847898]
[null,"Exec VP, Chief Scientific Off"]
[43039,"Paulus Stoffels",75492,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec VP, Chief Scientific Off"]
[43032,"William David Perez",2400,"  Gift at $0 per share. ",0]
[null,"Director"]
[42940,"Paulus Stoffels",102692,"  Disposition at $133.14 per share. ",13672412]
[null,"Exec VP, Chief Scientific Off"]
[42940,"Paulus Stoffels",102692,"  Derivative/Non-derivative trans. at $72.54 per share. ",7449277]
[null,"Exec VP, Chief Scientific Off"]
["/news/latest/company/us/jnj"]
[]
["MarketWatch News on JNJ"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["Trump Today: President to host heads of Fiat Chrysler, Boeing at New Jersey club "]
[]
["1:18 p.m. Aug. 7, 2018"]
[]
["- Robert Schroeder"]
[]
["J&J adds Zarbee's to bolster consumer brands"]
[]
["1:33 p.m. July 30, 2018"]
[]
["- MarketWatch.com"]
[]
["PwC doing double duty as auditor and tax lobbyist"]
[]
["9:36 a.m. July 30, 2018"]
[]
["- Francine McKenna"]
[]
["FDA chief says pharmas use rebates to block biosimilar competition"]
[]
["10:28 a.m. July 19, 2018"]
[]
["- Yanchun Liu"]
[]
["Dow gains for 4th day in a row, Nasdaq logs record after earnings and Powell testimony"]
[]
["4:48 p.m. July 17, 2018"]
[]
["- Sara Sjolin"]
[]
["Buy Microsoft, not IBM â€” and find the winners in six other sectors"]
[]
["3:56 p.m. July 17, 2018"]
[]
["- Jeff Reeves"]
[]
["J&J's pharma business spurs sales growth"]
[]
["1:30 p.m. July 17, 2018"]
[]
["- MarketWatch.com"]
[]
["Weâ€™re in a â€˜buying stampede,â€™ so get ready for new highs, says veteran strategist"]
[]
["10:52 a.m. July 17, 2018"]
[]
["- Shawn Langlois"]
[]
["Johnson & Johnson shares rose 3.7% on Q2 earnings, revenue beats"]
[]
["10:25 a.m. July 17, 2018"]
[]
["- Emma Court"]
[]
["Trade war, tariffs and inflation will be the big worries this earnings season"]
[]
["7:08 a.m. July 17, 2018"]
[]
["- Tomi Kilgore"]
[]
["Johnson & Johnson shares down 2.2% premarket"]
[]
["6:50 a.m. July 17, 2018"]
[]
["- Ciara Linnane"]
[]
["Johnson & Johnson full-year FactSet EPS consensus $8.12; sales $81.424 bln"]
[]
["6:49 a.m. July 17, 2018"]
[]
["- Ciara Linnane"]
[]
["Johnson & Johnson now sees full-year adj. EPS $8.07 to $8.17"]
[]
["6:48 a.m. July 17, 2018"]
[]
["- Ciara Linnane"]
[]
["Johnson & Johnson now sees full-year sales $80.5 bln to $81.3 bln"]
[]
["6:48 a.m. July 17, 2018"]
[]
["- Ciara Linnane"]
[]
["Johnson & Johnson Q2 sales $20.8 bln, up 10.6%; FactSet consensus $20.4 bln"]
[]
["6:47 a.m. July 17, 2018"]
[]
["- Ciara Linnane"]
[]
["Johnson & Johnson Q2 adj. EPS $2.10; FactSet consensus $2.07"]
[]
["6:47 a.m. July 17, 2018"]
[]
["- Ciara Linnane"]
[]
["Johnson & Johnson Q2 EPS $1.45 vs. $1.40"]
[]
["6:47 a.m. July 17, 2018"]
[]
["- Ciara Linnane"]
[]
["Johnson & Johnson earnings: Time to talk about drug prices"]
[]
["2:18 p.m. July 16, 2018"]
[]
["- Emma Court"]
[]
["5 reasons to be cautious about this trendy skin-care companyâ€™s upcoming IPO"]
[]
["1:52 p.m. July 15, 2018"]
[]
["- Emma Court"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/jnj"]
[]
["Other News on JNJ"]
[]
["Emerson Electric: Dividend King With Recent 2-Year Growth"]
[]
["1:32 p.m. Today1:32 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Johnson & Johnson Heads Health Care List in Management Top 250"]
[]
["11:56 a.m. Today11:56 a.m. Aug. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Darzalex combo therapy OK'd in Europe for first-line multiple myeloma"]
[]
["8:56 a.m. Today8:56 a.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Stryker Agrees to Buy Spinal-Device Maker K2M "]
[]
["7:09 p.m. Aug. 30, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["THQ: A Defensive Healthcare Fund With A Nice Distribution Yield"]
[]
["6:08 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["FDA OKs two new HIV treatments from Merck"]
[]
["4:15 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Pfizerâ€™s Developments in August "]
[]
["2:06 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Pfizerâ€™s Quarterly Revenues and Estimates for 2018 "]
[]
["2:06 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Pfizerâ€™s Stock Performance in August "]
[]
["2:05 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["A Middle-Class Millennial's Personal Investment Portfolio And Rationale"]
[]
["1:16 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Why K2M Group Holdings, Inc. Acquired a Higher Price Today"]
[]
["11:36 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["How To Retire At 63 With A Measly Half-Million"]
[]
["10:24 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["3 Top Index Funds to Keep You in the Investing Game"]
[]
["8:52 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["Your Cancer Highlight: Just How Far Can Karyopharm Go?"]
[]
["8:00 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Better Buy: Johnson & Johnson vs. Merck"]
[]
["6:32 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["Retirement: The Future-Proof Portfolio For Young Investors Becomes 7 Months Old, New Position Opened"]
[]
["12:51 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["TSO3 Appoints Martin J. Madden to the Board of Directors"]
[]
["4:15 p.m. Aug. 29, 2018"]
[]
["- CNW Group"]
[]
["Alcon Voluntarily Withdraws CyPass Micro-Stent from Global Market "]
[]
["3:55 p.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["European Commission Approves Novartisâ€™s Tafinlar/Mekinist Combo "]
[]
["2:58 p.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["FDA updates on multifaceted plan to combat opioid crisis"]
[]
["12:44 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Johnson & Johnson"]
[]
["One Johnson & Johnson Plaza"]
[]
["New Brunswick, New Jersey 08933"]
[]
["Phone"]
[]
["1 7325240400"]
[]
["Industry"]
[]
["Pharmaceuticals"]
[]
["Sector"]
[]
["Health Care/Life Sciences"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$76.48B"]
[]
["Net Income"]
[]
["$1.30B"]
[]
["2017 Sales Growth"]
[]
[6.3E-2]
[]
["Employees"]
[]
[134000]
[]
["Annual Report for JNJ"]
[]
["/news/pressrelease/company/us/jnj"]
[]
["Press Releases on JNJ"]
[]
["Orally Disintegrating Tablet Market â€“ Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2018 - 2025"]
[]
["3:57 a.m. Today3:57 a.m. Aug. 31, 2018"]
[]
["- MarketersMedia"]
[]
["Actelion Submits Application to EMA Seeking Approval of OPSUMIT® (macitentan) for the Treatment of Chronic Thromboembolic Pulmonary Hypertension (CTEPH)"]
[]
["6:32 a.m. Aug. 30, 2018"]
[]
["- BusinessWire - BZX"]
[]
["TSO3 Appoints Martin J. Madden to the Board of Directors"]
[]
["4:15 p.m. Aug. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Global Systemic Psoriasis Therapeutics Market 2018-2022"]
[]
["8:09 a.m. Aug. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Medical Adhesives Market Size, Global Overview, Trending Value, Emerging Market Players, Regions Industry News, Research Methodology & Rapid Growth Till 2023"]
[]
["2:04 a.m. Aug. 29, 2018"]
[]
["- MarketersMedia"]
[]
["IT Enabled Healthcare Market is Expected to Get US$ 262 Billion By 2022"]
[]
["10:04 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Oncology Pharmaceuticals Market SWOT Analysis including key players Aventis Pharma Limited,Cipla Limited, Dr. Reddyâ€™s Laboratories Limited"]
[]
["2:24 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["UPDATE: Johnson & Johnson to Host Investor Conference Call on the Pharmaceutical Business"]
[]
["2:56 p.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Johnson & Johnson to Participate in the 2018 Morgan Stanley 16th Annual Global Healthcare Conference"]
[]
["9:59 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Anti-Osteoporosis Therapy and Fracture Healing Market will Exhibit a Steady 5.0% CAGR through 2026"]
[]
["9:10 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Global IoT medical devices market is projected to grow at a CAGR of 25.2%"]
[]
["8:36 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["U.S. FDA Approves IMBRUVICA® (ibrutinib) Plus Rituximab as First Non-Chemotherapy Combination Regimen for Patients with Waldenström's Macroglobulinemia, a Rare Blood Cancer"]
[]
["7:05 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Johnson & Johnson to Host Investor Conference Call on the Phase 3 MARINER and COMMANDER HF Studies for XARELTO®"]
[]
["5:32 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Janssen Announces Results from MARINER and COMMANDER HF Studies"]
[]
["5:19 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Medicated Personal Care Products Market To Tap In Global Demand Cues by Exhibiting A 20.30% CAGR Growth"]
[]
["7:28 a.m. Aug. 24, 2018"]
[]
["- Heraldkeeper"]
[]
["Insulin Delivery Devices Market Share, Trends and Leading Players By 2024"]
[]
["3:54 a.m. Aug. 24, 2018"]
[]
["- Heraldkeeper"]
[]
["Caldwell Cassady & Curry Helps Acantha Win $8.2 Million Patent Infringement Verdict Against Medical Device Giant DePuy Synthes"]
[]
["11:14 a.m. Aug. 23, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Minimally Invasive Surgical Instruments Market Size is Projected to be Around US$ 21 Billion by 2024"]
[]
["10:10 a.m. Aug. 23, 2018"]
[]
["- Heraldkeeper"]
[]
["ApoGen Biotechnologies Expands Series A Financing to $11 Million and Enhances Leadership Team"]
[]
["6:00 a.m. Aug. 23, 2018"]
[]
["- BusinessWire - BZX"]
[]
["The global medical device market is expected to reach an estimated $409.5 billion by 2023, and it is forecast to grow at a CAGR of 4.5% from 2018 to 2023"]
[]
["2:52 p.m. Aug. 22, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["4:01 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25961.29]
[-25.63]
[-1E-3]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.35]
[0.22]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"JNJ Mkwt Basic","index":180,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"JNJ Yahoo Gr","index":181,"n_rows":267,"n_cols":5,"rows_kept":267,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.4]
["+0.27(+0.01%)"]
["Dow 30"]
[25962.04]
["-24.88(-0.10%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1739.39]
["+7.03(+0.41%)"]
["Crude Oil"]
[69.91]
["-0.34(-0.48%)"]
["Gold"]
[1205.2]
["+0.20(+0.02%)"]
["Silver"]
[14.55]
["-0.05(-0.34%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.49%)"]
["Johnson & Johnson (JNJ)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["134.59-0.36 (-0.27%)"]
["At close: 3:59PM EDT"]
["134.69 +0.10 (0.07%)"]
["After hours: 4:01PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",134.94999999999999]
["Open",134.6]
["Bid","134.50 x 800"]
["Ask","134.50 x 800"]
["Day's Range","133.97 - 134.99"]
["52 Week Range","118.62 - 148.32"]
["Volume",3725234]
["Avg. Volume",6457656]
["Market Cap","361.073B"]
["Beta",0.6]
["PE Ratio (TTM)",267.57]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","3.60 (2.67%)"]
["Ex-Dividend Date",43339]
["1y Target Est",143.35]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",15,15,17,19]
["Avg. Estimate",2.0299999999999998,1.95,8.14,8.59]
["Low Estimate",1.97,1.88,8.11,7.91]
["High Estimate",2.09,2.02,8.2100000000000009,8.9700000000000006]
["Year Ago EPS",1.9,1.74,7.3,8.14]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",11,11,15,16]
["Avg. Estimate","19.99B","20.34B","81.2B","83.17B"]
["Low Estimate","19.71B","19.8B","80.6B","80.59B"]
["High Estimate","20.31B","21B","82.15B","85.27B"]
["Year Ago Sales","19.65B","20.2B","76.45B","81.2B"]
["Sales Growth (year/est)",1.7000000000000001E-2,7.0000000000000001E-3,6.2E-2,2.4E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",1.8,1.72,2.02,2.0699999999999998]
["EPS Actual",1.9,1.74,2.06,2.1]
["Difference",0.1,0.02,0.04,0.03]
["Surprise %",5.6000000000000001E-2,1.2E-2,0.02,1.4E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",2.0299999999999998,1.95,8.14,8.59]
["7 Days Ago",2.0299999999999998,1.95,8.14,8.59]
["30 Days Ago",2.0299999999999998,1.95,8.14,8.57]
["60 Days Ago",2.0299999999999998,1.97,8.1300000000000008,8.58]
["90 Days Ago",2.0299999999999998,1.96,8.1300000000000008,8.58]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days",1,"N/A",1,1]
["Up Last 30 Days",1,1,1,2]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A",1,"N/A","N/A"]
["Growth Estimates","JNJ","Industry","Sector","S&P 500"]
["Current Qtr.",6.8000000000000005E-2,"N/A","N/A",0.47]
["Next Qtr.",0.121,"N/A","N/A",0.46]
["Current Year",0.115,"N/A","N/A",0.22]
["Next Year",5.5E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",7.7299999999999994E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)",7.6799999999999993E-2,"N/A","N/A","N/A"]
["The Wall Street Journal•4 hours ago"]
["[$$] Johnson & Johnson Heads Health Care List in Management Top 250"]
["took the top spot among health-care and life-sciences companies in the Management Top 250. The New Brunswick, N.J., company was No. 4 overall, lifted in particular by its scores in innovation, social responsibility, and employee engagement and development. In those three areas of management effectiveness, J&J scored in the top 1% of all companies analyzed for the ranking."]
[]
["Zacks•6 hours ago"]
["Pharma Stock Roundup: Approval of NVS & ABBV Cancer Drugs, MRK's HIV Drug in Focus"]
["Novartis (NVS) & AbbVie (ABBV) get cancer approvals. Merck (MRK) gets FDA nod for two new HIV medicines."]
["Reuters•8 hours ago"]
["From Unilever to Ford, companies in Venezuela cling on by cutting products"]
["CARACAS/VALENCIA, Venezuela (Reuters) - Unilever's factory in the outskirts of the northern Venezuelan city of Valencia once bustled with activity as it produced everything from soap to toothpaste for one of South America's wealthiest economies. Now, with Venezuela struggling with a fifth year of recession and its economy wracked by hyperinflation, there are few signs of activity. The Anglo-Dutch conglomerate has quietly scaled back its output in the crisis-stricken oil-producing nation to a single product - Tio Rico ice cream - produced in Valencia and at another plant in Barquisimeto, some 90 miles (145 km) to the west."]
["Reuters•9 hours ago"]
["From Unilever to Ford, companies in Venezuela cling on by cutting products"]
["CARACAS/VALENCIA, Venezuela, Aug 31 (Reuters) - Unilever's factory in the outskirts of the northern Venezuelan city of Valencia once bustled with activity as it produced everything from soap to toothpaste for one of South America's wealthiest economies. Now, with Venezuela struggling with a fifth year of recession and its economy wracked by hyperinflation, there are few signs of activity. The Anglo-Dutch conglomerate has quietly scaled back its output in the crisis-stricken oil-producing nation to a single product - Tio Rico ice cream - produced in Valencia and at another plant in Barquisimeto, some 90 miles (145 km) to the west."]
[]
["Market Realist•23 hours ago"]
["Pfizer’s Quarterly Revenues and Estimates for 2018"]
["Pfizer (PFE) reported revenues of ~$13.5 billion during the second quarter. The company reported 4.0% growth in its YoY (year-over-year) revenues compared to ~$12.9 billion during the second quarter of 2017."]
[]
["Market Realist•yesterday"]
["Pfizer’s Developments in August"]
["Pfizer’s (PFE) Innovative Health business is focused on developing and commercializing medicines, vaccines, and consumer healthcare products. Pfizer’s Established Health business includes legacy brands, generic products, research and development, and its contract manufacturing business. The chart below summarizes a few of Pfizer’s recent developments."]
[]
["Market Realist•yesterday"]
["Pfizer’s Stock Performance in August"]
["Pfizer (PFE) is a research-based biopharmaceutical company that operates two business segments—Innovative Health and Essential Health. The chart below compares the changes in analysts’ recommendations for Pfizer stock since January."]
[]
["Motley Fool•yesterday"]
["Why K2M Group Holdings, Inc. Acquired a Higher Price Today"]
["Stryker is buying the medical device maker. Here's what investors need to know."]
[]
["Motley Fool•yesterday"]
["Better Buy: Johnson & Johnson vs. Merck"]
["Which healthcare leader is the smarter buy?"]
["Reuters•2 days ago"]
["Morning News Call - India, August 30"]
["To access the newsletter, click on the link: http://share.thomsonreuters.com/assets/newsletters/Indiamorning/MNC_IN_08302018.pdf If you would like to receive this newsletter via email, please register ..."]
[]
["Market Realist•2 days ago"]
["Alcon Voluntarily Withdraws CyPass Micro-Stent from Global Market"]
["Alcon, Novartis AG’s (NVS) eye care business, includes surgical products and vision care products. On August 29, Alcon announced that it had voluntarily withdrawn the CyPass Micro-Stent on a global basis, effective immediately."]
[]
["Market Realist•2 days ago"]
["European Commission Approves Novartis’s Tafinlar/Mekinist Combo"]
["Novartis (NVS) announced on August 29 that the European Commission had approved the combination of its drugs Tafinlar (dabrafenib) and Mekinist (trametinib) for the treatment of patients with stage III BRAF V600 mutation-positive melanoma. This was the third approval in Europe for the Tafinlar and Mekinist combination for the treatment of various tumor types."]
["InvestorPlace•2 days ago"]
["What Is Implied Volatility And Why Should Investors Care About It?"]
["Implied volatility can be a confusing concept for investors who are just starting to trade options. While the idea of volatility is easy to understand, trying to estimate it is more difficult.  However, making the effort to learn about implied volatility is worthwhile because understanding the concept can help investors determine the likely behavior of stocks over time and decide whether the prices of stock options are attractive. What Is Implied Volatility?"]
[]
["Market Realist•2 days ago"]
["Novartis’s Alcon in Q2 2018"]
["Alcon, Novartis’s (NVS) eye care business, includes surgical products and vision care products. It reported a 7% growth YoY (year-over-year) in revenues to ~$1.82 billion during Q2 2018 compared to ~$1.71 billion during the second quarter of 2017. Growth includes a 5% increase in operating revenues and a 2% favorable impact of foreign exchange."]
["Investopedia•2 days ago"]
["Active Traders Remain Bullish on Healthcare"]
["As sectors that are traditionally considered risky continue to be plagued with heightened volatility, the healthcare sector as a group has managed to continue its trend higher. In this article, we'll analyze several charts from across the healthcare sector and try to pinpoint how traders will look to position themselves over the weeks to come. Based on the number of trading opportunities that have started to pop up on common technical scans, it appears as though the healthcare sector is proportionately outperforming the other sectors."]
["Barrons.com•2 days ago"]
["[$$] Portola Pharmaceuticals Director Scores With Stock Purchase"]
["Jeffrey Bird, a longtime director at Portola Pharmaceuticals, placed a big bet last week that the biotech’s stock would rebound. From Aug. 21 through Aug. 23, Bird bought a total of 390,000 Portola (PTLA) shares for $10 million, or about $25.84 each, according to a filing he made with the Securities and Exchange Commission. Bird and Portola didn’t respond to calls seeking comment on the stock purchases."]
["Reuters•3 days ago"]
["Indian panel wants Johnson & Johnson to pay compensation over recalled implants"]
["A government panel has recommended that Johnson & Johnson (J&J) pay compensation of at least $28,500 to each Indian patient who suffered from artificial hip implants the U.S. healthcare firm recalled eight years ago. In India, J&J paid $2 million to patients for repeat surgeries and about $250,000 in related diagnostic costs under its ASR reimbursement program, but the panel criticized the company for offering no compensation. \"The fact remains that no compensation ever has been made by the firm in India to any patient,\" the panel said in a 118-page report released late on Tuesday."]
["Reuters•3 days ago"]
["Indian panel wants Johnson & Johnson to pay compensation over recalled implants"]
["A government panel has recommended that Johnson & Johnson (J&J) pay compensation of at least $28,500 to each Indian patient who suffered from artificial hip implants the U.S. healthcare firm recalled eight years ago. In India, J&J paid $2 million to patients for repeat surgeries and about $250,000 in related diagnostic costs under its ASR reimbursement programme, but the panel criticized the company for offering no compensation. \"The fact remains that no compensation ever has been made by the firm in India to any patient,\" the panel said in a 118-page report released late on Tuesday."]
["CNBC•3 days ago"]
["Ketamine is becoming a popular treatment for depression, but it acts like an opioid, study suggests"]
["Ketamine is emerging as a way to treat depression, but it appears to act like an opioid, Stanford researchers found. Clinics are cropping up around the country where people receive ketamine infusions. A handful of pharmaceutical companies, including Johnson & Johnson and Allergan, are using ketamine as inspiration for new prescription drugs to treat depression."]
["TheStreet.com•3 days ago"]
["New Rules for This Market: Cramer's 'Mad Money' Recap (Tues. 8/28/18)"]
["The stock market isn't always a friendly place, Jim Cramer told his Mad Money viewers Tuesday in a special episode dedicated to the rules of the road that will help every investor stay on course and avoid the most common mistakes. Cramer's first rule for individual investors was to always buy the stocks of best-of-breed companies. When shopping for a car, you always want the best you can afford, Cramer explained, but when it comes to stocks, the allure of penny stocks or the \"hot tip of the day,\" somehow seems to win out over logic and discipline."]
["Investopedia•3 days ago"]
["3 ETFs for Johnson & Johnson's Healthy Breakout"]
["Johnson & Johnson (NYSE: JNJ), one of the world's largest healthcare companies, has underperformed the broader market in 2018. The company's stock is down 3.66% year to date (YTD), while the Standard and Poor's 500 index (S&P 500) is up roughly 7%. David Katz, chief investment officer at Matrix Asset Advisors, told Reuters, \"We are much more upbeat about Johnson & Johnson today than we were six months ago."]
[]
["Zacks•3 days ago"]
["Bayer's Blood Thinner Xarelto Fails in Line Extension Studies"]
["Bayer (BAYRY) and partner Johnson & Johnson's drug, Xarelto shows no significant difference when compared with placebo in two late-stage phase III studies."]
[]
["Motley Fool•3 days ago"]
["Why Yum China Holdings, Brooks Automation, and Geron Jumped Today"]
["Find out how potential M&A activity lifted some of these stocks."]
[]
["Market Realist•3 days ago"]
["Novartis’s Business Segments in Q2 2018"]
["Novartis AG (NVS) is a holding company providing pharmaceutical solutions. It classifies its business into the following three business segments: Innovative Medicines, the prescription medicines business Sandoz, the generics business Alcon, the eye care business"]
[]
["Market Realist•3 days ago"]
["Why Ionis Pharmaceuticals Stock Is Plummeting Today"]
["Ionis Pharmaceuticals (IONS) stock fell by around 15.3% in the morning trading session and reached ~$45.48 today. Yesterday, the company and its affiliate, Akcea Therapeutics (AKCA), received a complete response letter (or CRL) from the FDA for its new drug application of WAYLIVRA (volanesoren) for the familial chylomicronemia syndrome (or FCS) indication. Ionis Pharmaceuticals has not disclosed the reason for this CRL in its press release."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["PG",82.94,-0.47,-5.5999999999999999E-3]
["Procter & Gamble Company (The)"]
["MRK",68.569999999999993,0.03,4.0000000000000002E-4]
["Merck & Company, Inc. (new)"]
["KO",44.57,-0.38,-8.5000000000000006E-3]
["Coca-Cola Company (The)"]
["PFE",41.52,0.02,5.0000000000000001E-4]
["Pfizer, Inc."]
["XOM",80.13,-0.38,-4.7000000000000002E-3]
["Exxon Mobil Corporation"]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (20)"]
[]
["Current 134.59"]
["Average 143.35"]
["Low 119.00"]
["High 160.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"JNJ Mktwth Gr","index":182,"n_rows":373,"n_cols":5,"rows_kept":373,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Johnson & Johnson"]
["NYSE: JNJ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Johnson & Johnson"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["JNJ"]
["/quotes/zigman/230812/composite"]
[]
["$"]
[]
[134.69]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 379,319"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230812/composite"]
[]
["Today's close"]
[]
[134.94999999999999]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[133.97]
[]
[135]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[118.62]
[]
[148.32]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",143.13]
["Number of Ratings:",22,"Current Quarters Estimate:",2.0299999999999998]
["FY Report Date:",43435,"Current Year's Estimate:",8.14]
["Last Quarter's Earnings:",2.1,"Median PE on CY Estimate:",16.5]
["Year Ago Earnings:",7.28,"Next Fiscal Year Estimate:",8.64]
[null,null,"Median PE on Next FY Estimate:",15.62]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",16,16,22,22]
["Mean Estimate",2.0299999999999998,1.95,8.14,8.64]
["High Estimates",2.09,2.02,8.2100000000000009,8.98]
["Low Estimates",1.97,1.88,8.1,8.41]
["Coefficient Variance",1.44,1.96,0.26,1.79]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",9,9,11]
["OVERWEIGHT",2,2,2]
["HOLD",11,10,9]
["UNDERWEIGHT",0,0,1]
["SELL",0,0,2]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Pfizerâ€™s Quarterly Revenue Trend in Q2 2018"]
[]
["9:55 a.m. Aug. 7, 2018"]
[]
["- MarketRealist.com"]
[]
["These Products Saw Falling Sales in Pfizerâ€™s Q2 2018"]
[]
["9:55 a.m. Aug. 7, 2018"]
[]
["- MarketRealist.com"]
[]
["Examining Pfizerâ€™s Valuation as of August 6"]
[]
["9:55 a.m. Aug. 7, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Wall Streetâ€™s Views on BSXâ€™s Acquisition of Cryterion Medical"]
[]
["11:25 a.m. July 11, 2018"]
[]
["- MarketRealist.com"]
[]
["Why RBC Capital Markets Lowered Its Target Price on JNJ Stock"]
[]
["8:52 a.m. July 9, 2018"]
[]
["- MarketRealist.com"]
[]
["What Analysts Recommend for Johnson & Johnson Stock"]
[]
["12:07 p.m. June 20, 2018"]
[]
["- MarketRealist.com"]
[]
["Log In "]
[]
["4:02 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["3:42p"]
[]
["Weekend roundup: Should Apple buy Tesla? | A no-deal Brexit | Marijuana stocks and politics"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25962.31]
[-24.61]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.42]
[0.28999999999999998]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"JNJ Income Qtr","index":183,"n_rows":358,"n_cols":7,"rows_kept":358,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Johnson & Johnson"]
["NYSE: JNJ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Johnson & Johnson"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["JNJ"]
["/quotes/zigman/230812/composite"]
[]
["$"]
[]
[134.69]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 379,319"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230812/composite"]
[]
["Today's close"]
[]
[134.94999999999999]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[133.97]
[]
[135]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[118.62]
[]
[148.32]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Johnson & Johnson"]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","18.85B","19.65B","20.19B","19.98B","20.81B"]
["Sales Growth","-",4.2500000000000003E-2,2.7799999999999998E-2,-1.0500000000000001E-2,4.1700000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","5.74B","6.81B","7.2B","6.61B","6.96B"]
["COGS excluding D&A","4.59B","5.1B","5.34B","4.86B","5.24B"]
["Depreciation & Amortization Expense","1.15B","1.71B","1.87B","1.75B","1.72B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",0.186,5.79E-2,-8.2500000000000004E-2,5.28E-2]
["Gross Income","13.1B","12.84B","12.99B","13.37B","13.85B"]
["Gross Income Growth","-",-2.0500000000000001E-2,1.1900000000000001E-2,2.9399999999999999E-2,3.6200000000000003E-2]
["Gross Profit Margin","-","-","-","-",0.66559999999999997,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","7.55B","7.94B","9.63B","7.43B","8.37B"]
["Research & Development","2.29B","2.54B","3.6B","2.17B","2.63B"]
["Other SG&A","5.26B","5.4B","6.03B","5.26B","5.74B"]
["SGA Growth","-",5.1900000000000002E-2,0.21229999999999999,-0.22819999999999999,0.12640000000000001]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","665M","695M","1.83B","209M","1.03B"]
["EBIT after Unusual Expense","(665M)","(695M)","(1.83B)","(209M)","(1.03B)"]
["Non Operating Income/Expense","(85M)","851M","1.23B","(66M)","675M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","162M","335M","294M","299M","287M"]
["Interest Expense Growth","-",1.0679000000000001,-0.12239999999999999,1.7000000000000001E-2,-4.0099999999999997E-2]
["Gross Interest Expense","162M","335M","294M","299M","287M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","4.75B","4.79B","2.56B","5.48B","4.97B"]
["Pretax Income Growth","-",8.8000000000000005E-3,-0.46560000000000001,1.141,-9.2700000000000005E-2]
["Pretax Margin","-","-","-","-",0.2389,"NA"]
["Income Tax","921M","1.03B","13.27B","1.11B","1.02B"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","3.83B","3.76B","(10.71B)","4.37B","3.95B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","3.83B","3.76B","(10.71B)","4.37B","3.95B"]
["Net Income Growth","-",-1.6500000000000001E-2,-3.8462000000000001,1.4076,-9.4600000000000004E-2]
["Net Margin Growth","-","-","-","-",0.19,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","3.83B","3.76B","(10.71B)","4.37B","3.95B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","3.83B","3.76B","(10.71B)","4.37B","3.95B"]
["EPS (Basic)",1.42,1.4,-3.99,1.63,1.47]
["EPS (Basic) Growth","-",-1.41E-2,-3.85,1.4085000000000001,-9.8199999999999996E-2]
["Basic Shares Outstanding","2.69B","2.68B","2.68B","2.68B","2.68B"]
["EPS (Diluted)",1.4,1.37,-3.99,1.6,1.45]
["EPS (Diluted) Growth","-",-2.1399999999999999E-2,-3.9123999999999999,1.401,-9.3799999999999994E-2]
["Diluted Shares Outstanding","2.74B","2.74B","2.68B","2.73B","2.72B"]
["EBITDA","6.71B","6.61B","5.23B","7.69B","7.2B"]
["EBITDA Growth","-",-1.4800000000000001E-2,-0.20810000000000001,0.46949999999999997,-6.3E-2]
["EBITDA Margin","-","-","-","-",0.34610000000000002,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:02 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25962.31]
[-24.61]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.42]
[0.28999999999999998]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"JNJ Balance Qtr","index":184,"n_rows":386,"n_cols":7,"rows_kept":386,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Johnson & Johnson"]
["NYSE: JNJ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Johnson & Johnson"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["JNJ"]
["/quotes/zigman/230812/composite"]
[]
["$"]
[]
[134.69]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 379,319"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230812/composite"]
[]
["Today's close"]
[]
[134.94999999999999]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[133.97]
[]
[135]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[118.62]
[]
[148.32]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Johnson & Johnson"]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","12.85B","16.23B","18.3B","15.2B","18.14B"]
["Cash Only","12.6B","15.72B","17.82B","14.64B","17.57B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",0.26279999999999998,0.12720000000000001,-0.16900000000000001,0.193]
["Cash & ST Investments / Total Assets",8.4099999999999994E-2,0.1043,0.1163,9.7100000000000006E-2,0.1168]
["Total Accounts Receivable","13.28B","13.16B","13.49B","14.17B","14.11B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","292M","332M","291M","281M","269M"]
["Bad Debt/Doubtful Accounts","(292M)","(332M)","(291M)","(281M)","(269M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-9.5999999999999992E-3,2.5499999999999998E-2,5.0099999999999999E-2,-3.8999999999999998E-3]
["Accounts Receivable Turnover",1.42,1.49,1.5,1.41,1.47]
["Inventories","9.7B","9.52B","8.77B","9.01B","8.81B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","2.95B","2.92B","2.54B","4.38B","4.38B"]
["Miscellaneous Current Assets","2.95B","2.92B","2.54B","4.38B","4.38B"]
["Total Current Assets","38.79B","41.83B","43.09B","42.77B","45.44B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","16.46B","16.63B","17.01B","17.04B","16.63B"]
["Property, Plant & Equipment - Gross","40.08B","40.93B","41.47B","42B","41.29B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","23.62B","24.3B","24.46B","24.96B","24.66B"]
["Total Investments and Advances","1.04B","920M","751M","731M","697M"]
["Other Long-Term Investments","1.04B","920M","751M","731M","697M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","86.18B","85.88B","85.13B","83.51B","80.4B"]
["Net Goodwill","31.23B","31.31B","31.91B","31.15B","30.35B"]
["Net Other Intangibles","54.94B","54.57B","53.23B","52.37B","50.06B"]
["Other Assets","4.23B","4.1B","4.22B","3.79B","3.72B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","152.81B","155.66B","157.3B","156.63B","155.37B"]
["Assets - Total - Growth","-",1.8700000000000001E-2,1.06E-2,-4.3E-3,-8.0000000000000002E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","7.21B","8.49B","3.91B","2.7B","2.68B"]
["Short Term Debt","7.21B","8.49B","2.41B","2.7B","2.68B"]
["Current Portion of Long Term Debt","-","-","1.5B","-","-"]
["Accounts Payable","6.14B","6.39B","7.31B","6.44B","6.52B"]
["Accounts Payable Growth","-",4.1599999999999998E-2,0.14399999999999999,-0.1186,1.1299999999999999E-2]
["Income Tax Payable","759M","1.18B","1.85B","1.56B","928M"]
["Other Current Liabilities","14.77B","15.74B","17.47B","16.38B","17.37B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","12.4B","12.84B","14.51B","14.49B","15.11B"]
["Total Current Liabilities","28.87B","31.81B","30.54B","27.08B","27.49B"]
["Long-Term Debt","27.36B","26.68B","30.68B","29.84B","29.41B"]
["Long-Term Debt excl. Capitalized Leases","27.36B","26.68B","30.68B","29.84B","29.41B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","9.69B","9.69B","10.07B","10.07B","9.99B"]
["Deferred Taxes","(1.27B)","(1.89B)","1.26B","(728M)","(806M)"]
["Deferred Taxes - Credit","4.85B","4.41B","8.37B","8.06B","7.67B"]
["Deferred Taxes - Debit","6.11B","6.3B","7.11B","8.79B","8.47B"]
["Other Liabilities","10.12B","9.1B","17.49B","18.33B","17.93B"]
["Other Liabilities (excl. Deferred Income)","10.12B","9.1B","17.49B","18.33B","17.93B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","80.89B","81.68B","97.14B","93.37B","92.48B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.52929999999999999,0.52470000000000006,0.61760000000000004,0.59609999999999996,0.59519999999999995]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","71.92B","73.98B","60.16B","63.26B","62.89B"]
["Common Stock Par/Carry Value","3.12B","3.12B","3.12B","3.12B","3.12B"]
["Retained Earnings","113.21B","114.81B","101.79B","104.34B","106.12B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(7.81B)","(7.45B)","(7.35B)","(6.73B)","(8.92B)"]
["Unrealized Gain/Loss Marketable Securities","354M","269M","232M","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(31.17B)","(31.2B)","(31.55B)","(31.6B)","(31.58B)"]
["Common Equity / Total Assets",0.47070000000000001,0.4753,0.38240000000000002,0.40389999999999998,0.40479999999999999]
["Total Shareholders' Equity","71.92B","73.98B","60.16B","63.26B","62.89B"]
["Total Shareholders' Equity / Total Assets",0.47070000000000001,0.4753,0.38240000000000002,0.40389999999999998,0.40479999999999999]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","71.92B","73.98B","60.16B","63.26B","62.89B"]
["Liabilities & Shareholders' Equity","152.81B","155.66B","157.3B","156.63B","155.37B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:02 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25963.19]
[-23.73]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.44]
[0.31]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"JNJ Cash Qtr","index":185,"n_rows":367,"n_cols":7,"rows_kept":367,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Johnson & Johnson"]
["NYSE: JNJ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Johnson & Johnson"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["JNJ"]
["/quotes/zigman/230812/composite"]
[]
["$"]
[]
[134.69]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 379,319"]
[]
["Real time quotes"]
[]
["/quotes/zigman/230812/composite"]
[]
["Today's close"]
[]
[134.94999999999999]
[]
[134.59]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[133.97]
[]
[135]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[118.62]
[]
[148.32]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Johnson & Johnson"]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","3.83B","3.76B","(10.71B)","4.37B","3.95B"]
["Net Income Growth","-",-1.6500000000000001E-2,-3.8462000000000001,1.4076,-9.4600000000000004E-2]
["Depreciation, Depletion & Amortization","1.15B","1.71B","1.87B","1.75B","1.72B"]
["Depreciation and Depletion","670M","634M","755M","646M","617M"]
["Amortization of Intangible Assets","480M","1.08B","1.11B","1.1B","1.1B"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(45M)","(335M)","2.81B","44M","(329M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","510M","(164M)","(132M)","248M","(100M)"]
["Funds from Operations","5.44B","4.98B","(6.16B)","6.41B","5.24B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","330M","1.29B","12.27B","(2.8B)","837M"]
["Receivables","(380M)","176M","(333M)","(479M)","(510M)"]
["Accounts Payable","829M","1.54B","2.39B","(1.69B)","1.64B"]
["Other Assets/Liabilities","(66M)","(654M)","9.44B","(312M)","(121M)"]
["Net Operating Cash Flow","5.77B","6.27B","6.11B","3.61B","6.08B"]
["Net Operating Cash Flow Growth","-",8.5599999999999996E-2,-2.5700000000000001E-2,-0.4093,0.68579999999999997]
["Net Operating Cash Flow / Sales",0.30630000000000002,0.31900000000000001,0.30230000000000001,0.18049999999999999,0.29210000000000003]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(689M)","(790M)","(1.24B)","(658M)","(875M)"]
["Capital Expenditures (Fixed Assets)","(689M)","(790M)","(1.24B)","(658M)","(875M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.14660000000000001,-0.5696,0.46939999999999998,-0.32979999999999998]
["Capital Expenditures / Sales",-3.6600000000000001E-2,-4.02E-2,-6.1400000000000003E-2,-3.2899999999999999E-2,-4.2000000000000003E-2]
["Net Assets from Acquisitions","(29.22B)","(574M)","(505M)","(82M)","(140M)"]
["Sale of Fixed Assets & Businesses","94M","601M","1.11B","20M","850M"]
["Purchase/Sale of Investments","17.65B","(380M)","251M","(207M)","(1M)"]
["Purchase of Investments","(677M)","(571M)","(355M)","(548M)","(403M)"]
["Sale/Maturity of Investments","18.33B","191M","606M","341M","402M"]
["Other Uses","-","(37M)","(117M)","-","-"]
["Other Sources","-","-","-","2M","-"]
["Net Investing Cash Flow","(12.25B)","(1.18B)","(505M)","(925M)","(201M)"]
["Net Investing Cash Flow Growth","-",0.90359999999999996,0.57199999999999995,-0.83169999999999999,0.78269999999999995]
["Net Investing Cash Flow / Sales",-0.64990000000000003,-6.0100000000000001E-2,-2.5000000000000001E-2,-4.6300000000000001E-2,-9.7000000000000003E-3]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(2.26B)","(2.25B)","(2.26B)","(2.25B)","(2.42B)"]
["Common Dividends","(2.26B)","(2.25B)","(2.26B)","(2.25B)","(2.42B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1.57B)","(176M)","(607M)","(1.38B)","(49M)"]
["Repurchase of Common & Preferred Stk.","(1.89B)","(311M)","(815M)","(1.44B)","(145M)"]
["Sale of Common & Preferred Stock","317M","135M","208M","66M","96M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","317M","135M","208M","66M","96M"]
["Issuance/Reduction of Debt, Net","1.92B","361M","(511M)","(2.46B)","52M"]
["Change in Current Debt","1.93B","1.37B","(4.29B)","(2.46B)","52M"]
["Change in Long-Term Debt","(13M)","(1.01B)","3.77B","(6M)","-"]
["Issuance of Long-Term Debt","-","1M","4.53B","2M","1M"]
["Reduction in Long-Term Debt","(13M)","(1.01B)","(753M)","(8M)","(1M)"]
["Other Funds","-","-","(163M)","125M","(262M)"]
["Other Uses","-","-","(163M)","-","-"]
["Other Sources","-","-","-","125M","-"]
["Net Financing Cash Flow","(1.92B)","(2.07B)","(3.54B)","(5.97B)","(2.67B)"]
["Net Financing Cash Flow Growth","-",-7.9299999999999995E-2,-0.70950000000000002,-0.68789999999999996,0.55210000000000004]
["Net Financing Cash Flow / Sales",-0.1017,-0.1053,-0.17519999999999999,-0.29880000000000001,-0.1285]
["Exchange Rate Effect","81M","106M","40M","104M","(274M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(8.31B)","3.12B","2.1B","(3.19B)","2.93B"]
["Free Cash Flow","5.08B","5.48B","4.87B","2.95B","5.2B"]
["Free Cash Flow Growth","-",7.7299999999999994E-2,-0.1116,-0.39400000000000002,0.76529999999999998]
["Free Cash Flow Yield","-","-","-","-",2.3E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:02 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25963.19]
[-23.73]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.44]
[0.31]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MCD Income St","index":186,"n_rows":368,"n_cols":7,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["McDonald's Corp."]
["NYSE: MCD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["McDonald's Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MCD"]
["/quotes/zigman/233369/composite"]
[]
["$"]
[]
[162.22999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 83,376"]
[]
["Real time quotes"]
[]
["/quotes/zigman/233369/composite"]
[]
["Today's close"]
[]
[161.79]
[]
[162.19999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[161.53]
[]
[162.91]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[146.84]
[]
[178.7]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for McDonald's Corp."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","28.11B","27.44B","25.41B","24.62B","22.82B"]
["Sales Growth","-",-2.3599999999999999E-2,-7.3899999999999993E-2,-3.1099999999999999E-2,-7.3200000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","17.2B","16.99B","15.62B","14.42B","12.2B"]
["COGS excluding D&A","15.62B","15.34B","14.07B","12.9B","10.84B"]
["Depreciation & Amortization Expense","1.59B","1.64B","1.56B","1.52B","1.36B"]
["Depreciation","1.5B","1.54B","1.44B","1.39B","1.23B"]
["Amortization of Intangibles","86.3M","105.2M","117.7M","125.8M","135.9M"]
["COGS Growth","-",-1.26E-2,-8.0199999999999994E-2,-7.7200000000000005E-2,-0.15379999999999999]
["Gross Income","10.9B","10.46B","9.79B","10.2B","10.62B"]
["Gross Income Growth","-",-4.1000000000000002E-2,-6.3700000000000007E-2,4.24E-2,4.0800000000000003E-2]
["Gross Profit Margin","-","-","-","-",0.46539999999999998,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","2.41B","2.51B","2.43B","2.38B","2.23B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","2.41B","2.51B","2.43B","2.38B","2.23B"]
["SGA Growth","-",4.3200000000000002E-2,-3.0700000000000002E-2,-2.0500000000000001E-2,-6.4199999999999993E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","14.5M","(43.4M)","158.7M","311.3M","(771.3M)"]
["EBIT after Unusual Expense","8.48B","7.99B","7.2B","7.51B","9.16B"]
["Non Operating Income/Expense","152M","(56.8M)","134.6M","182.6M","142.8M"]
["Non-Operating Interest Income","15M","20M","9.5M","4M","7M"]
["Equity in Affiliates (Pretax)","78.2M","(8.9M)","(146.8M)","54.8M","183.7M"]
["Interest Expense","521.5M","570M","637.8M","884.3M","920.8M"]
["Interest Expense Growth","-",9.2999999999999999E-2,0.11890000000000001,0.38650000000000001,4.1300000000000003E-2]
["Gross Interest Expense","537M","584.7M","647.2M","891.4M","926.1M"]
["Interest Capitalized","15.5M","14.7M","9.4M","7.1M","5.3M"]
["Pretax Income","8.2B","7.37B","6.56B","6.87B","8.57B"]
["Pretax Income Growth","-",-0.10150000000000001,-0.11070000000000001,4.7300000000000002E-2,0.2487]
["Pretax Margin","-","-","-","-",0.37569999999999998,"NA"]
["Income Tax","2.62B","2.61B","2.03B","2.18B","3.38B"]
["Income Tax - Current Domestic","1.41B","1.27B","1.21B","1.17B","2.2B"]
["Income Tax - Current Foreign","1.18B","1.43B","816M","1.55B","1.22B"]
["Income Tax - Deferred Domestic","39.5M","(88M)","2.9M","(108M)","(107.3M)"]
["Income Tax - Deferred Foreign","(14.3M)","(2.7M)","(4.3M)","(430.6M)","70.9M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","5.59B","4.76B","4.53B","4.69B","5.19B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","5.59B","4.76B","4.53B","4.69B","5.19B"]
["Net Income Growth","-",-0.1482,-4.8000000000000001E-2,3.4700000000000002E-2,0.1079]
["Net Margin Growth","-","-","-","-",0.22750000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","5.59B","4.76B","4.53B","4.69B","5.19B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","5.59B","4.76B","4.53B","4.69B","5.19B"]
["EPS (Basic)",5.59,4.8499999999999996,4.82,5.49,6.43]
["EPS (Basic) Growth","-",-0.13239999999999999,-6.1999999999999998E-3,0.13900000000000001,0.17119999999999999]
["Basic Shares Outstanding","998.4M","980.5M","939.4M","854.4M","807.4M"]
["EPS (Diluted)",5.55,4.82,4.8,5.44,6.37]
["EPS (Diluted) Growth","-",-0.13150000000000001,-4.1000000000000003E-3,0.1333,0.17100000000000001]
["Diluted Shares Outstanding","1.01B","986.3M","944.6M","861.2M","815.5M"]
["EBITDA","10.08B","9.59B","8.91B","9.34B","9.75B"]
["EBITDA Growth","-",-4.8800000000000003E-2,-7.0699999999999999E-2,4.7800000000000002E-2,4.4600000000000001E-2]
["EBITDA Margin","-","-","-","-",0.4274,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:02 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25963.19]
[-23.73]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.45]
[0.32]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MCD Balance Sheet","index":187,"n_rows":386,"n_cols":7,"rows_kept":386,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["McDonald's Corp."]
["NYSE: MCD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["McDonald's Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MCD"]
["/quotes/zigman/233369/composite"]
[]
["$"]
[]
[162.22999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 83,376"]
[]
["Real time quotes"]
[]
["/quotes/zigman/233369/composite"]
[]
["Today's close"]
[]
[161.79]
[]
[162.19999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[161.53]
[]
[162.91]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[146.84]
[]
[178.7]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for McDonald's Corp."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","2.8B","2.08B","7.69B","1.22B","2.46B"]
["Cash Only","2.8B","2.08B","7.69B","1.22B","2.46B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.25750000000000001,2.6987000000000001,-0.84079999999999999,1.0139]
["Cash & ST Investments / Total Assets",7.6399999999999996E-2,6.0600000000000001E-2,0.2026,3.9399999999999998E-2,7.2900000000000006E-2]
["Total Accounts Receivable","1.32B","1.21B","1.3B","1.47B","1.98B"]
["Accounts Receivables, Net","1.32B","1.21B","1.3B","1.47B","1.98B"]
["Accounts Receivables, Gross","1.32B","1.21B","1.3B","1.47B","1.98B"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-7.9899999999999999E-2,6.9400000000000003E-2,0.1351,0.34060000000000001]
["Accounts Receivable Turnover",21.3,22.6,19.57,16.7,11.55]
["Inventories","123.7M","110M","100.1M","58.9M","58.8M"]
["Finished Goods","123.7M","110M","100.1M","58.9M","58.8M"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","807.9M","783.2M","558.7M","2.09B","828.4M"]
["Miscellaneous Current Assets","807.9M","783.2M","558.7M","2.09B","828.4M"]
["Total Current Assets","5.05B","4.19B","9.64B","4.85B","5.33B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","25.75B","24.56B","23.12B","21.26B","22.45B"]
["Property, Plant & Equipment - Gross","40.36B","39.13B","37.69B","34.44B","36.63B"]
["Buildings","28.54B","27.61B","26.9B","25.21B","27.29B"]
["Land & Improvements","5.85B","5.79B","5.58B","5.47B","5.66B"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","588.7M","617.5M","546.8M","500.4M","512.4M"]
["Accumulated Depreciation","14.61B","14.57B","14.57B","13.19B","14.18B"]
["Total Investments and Advances","1.21B","1B","792.7M","725.9M","1.09B"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","2.87B","2.74B","2.52B","2.34B","2.38B"]
["Net Goodwill","2.87B","2.74B","2.52B","2.34B","2.38B"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","1.13B","1.21B","1.34B","1.05B","1.69B"]
["Tangible Other Assets","1.13B","1.21B","1.34B","1.05B","1.69B"]
["Total Assets","36.63B","34.28B","37.94B","31.02B","33.8B"]
["Assets - Total - Growth","-",-6.4000000000000001E-2,0.1067,-0.18229999999999999,8.9599999999999999E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","-","-","-","77.2M","-"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","-","-","-","77.2M","-"]
["Accounts Payable","1.09B","860.1M","874.7M","756M","924.8M"]
["Accounts Payable Growth","-",-0.20799999999999999,1.7000000000000001E-2,-0.13569999999999999,0.2233]
["Income Tax Payable","215.5M","166.8M","154.8M","267.2M","265.8M"]
["Other Current Liabilities","1.87B","1.72B","1.92B","2.37B","1.7B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","1.26B","1.16B","1.38B","1.16B","1.15B"]
["Miscellaneous Current Liabilities","604.7M","563.7M","542.1M","1.21B","553.8M"]
["Total Current Liabilities","3.17B","2.75B","2.95B","3.47B","2.89B"]
["Long-Term Debt","14.13B","14.99B","24.12B","25.88B","29.54B"]
["Long-Term Debt excl. Capitalized Leases","14.13B","14.99B","24.12B","25.88B","29.54B"]
["Non-Convertible Debt","14.13B","14.99B","24.12B","25.88B","29.54B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","1.03B","1.03B","1.17B","1.01B","251.5M"]
["Deferred Taxes - Credit","1.65B","1.62B","1.7B","1.82B","1.12B"]
["Deferred Taxes - Debit","621.4M","591.2M","532.8M","804M","867.9M"]
["Other Liabilities","1.67B","2.07B","2.07B","2.06B","3.53B"]
["Other Liabilities (excl. Deferred Income)","1.67B","2.07B","2.07B","2.06B","3.53B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","20.62B","21.43B","30.85B","33.23B","37.07B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.56289999999999996,0.62509999999999999,0.81320000000000003,1.0710999999999999,1.0967]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","16.01B","12.85B","7.09B","(2.2B)","(3.27B)"]
["Common Stock Par/Carry Value","16.6M","16.6M","16.6M","16.6M","16.6M"]
["Retained Earnings","41.75B","43.29B","44.59B","46.22B","48.33B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","572.6M","(1.38B)","(2.73B)","(2.91B)","(1.97B)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(32.18B)","(35.18B)","(41.18B)","(52.11B)","(56.5B)"]
["Common Equity / Total Assets",0.43709999999999999,0.37490000000000001,0.18679999999999999,-7.1099999999999997E-2,-9.6699999999999994E-2]
["Total Shareholders' Equity","16.01B","12.85B","7.09B","(2.2B)","(3.27B)"]
["Total Shareholders' Equity / Total Assets",0.43709999999999999,0.37490000000000001,0.18679999999999999,-7.1099999999999997E-2,-9.6699999999999994E-2]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","16.01B","12.85B","7.09B","(2.2B)","(3.27B)"]
["Liabilities & Shareholders' Equity","36.63B","34.28B","37.94B","31.02B","33.8B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:03 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25963.19]
[-23.73]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.45]
[0.32]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MCD Cash Flow","index":188,"n_rows":367,"n_cols":7,"rows_kept":367,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["McDonald's Corp."]
["NYSE: MCD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["McDonald's Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MCD"]
["/quotes/zigman/233369/composite"]
[]
["$"]
[]
[162.22999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 83,376"]
[]
["Real time quotes"]
[]
["/quotes/zigman/233369/composite"]
[]
["Today's close"]
[]
[161.79]
[]
[162.19999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[161.53]
[]
[162.91]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[146.84]
[]
[178.7]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for McDonald's Corp."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","5.59B","4.76B","4.53B","4.69B","5.19B"]
["Net Income Growth","-",-0.1482,-4.8000000000000001E-2,3.4700000000000002E-2,0.1079]
["Depreciation, Depletion & Amortization","1.59B","1.64B","1.56B","1.52B","1.36B"]
["Depreciation and Depletion","1.5B","1.54B","1.44B","1.39B","1.23B"]
["Amortization of Intangible Assets","86.3M","105.2M","117.7M","125.8M","135.9M"]
["Deferred Taxes & Investment Tax Credit","25.2M","(90.7M)","(1.4M)","(538.6M)","(36.4M)"]
["Deferred Taxes","25.2M","(90.7M)","(1.4M)","(538.6M)","(36.4M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","115.9M","482.3M","287.6M","228.2M","12.4M"]
["Funds from Operations","7.31B","6.79B","6.37B","5.89B","6.53B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(191.4M)","(63.6M)","167.9M","167M","(980.5M)"]
["Receivables","56.2M","27M","(180.6M)","(159M)","(340.7M)"]
["Accounts Payable","(60.7M)","(74.7M)","(15M)","89.8M","(59.7M)"]
["Other Assets/Liabilities","(44.4M)","(4.9M)","44.9M","28.1M","(37.3M)"]
["Net Operating Cash Flow","7.12B","6.73B","6.54B","6.06B","5.55B"]
["Net Operating Cash Flow Growth","-",-5.4800000000000001E-2,-2.8400000000000002E-2,-7.3300000000000004E-2,-8.3900000000000002E-2]
["Net Operating Cash Flow / Sales",0.25340000000000001,0.24529999999999999,0.25729999999999997,0.24610000000000001,0.24329999999999999]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(2.82B)","(2.58B)","(1.81B)","(1.82B)","(1.85B)"]
["Capital Expenditures (Fixed Assets)","(2.82B)","(2.58B)","(1.81B)","(1.82B)","(1.85B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",8.5400000000000004E-2,0.2979,-4.0000000000000001E-3,-1.7899999999999999E-2]
["Capital Expenditures / Sales",-0.10050000000000001,-9.4100000000000003E-2,-7.1400000000000005E-2,-7.3999999999999996E-2,-8.1199999999999994E-2]
["Net Assets from Acquisitions","(181M)","(170.5M)","(140.6M)","(109.5M)","(77M)"]
["Sale of Fixed Assets & Businesses","440.1M","489.9M","554.2M","1.06B","2.74B"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","(108.2M)","(40.9M)","(19.7M)","(283.5M)","(71.9M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(2.67B)","(2.3B)","(1.42B)","(1.16B)","736M"]
["Net Investing Cash Flow Growth","-",0.13800000000000001,0.38390000000000002,0.1862,1.6369]
["Net Investing Cash Flow / Sales",-9.5100000000000004E-2,-8.4000000000000005E-2,-5.5899999999999998E-2,-4.6899999999999997E-2,3.2300000000000002E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(3.11B)","(3.22B)","(3.23B)","(3.06B)","(3.09B)"]
["Common Dividends","(3.11B)","(3.22B)","(3.23B)","(3.06B)","(3.09B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1.54B)","(2.96B)","(5.78B)","(10.87B)","(4.23B)"]
["Repurchase of Common & Preferred Stk.","(1.78B)","(3.2B)","(6.1B)","(11.17B)","(4.69B)"]
["Sale of Common & Preferred Stock","233.3M","235.4M","317.2M","299.4M","456.8M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","233.3M","235.4M","317.2M","299.4M","456.8M"]
["Issuance/Reduction of Debt, Net","535.3M","1.5B","9.76B","2.67B","2.03B"]
["Change in Current Debt","(186.5M)","510.4M","589.7M","(286.2M)","(1.05B)"]
["Change in Long-Term Debt","721.8M","992.5M","9.17B","2.96B","3.08B"]
["Issuance of Long-Term Debt","1.42B","1.54B","10.22B","3.78B","4.73B"]
["Reduction in Long-Term Debt","(695.4M)","(548.1M)","(1.05B)","(822.9M)","(1.65B)"]
["Other Funds","80.8M","58.1M","(7.6M)","(3M)","(20.5M)"]
["Other Uses","(11.8M)","(12.8M)","(58.7M)","(3M)","(20.5M)"]
["Other Sources","92.6M","70.9M","51.1M","-","-"]
["Net Financing Cash Flow","(4.04B)","(4.62B)","735.3M","(11.26B)","(5.31B)"]
["Net Financing Cash Flow Growth","-",-0.14230000000000001,1.1592,-16.316700000000001,0.52839999999999998]
["Net Financing Cash Flow / Sales",-0.14380000000000001,-0.16830000000000001,2.8899999999999999E-2,-0.45739999999999997,-0.23269999999999999]
["Exchange Rate Effect","58.7M","(527.9M)","(246.8M)","(103.7M)","264M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","462.6M","(720.8M)","5.61B","(6.46B)","1.24B"]
["Free Cash Flow","4.3B","4.15B","4.73B","4.24B","3.7B"]
["Free Cash Flow Growth","-",-3.4700000000000002E-2,0.13950000000000001,-0.10299999999999999,-0.12759999999999999]
["Free Cash Flow Yield","-","-","-","-",4.3E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:03 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25963.19]
[-23.73]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.46]
[0.33]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MCD Summary","index":189,"n_rows":342,"n_cols":4,"rows_kept":342,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.46]
["+0.33(+0.01%)"]
["Dow 30"]
[25964.75]
["-22.17(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1739.4]
["+7.05(+0.41%)"]
["Crude Oil"]
[69.92]
["-0.33(-0.47%)"]
["Gold"]
[1205.4000000000001]
["+0.40(+0.03%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.49%)"]
["McDonald's Corporation (MCD)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["162.20+0.41 (+0.25%)"]
["At close: 3:59PM EDT"]
["162.23 +0.03 (0.02%)"]
["After hours: 4:01PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",161.79]
["Open",161.53]
["Bid","161.97 x 800"]
["Ask","161.96 x 800"]
["Day's Range","161.63 - 162.91"]
["52 Week Range","146.84 - 178.70"]
["Volume",2788571]
["Avg. Volume",3583401]
["Market Cap","125.835B"]
["Beta",0.65]
["PE Ratio (TTM)",23.8]
["EPS (TTM)",6.82]
["Earnings Date","Oct 22, 2018 - Oct 26, 2018"]
["Forward Dividend & Yield","4.04 (2.48%)"]
["Ex-Dividend Date",43343]
["1y Target Est",183.35]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","125.83B"]
["Enterprise Value 3","155.68B"]
["Trailing P/E ",23.8]
["Forward P/E 1",19.78]
["PEG Ratio (5 yr expected) 1",2.48]
["Price/Sales (ttm)",5.83]
["Price/Book (mrq)","N/A"]
["Enterprise Value/Revenue 3",7.21]
["Enterprise Value/EBITDA 6",15.76]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",0.25259999999999999]
["Operating Margin (ttm)",0.3916]
["Management Effectiveness"]
["Return on Assets (ttm)",0.16139999999999999]
["Return on Equity (ttm)","N/A"]
["Income Statement"]
["Revenue (ttm)","21.59B"]
["Revenue Per Share (ttm)",27.24]
["Quarterly Revenue Growth (yoy)",-0.115]
["Gross Profit (ttm)","10.62B"]
["EBITDA ","9.88B"]
["Net Income Avi to Common (ttm)","5.45B"]
["Diluted EPS (ttm)",6.82]
["Quarterly Earnings Growth (yoy)",7.2999999999999995E-2]
["Balance Sheet"]
["Total Cash (mrq)","1.62B"]
["Total Cash Per Share (mrq)",2.09]
["Total Debt (mrq)","31B"]
["Total Debt/Equity (mrq)","N/A"]
["Current Ratio (mrq)",1.47]
["Book Value Per Share (mrq)",-7.54]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","5.78B"]
["Levered Free Cash Flow (ttm)","4.95B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.65]
["52-Week Change 3",1.24E-2]
["S&P500 52-Week Change 3",0.1714]
["52 Week High 3",178.7]
["52 Week Low 3",146.84]
["50-Day Moving Average 3",159.01]
["200-Day Moving Average 3",160.18]
["Share Statistics"]
["Avg Vol (3 month) 3","3.58M"]
["Avg Vol (10 day) 3","2.53M"]
["Shares Outstanding 5","775.8M"]
["Float ","775.4M"]
["% Held by Insiders 1",8.9999999999999998E-4]
["% Held by Institutions 1",0.68620000000000003]
["Shares Short (Aug 15, 2018) 4","6.99M"]
["Short Ratio (Aug 15, 2018) 4",1.96]
["Short % of Float (Aug 15, 2018) 4",8.8999999999999999E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",8.9999999999999993E-3]
["Shares Short (prior month Jul 13, 2018) 4","6.9M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",4.04]
["Forward Annual Dividend Yield 4",2.4799999999999999E-2]
["Trailing Annual Dividend Rate 3",3.97]
["Trailing Annual Dividend Yield 3",2.4500000000000001E-2]
["5 Year Average Dividend Yield 4",2.97]
["Payout Ratio 4",0.58209999999999995]
["Dividend Date 3",43361]
["Ex-Dividend Date 4",43343]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",36227]
[]
["CNBC Videos•8 days ago"]
["McDonald's falls on report of possible illnesses in New Y..."]
["CNBC's Leslie Picker reports on the reaction in McDonald's shares following news of potential food-rated illnesses from one of its New York state restaurants."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
["Investopedia•17 minutes ago"]
["Ackman's Pershing Square Capital Cuts Stake In Chipotle"]
["Hedge fund investor Bill Ackman’s Pershing Square Capital has reduced its stake in fast casual chain Chipotle Mexican Grill, Inc. ( CMG). Pershing sold 823,357 shares of the company worth $401 million on Thursday, according to a filing. In Sep. 2016, Ackman had purchased 2.9 million Chipotle shares, or about 10% of the company, at an average cost of $405."]
[]
["American City Business Journals•yesterday"]
["McDonald's trots out grandma (again) to tout glazed chicken tenders"]
["McDonald's ad agency We Are Unlimited is rolling out new work featuring a grandma with a saucy sense of humor."]
[]
["American City Business Journals•yesterday"]
["Fast-Food Roundup: Papa John’s plans diversity training… Nestlé to sell Starbucks products… Chick-fil-A adds to menu"]
["Here is a quick look at stories about the leading brands in the fast-food and fast-casual restaurants as recently reported by The Business Journals and other media."]
[]
["Market Realist•yesterday"]
["IBM’s Coffee Drone Concept Could Jolt Coffee Retailers"]
["In a recent filing with the United States Patent and Trademark Office, IBM describes a drone that flies around public spaces to deliver cups of coffee. The IBM-envisioned coffee delivery drone would be able to deliver coffee to customers who had preordered a drink from a restaurant or from people who flag it down. If IBM’s coffee drone idea becomes reality, it could be a boost to coffee retailers."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•yesterday"]
["Analysts Favor a ‘Hold’ for Starbucks"]
["What Can We Expect from Starbucks Stock in Next Four Quarters? Of the 32 analysts that follow Starbucks (SBUX), 46.9% favor a “buy,” and 53.1% favor a “hold” recommendation as of August 28. None of the analysts are favoring a “sell” recommendation."]
[]
["Motley Fool•yesterday"]
["How Much Higher Can Wingstop Fly?"]
["Will high valuations clip the chicken chain's wings?"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Mcdonald's Corp."]
["Mcdonald's Corp NYSE:MCD"]
[]
["Market Realist•yesterday"]
["How Starbucks’s Valuation Multiples Stack Up with Peers"]
["What Can We Expect from Starbucks Stock in Next Four Quarters? Of all the valuation multiples, we have opted to use the forward PE (price-to-earnings) multiple due to high visibility in Starbucks’s (SBUX) future earnings. The forward PE multiple can be determined by dividing a company’s stock price by analysts’ earnings estimates for its next four quarters."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Kiplinger•2 days ago"]
["7 Stocks to Buy In Case This Bull Market Stalls"]
["This bull market is officially the longest one in history. And while the major indices are at or near all-time highs, investors have chosen stocks to buy in a curious way: they've gone on defense. Bank of America recently reported that the top-performing sectors of the past three months have been defensive in nature: consumer staples, utilities, health care, telecommunications and real estate investment trusts (REITs). In other words: Investors aren't putting their full faith into this record bull market. And Wall Street's pros seem to agree with their timidity. Wells Fargo's Christopher Harvey believes the markets are set to get choppy. \"What we're telling clients is, 'Don't light your hair on fire. Start to take down risk prudently, and selectively,'\" he recently told CNBC, adding, \"It's going to be painful, but it will be healthy.\" But where do you go from here? Which stocks provide an attractive investing opportunity, but can also withstand increased volatility and downward pressure? Here we turned to TipRanks to source seven stocks to buy that have consensus \"Buy\" ratings from Wall Street's analysts, and that all have a beta of less than 1. Beta is a crucial measure of stock volatility, and a sub-1 reading implies a stock is less volatile than the broader market. Here's a closer look at these seven highly rated stock picks: SEE ALSO: 25 Dividend Stocks That Analysts Love the Most"]
[]
["Market Realist•2 days ago"]
["Why Analysts Expect Starbucks’s EPS to Rise in Next Four Quarters"]
["What Can We Expect from Starbucks Stock in Next Four Quarters? For the next four quarters, analysts are expecting Starbucks (SBUX) to post EPS of $2.56, which represents growth of 12.3% from $2.28 in the corresponding four quarters of the previous year. The EPS growth is expected to be driven by revenue growth and share repurchases, partially offset by a decline in net margins."]
[]
["Market Realist•2 days ago"]
["What Can We Expect from Starbucks Stock in Next Four Quarters?"]
["Starbucks’s (SBUX) SSSG (same-store sales growth) in its second major market, China, declined 2.0% in its latest quarter, which ended on July 1. The company’s management blamed the stricter regulations and the crackdown on unauthorized third-party delivery services for the fall. So, to overcome its delivery issues, the company has partnered with Alibaba (BABA) to start delivery services in September 2018. According to the partnership, which was announced on August 2, Starbucks and Ele.me, Alibaba’s food delivery platform, will start delivery service in 150 restaurants located in Beijing and Shanghai in September 2018 and expand the service to 2,000 restaurants by the end of the year."]
["ACCESSWIRE•2 days ago"]
["Today’s Research Reports on Stocks to Watch: McDonald's and Chipotle Mexican Grill"]
["NEW YORK, NY / ACCESSWIRE / August 29, 2018 / Shares of McDonald's were modestly up in yesterday's trading after Jefferies report showed optimism over the restaurant chain's remodeling efforts. Shares of Chipotle Mexican Grill were modestly down on Tuesday. McDonald's Corporation stocks ended 0.72 percent higher at $161.64 a share on Tuesday, as Jefferies reiterated its 'Buy' rating citing optimism over the restaurant chain's remodeling efforts."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
["Reuters•2 days ago"]
["Restaurant operator Yum China rejects $17.6 billion Hillhouse-led offer - sources"]
["Fast-food chain operator Yum China Holdings Inc (YUMC.N) has rejected a $17.6 billion(13.67 billion pounds) buyout offer from a consortium led by Chinese investment firm Hillhouse Capital Group, quashing what would have been one of Asia's biggest deals this year, people with direct knowledge of the matter said. The Hillhouse-led consortium, which included regional investment house Baring Private Equity Asia, expressed an interest to offer $46 per share, or nearly 24 percent above Tuesday's closing price, for the biggest fast-food chain in China, the people said. Global investment house KKR & Co (KKR.N) and Chinese sovereign wealth fund China Investment Corp were also part of the consortium, one of the people added."]
["CNBC•3 days ago"]
["Buy McDonald's shares because its mobile deal app usage is surging, Jefferies says"]
["Jefferies reiterates its buy rating on McDonald’s shares, citing optimism over the restaurant chain’s remodeling efforts. McDonald's MCD digital app for deals and promotions is gaining traction with consumers, according to Jefferies. The firm reiterated its buy rating on McDonald's shares, citing optimism over the restaurant chain's remodeling efforts."]
[]
["Simply Wall St.•3 days ago"]
["2 Days Left Before McDonald’s Corporation (NYSE:MCD) Will Start Trading Ex-Dividend, Is It Worth Buying?"]
["Attention dividend hunters! McDonald’s Corporation (NYSE:MCD) will be distributing its dividend of US$1.01 per share on the 18 September 2018, and will start trading ex-dividend in 2 days time onRead More..."]
[]
["Market Realist•3 days ago"]
["Chipotle Stock Fell Due to Wedbush’s Downgrade"]
["Why Did Wedbush Downgrade Chipotle? On August 27, after Wedbush’s downgrade, Chipotle Mexican Grill (CMG) stock fell to a low of $493.46 before closing at $495.60, which represents a fall of 4.8% from the previous day’s closing price. Despite the fall, Chipotle is still trading 71.5% higher than the beginning of 2018."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•3 days ago"]
["Why Did Wedbush Downgrade Chipotle?"]
["On August 27, Wedbush downgraded Chipotle Mexican Grill (CMG) from “neutral” to “underperform” and lowered its target price from $450 to $445. The new target price represents a fall of 10.2% from its current stock price of $495.60. As reported by CNBC, Nick Setyan of Wedbush downgraded the stock due to concerns about the weaker-than-expected SSSG (same-store sales growth) since the beginning of third-quarter and increased pressure on the company’s margins."]
[]
["Zacks•4 days ago"]
["McDonald's (MCD) Strategic Efforts Bode Well, Margin Woes Linger"]
["McDonald's (MCD) re-franchising strategies and robust comparable sales are likely to continue boosting the company's performance."]
[]
["American City Business Journals•4 days ago"]
["Chick-fil-A adds 'Waffle Potato Chips,' new catering options"]
["Waffle Potato Chips and a 30-count chicken nugget box are among the additions to the Atlanta-based chain's restaurant menus."]
["Associated Press•7 days ago"]
["Feds confirm 507 people sick after eating McDonald's salad"]
["Federal health officials say they've confirmed more than 500 cases of people who became sick with an intestinal illness after eating McDonald's salads. The illnesses reported earlier this year are linked ..."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
["InvestorPlace•7 days ago"]
["Chipotle Stock Above $500 Is a Disaster Waiting to Happen"]
["Once the most hated restaurant stock in the market, Chipotle (NYSE:CMG) has staged a huge comeback over the past several months. Since bottoming in mid-February around $250, Chipolte stock has more than doubled over the past six months, and now trades north of $500. At those levels, the company’s long-term growth prospects through unit growth and reinvigorated foot traffic were being undervalued by the market."]
[]
["Bloomberg•8 days ago"]
["22 McDonald's Customers Get Sick"]
["22 people got sick from eating McDonald's breakfast sandwiches in Jamestown, New York (Source: Bloomberg)"]
["CNBC•8 days ago"]
["New York health officials investigate McDonald's breakfast sandwiches after 'multiple illnesses'"]
["The New York State Department of Health and Chautauqua County Health Department are investigating 22 reports of illnesses., which may be linked to breakfast sandwiches sold at a McDonald's in Jamestown, Chautauqua County."]
["Motley Fool•8 days ago"]
["Target Slays Expectations"]
["Best same-store sales growth in over a decade? Just one of the impressive stats Target put up this quarter."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["T",31.93,-0.03,-8.9999999999999998E-4]
["AT&T Inc."]
["GE",12.93,0.16,1.2500000000000001E-2]
["General Electric Company"]
["KO",44.57,-0.38,-8.5000000000000006E-3]
["Coca-Cola Company (The)"]
["WMT",95.84,-0.26,-2.7000000000000001E-3]
["Walmart Inc."]
["JNJ",134.59,-0.36,-2.7000000000000001E-3]
["Johnson & Johnson"]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (26)"]
[]
["Current 162.20"]
["Average 183.35"]
["Low 165.00"]
["High 200.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"MCD Mktw Sum","index":190,"n_rows":939,"n_cols":5,"rows_kept":939,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["McDonald's Corp."]
["NYSE: MCD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["McDonald's Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MCD"]
["/quotes/zigman/233369/composite"]
[]
["$"]
[]
[162.22999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 83,376"]
[]
["Real time quotes"]
[]
["/quotes/zigman/233369/composite"]
[]
["Today's close"]
[]
[161.79]
[]
[162.19999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[161.53]
[]
[162.91]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[146.84]
[]
[178.7]
[]
[]
[]
["Company Description"]
[]
["McDonald's Corp. engages in the operation and franchise of McDonald's restaurants. It operates through the following segments: U.S.; International Lead Markets; High Growth Markets; Foundational Markets and Corporate. The U.S. segment manages to increase customer awareness for its global mobile appl..."]
[]
["McDonald's Corp. engages in the operation and franchise of McDonald's restaurants. It operates through the following segments: U.S.; International Lead Markets; High Growth Markets; Foundational Markets and Corporate. The U.S. segment manages to increase customer awareness for its global mobile application, mobile order and pay functionality, and delivery platform. The International Lead Markets segment focuses in expanding the McCafÃ© coffee brand and the ongoing deployment of EOTF restaurants across the segment. The High Growth Markets segment involves in the ideas around design, digital, people, menu innovation, and value from other markets to enhance the customer experience. The Foundational Markets and Corporate segment refers commitment to run great restaurants and increase convenient to customers, including drive-thru and delivery. The company was founded by Raymond Albert Kroc on April 15, 1955 and is headquartered in Oak Brook, IL."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[25.61]
[]
["P/E Ratio (with extraordinary items)"]
[]
[23.54]
[]
["P/E Ratio (without extraordinary items)"]
[]
[27.02]
[]
["Price to Sales Ratio"]
[]
[6.15]
[]
["Price to Cash Flow Ratio"]
[]
[25.29]
[]
["Enterprise Value to EBITDA"]
[]
[15.45]
[]
["Enterprise Value to Sales"]
[]
[6.98]
[]
["Total Debt to Enterprise Value"]
[]
[0.18]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[97108]
[]
["Income Per Employee"]
[]
[22095]
[]
["Receivables Turnover"]
[]
[13.23]
[]
["Total Asset Turnover"]
[]
[0.7]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.84]
[]
["Quick Ratio"]
[]
[1.82]
[]
["Cash Ratio"]
[]
[0.85]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[46.54]
[]
["Operating Margin"]
[]
[36.76]
[]
["Pretax Margin"]
[]
[37.57]
[]
["Net Margin"]
[]
[22.75]
[]
["Return on Assets"]
[]
[16.02]
[]
["Return on Total Capital"]
[]
[20.76]
[]
["Return on Invested Capital"]
[]
[20.79]
[]
["Capital Structure"]
[]
["Total Debt to Total Capital"]
[]
[112.44]
[]
["Total Debt to Total Assets"]
[]
[87.38]
[]
["Long-Term Debt to Total Capital"]
[]
[112.44]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Enrique Hernandez",59,1996,"Non-Executive Chairman"]
["Mr. Stephen J. Easterbrook",49,2013,"President, Chief Executive Officer & Director"]
["Mr. James R. Sappington",58,1987,"Executive VP-Operations & Technology Systems"]
["Mr. Kevin M. Ozan",52,2006,"Chief Financial Officer & Executive Vice President"]
["Ms. Denise A. Horne","-","-","Vice President & Associate General Counsel"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43319,"Silvia Freire Dente Da Silva Dias Lagnado",3136,"  Derivative/Non-derivative trans. at $156.04 per share. ",489341]
[null,"EVP, Chief Marketing Officer"]
[43319,"Robert Lane Gibbs",3136,"  Derivative/Non-derivative trans. at $156.04 per share. ",489341]
[null,"Corp Exec VP - Corp Relations"]
[43319,"Silvia Freire Dente Da Silva Dias Lagnado",7078,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP, Chief Marketing Officer"]
[43319,"Robert Lane Gibbs",7078,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Corp Exec VP - Corp Relations"]
[43221,"Douglas M. Goare",13255,"  Disposition at $165.4 per share. ",2192377]
[null,"Pres., Int. Lead Markets & CRO"]
[43221,"Kevin M. Ozan",18636,"  Disposition at $165.69 per share. ",3087798]
[null,"Exec Vice Pres & CFO"]
[43221,"Kevin M. Ozan",11755,"  Derivative/Non-derivative trans. at $75.93 per share. ",892557]
[null,"Exec Vice Pres & CFO"]
[43175,"Stephen J. Easterbrook",30401,"  Derivative/Non-derivative trans. at $162.36 per share. ",4935906]
[null,"President & CEO; Director"]
[43175,"Douglas M. Goare",6385,"  Derivative/Non-derivative trans. at $162.36 per share. ",1036668]
[null,"Pres., Int. Lead Markets & CRO"]
[43175,"Kevin M. Ozan",5473,"  Derivative/Non-derivative trans. at $162.36 per share. ",888596]
[null,"Exec Vice Pres & CFO"]
[43175,"James R. Sappington",2965,"  Derivative/Non-derivative trans. at $162.36 per share. ",481397]
[null,"EVP - Ops & Tech Sys"]
[43175,"Ian Borden",662,"  Derivative/Non-derivative trans. at $162.36 per share. ",107482]
[null,"President,Foundational Markets"]
[43175,"Jerome N. Krulewitch",1393,"  Derivative/Non-derivative trans. at $162.36 per share. ",226167]
[null,"EVP, Gen Counsel and Secretary"]
[43175,"Joseph M Erlinger",1771,"  Derivative/Non-derivative trans. at $162.36 per share. ",287539]
[null,"President, High Growth Markets"]
[43175,"David Ogden Fairhurst",826,"  Derivative/Non-derivative trans. at $162.36 per share. ",134109]
[null,"EVP & Chief People Officer"]
[43175,"Catherine A. Hoovel",371,"  Derivative/Non-derivative trans. at $162.36 per share. ",60235]
[null,"VP - Chief Acctg Officer"]
[43175,"Stephen J. Easterbrook",68624,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"President & CEO; Director"]
[43175,"Douglas M. Goare",14412,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Pres., Int. Lead Markets & CRO"]
[43175,"Kevin M. Ozan",12354,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec Vice Pres & CFO"]
[43175,"James R. Sappington",6692,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP - Ops & Tech Sys"]
[43175,"Ian Borden",1236,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"President,Foundational Markets"]
[43175,"Jerome N. Krulewitch",3347,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP, Gen Counsel and Secretary"]
[43175,"Joseph M Erlinger",3991,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"President, High Growth Markets"]
[43175,"David Ogden Fairhurst",1802,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP & Chief People Officer"]
[43175,"Catherine A. Hoovel",1262,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP - Chief Acctg Officer"]
[43167,"Silvia Freire Dente Da Silva Dias Lagnado",1602,"  Derivative/Non-derivative trans. at $154.44 per share. ",247412]
[null,"EVP, Chief Marketing Officer"]
[43167,"Silvia Freire Dente Da Silva Dias Lagnado",5465,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP, Chief Marketing Officer"]
[43131,"Douglas M. Goare",34575,"  Disposition at $173.53 per share. ",5999799]
[null,"Pres., Int. Lead Markets & CRO"]
[43131,"Catherine A. Hoovel",1398,"  Disposition at $170.54 per share. ",238414]
[null,"VP - Chief Acctg Officer"]
[43131,"Douglas M. Goare",34575,"  Derivative/Non-derivative trans. at $94 per share. ",3250050]
[null,"Pres., Int. Lead Markets & CRO"]
[43131,"Catherine A. Hoovel",1398,"  Derivative/Non-derivative trans. at $57.08 per share. ",79797]
[null,"VP - Chief Acctg Officer"]
[43060,"Stephen J. Easterbrook",171577,"  Disposition at $168.32 per share. ",28879840]
[null,"President & CEO; Director"]
[43060,"Stephen J. Easterbrook",100888,"  Derivative/Non-derivative trans. at $97.15 per share. ",9801269]
[null,"President & CEO; Director"]
[43060,"Stephen J. Easterbrook",23710,"  Derivative/Non-derivative trans. at $94.89 per share. ",2249841]
[null,"President & CEO; Director"]
[43060,"Stephen J. Easterbrook",46979,"  Derivative/Non-derivative trans. at $98.42 per share. ",4623673]
[null,"President & CEO; Director"]
[43051,"Chris Kempczinski",721,"  Derivative/Non-derivative trans. at $165.59 per share. ",119390]
[null,"President, McDonald s USA"]
[43051,"Chris Kempczinski",2230,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"President, McDonald s USA"]
[43033,"James R. Sappington",8046,"  Disposition at $165 per share. ",1327590]
[null,"EVP - Ops & Tech Sys"]
[43033,"James R. Sappington",8046,"  Derivative/Non-derivative trans. at $100.05 per share. ",805002]
[null,"EVP - Ops & Tech Sys"]
[43008,"Lloyd H. Dean",371,"  ",58128]
[null,"Director"]
[43008,"Lloyd H. Dean",371,"  Derivative/Non-derivative trans. at $156.68 per share. ",58128]
[null,"Director"]
[42961,"David Ogden Fairhurst",4782,"  Disposition at $157.05 per share. ",751013]
[null,"EVP & Chief People Officer"]
[42961,"David Ogden Fairhurst",4782,"  Derivative/Non-derivative trans. at $57.08 per share. ",272956]
[null,"EVP & Chief People Officer"]
["/news/latest/company/us/mcd"]
[]
["MarketWatch News on MCD"]
[]
["Meet the company expected to benefit from the war on plastic straws"]
[]
["7:11 a.m. Aug. 29, 2018"]
[]
["- Tonya Garcia"]
[]
["Irony is back in style"]
[]
["8:25 a.m. Aug. 27, 2018"]
[]
["- Kari Paul"]
[]
["Hereâ€™s exactly what you should be eating to lose weight "]
[]
["6:42 p.m. Aug. 26, 2018"]
[]
["- Kari Paul"]
[]
["Swiss startup that filters plastics out of water is eyeing U.S. and China markets"]
[]
["5:00 p.m. Aug. 26, 2018"]
[]
["- Ciara Linnane"]
[]
["Many older Americans are living a desperate, nomadic life"]
[]
["10:27 a.m. Aug. 25, 2018"]
[]
["- Richard Eisenberg"]
[]
["How your cherished memories can reduce stress"]
[]
["10:17 a.m. Aug. 25, 2018"]
[]
["- Kevyn Burger"]
[]
["The market barely blinks as Trump begins to crack"]
[]
["10:17 a.m. Aug. 22, 2018"]
[]
["- Tim Mullaney"]
[]
["Small- and microcap stocks get another look as the S&P 500 Index stalls"]
[]
["3:45 p.m. Aug. 21, 2018"]
[]
["- Philip van Doorn"]
[]
["Tyson Foods to buy Keystone Foods in $2.16B deal"]
[]
["1:49 p.m. Aug. 20, 2018"]
[]
["- MarketWatch.com"]
[]
["Salads sold at McDonald's sicken 476"]
[]
["3:14 p.m. Aug. 17, 2018"]
[]
["- Tonya Garcia"]
[]
["The biggest risk that companies will face in the 2nd half of 2018 isnâ€™t trade, says Goldman"]
[]
["12:02 p.m. Aug. 17, 2018"]
[]
["- Ryan Vlastelica"]
[]
["U.S. stocks close higher as Turkish-crisis jitters ease "]
[]
["4:27 p.m. Aug. 14, 2018"]
[]
["- Mark DeCambre"]
[]
["McDonald's announces nearly $3 billion investment in store remodels nationwide"]
[]
["7:38 a.m. Aug. 14, 2018"]
[]
["- Tonya Garcia"]
[]
["Bemis stock shows muted response to news of $6.8 billion acquisition by Australiaâ€™s Amcor"]
[]
["7:24 a.m. Aug. 7, 2018"]
[]
["- Ciara Linnane"]
[]
["20,000 preschool teachers just got offered a free education"]
[]
["11:32 a.m. Aug. 4, 2018"]
[]
["- Jillian Berman"]
[]
["Appleâ€™s romp to $1 trillion market cap helps S&P 500, Nasdaq notch gains "]
[]
["4:46 p.m. Aug. 2, 2018"]
[]
["- Mark DeCambre"]
[]
["Wendy's downgraded on same-store sales expectations"]
[]
["8:11 a.m. Aug. 2, 2018"]
[]
["- Tonya Garcia"]
[]
["AmEx, Visa stocks exact the biggest toll from Dow industrials in early trade "]
[]
["11:07 a.m. July 30, 2018"]
[]
["- Mark DeCambre"]
[]
["McDonald's revenue falls amid restructuring"]
[]
["8:42 p.m. July 26, 2018"]
[]
["- MarketWatch.com"]
[]
["McDonald's shares down nearly 2% in Thursday trading"]
[]
["2:38 p.m. July 26, 2018"]
[]
["- Tonya Garcia"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/mcd"]
[]
["Other News on MCD"]
[]
["Ackman's Pershing Square Capital Cuts Stake In Chipotle"]
[]
["17 min ago3:46 p.m. Aug. 31, 2018"]
[]
["- Investopedia.com"]
[]
["Dunkinâ€™ Donuts Invests $100 Million in Brand Refresh"]
[]
["5:30 a.m. Today5:30 a.m. Aug. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["How To Retire At 63 With A Measly Half-Million"]
[]
["10:24 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["How Much Higher Can Wingstop Fly?"]
[]
["8:45 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["IBMâ€™s Coffee Drone Concept Could Jolt Coffee Retailers "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["7 Best Restaurant Stocks to Bite Into Today"]
[]
["3:25 p.m. Aug. 29, 2018"]
[]
["- InvestorPlace.com"]
[]
["FDA supports exempting coffee from CA cancer warning law"]
[]
["3:19 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["5 Agriculture Stocks to Buy to Help You Harvest Profits"]
[]
["2:26 p.m. Aug. 29, 2018"]
[]
["- InvestorPlace.com"]
[]
["What Analysts Expect from Starbucksâ€™s Revenues "]
[]
["8:16 a.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["What Can We Expect from Starbucks Stock in Next Four Quarters? "]
[]
["8:16 a.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Analysts Expect Starbucksâ€™s EPS to Rise in Next Four Quarters "]
[]
["8:16 a.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["How Starbucksâ€™s Valuation Multiples Stack Up with Peers "]
[]
["8:16 a.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["Analysts Favor a â€˜Holdâ€™ for Starbucks "]
[]
["8:16 a.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["Jefferies Keeps a Buy Rating on McDonaldâ€™s Corp (MCD)"]
[]
["7:11 p.m. Aug. 28, 2018"]
[]
["- SmarterAnalyst"]
[]
["US Market Indexes Continue Gains on Tuesday"]
[]
["5:54 p.m. Aug. 28, 2018"]
[]
["- GuruFocus.com"]
[]
["Walmart, Apple Prop Up the Dow Tuesday"]
[]
["3:28 p.m. Aug. 28, 2018"]
[]
["- 247WallSt.com"]
[]
["30 Stock Portfolio Summer Review"]
[]
["12:40 p.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["New York City Cafe Serves Up a Career Lifeline "]
[]
["10:00 a.m. Aug. 28, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["DSM, Protecting Life And Our Planet"]
[]
["9:35 a.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Why Did Wedbush Downgrade Chipotle? "]
[]
["8:04 a.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["McDonalds Corp."]
[]
["One McDonald's Plaza"]
[]
["Oak Brook, Illinois 60523"]
[]
["Phone"]
[]
["1 6306233000"]
[]
["Industry"]
[]
["Restaurants"]
[]
["Sector"]
[]
["Leisure/Arts/Hospitality"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$22.82B"]
[]
["Net Income"]
[]
["$5.19B"]
[]
["Employees"]
[]
[235000]
[]
["Annual Report for MCD"]
[]
["/news/pressrelease/company/us/mcd"]
[]
["Press Releases on MCD"]
[]
["Fast Food Market Scope 2018 to 2023 | Global Analysis, Key Players Update, Future Demand, Sales, Production, Consumption and Forecast"]
[]
["1:06 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Today's Research Reports on Stocks to Watch: McDonald's and Chipotle Mexican Grill"]
[]
["8:08 a.m. Aug. 29, 2018"]
[]
["- ACCESSWIRE"]
[]
["McDonald's Sets Global Goal to Reduce Barriers to Employment for Two Million Youth; Invests $2 Million in Chicago's Workforce; and Pledges to offer 43,000 apprenticeships across Europe"]
[]
["10:12 a.m. Aug. 22, 2018"]
[]
["- GlobeNewswire"]
[]
["Global Fast Food Market Analysis by type (burger, pizza, Meat products, Sea food and others) and by distribution channel (restaurant, street vendors and others) and Forecast 2018-2025"]
[]
["2:18 a.m. Aug. 17, 2018"]
[]
["- Heraldkeeper"]
[]
["Today's Research Reports on Stocks to Watch: McDonald's and Macy's"]
[]
["8:14 a.m. Aug. 15, 2018"]
[]
["- ACCESSWIRE"]
[]
["McDonald's and Franchisees Investing Approximately $53 Million in Nevada To Modernize More Than 90 Local Restaurants in 2018 & 2019"]
[]
["3:01 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $120 Million in Arizona To Modernize More Than 200 Local Restaurants in 2018 & 2019"]
[]
["3:01 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $390 Million in California To Modernize More Than 550 Local Restaurants in 2018 & 2019"]
[]
["3:01 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $126 Million in Washington State to Modernize More than 170 Local Restaurants in 2018 & 2019"]
[]
["3:01 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $111 Million in Colorado to Modernize More than 140 Local Restaurants in 2018 & 2019"]
[]
["2:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing $68 Million in Oklahoma To Modernize 121 Local Restaurants in 2018 & 2019"]
[]
["1:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $317 Million in Illinois To Modernize More Than 410 Local Restaurants in 2018 & 2019"]
[]
["1:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $166 Million in Wisconsin To Modernize More Than 215 Local Restaurants in 2018 & 2019"]
[]
["1:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing $448 Million in Texas To Modernize 840 Texas Restaurants in 2018 & 2019"]
[]
["1:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's & Franchisees Investing Approximately $205 Million in Michigan To Modernize More Than 400 Local Restaurants in 2018 & 2019"]
[]
["1:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $143 Million in Massachusetts To Modernize More Than 140 Local Restaurants in 2018 & 2019"]
[]
["12:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Invest Approximately $320 Million in New York to Modernize More Than 360 Restaurants in 2018 & 2019"]
[]
["12:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $214 Million in North Carolina To Modernize More Than 430 Local Restaurants in 2018 & 2019"]
[]
["12:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $19 Million in Washington, DC To Modernize More Than 15 Local Restaurants in 2018 & 2019"]
[]
["12:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["McDonald's and Franchisees Investing Approximately $163 Million in Virginia To Modernize More Than 250 Local Restaurants in 2018 & 2019"]
[]
["12:02 a.m. Aug. 14, 2018"]
[]
["- GlobeNewswire"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:03 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["3:44p"]
[]
["Hog prices poised to soar as deadly swine disease emerges in China"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.75]
[-22.17]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.49]
[0.36]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MCD Mkwt Basic","index":191,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"MCD Yahoo Gr","index":192,"n_rows":307,"n_cols":5,"rows_kept":307,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.5]
["+0.37(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1739.53]
["+7.17(+0.41%)"]
["Crude Oil"]
[69.91]
["-0.34(-0.48%)"]
["Gold"]
[1205.5]
["+0.50(+0.04%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.49%)"]
["McDonald's Corporation (MCD)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["162.20+0.41 (+0.25%)"]
["At close: 3:59PM EDT"]
["162.23 +0.03 (0.02%)"]
["After hours: 4:01PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",161.79]
["Open",161.53]
["Bid","161.97 x 800"]
["Ask","162.00 x 800"]
["Day's Range","161.63 - 162.91"]
["52 Week Range","146.84 - 178.70"]
["Volume",2788571]
["Avg. Volume",3583401]
["Market Cap","125.835B"]
["Beta",0.65]
["PE Ratio (TTM)",23.8]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","4.04 (2.48%)"]
["Ex-Dividend Date",43343]
["1y Target Est",183.35]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",24,24,21,29]
["Avg. Estimate",2,1.89,7.68,8.1999999999999993]
["Low Estimate",1.92,1.82,7.59,7.97]
["High Estimate",2.11,1.96,7.83,8.35]
["Year Ago EPS",1.76,1.71,6.66,7.68]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",24,24,28,29]
["Avg. Estimate","5.36B","5.22B","21.07B","20.8B"]
["Low Estimate","5.11B","4.97B","20.62B","19.57B"]
["High Estimate","5.67B","5.49B","21.53B","21.86B"]
["Year Ago Sales","5.75B","5.34B","22.82B","21.07B"]
["Sales Growth (year/est)",-6.8000000000000005E-2,-2.1999999999999999E-2,-7.6999999999999999E-2,-1.2999999999999999E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",1.77,1.59,1.67,1.92]
["EPS Actual",1.76,1.71,1.79,1.99]
["Difference",-0.01,0.12,0.12,7.0000000000000007E-2]
["Surprise %",-6.0000000000000001E-3,7.4999999999999997E-2,7.1999999999999995E-2,3.5999999999999997E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",2,1.89,7.68,8.1999999999999993]
["7 Days Ago",2,1.89,7.68,8.1999999999999993]
["30 Days Ago",2,1.89,7.67,8.1999999999999993]
["60 Days Ago",2.04,1.92,7.69,8.27]
["90 Days Ago",2.04,1.93,7.7,8.27]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",2,5,10,2]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days",1,1,1,1]
["Growth Estimates","MCD","Industry","Sector","S&P 500"]
["Current Qtr.",0.13600000000000001,"N/A","N/A",0.47]
["Next Qtr.",0.105,"N/A","N/A",0.46]
["Current Year",0.153,"N/A","N/A",0.22]
["Next Year",6.8000000000000005E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",8.5500000000000007E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)",7.2499999999999995E-2,"N/A","N/A","N/A"]
[]
["CNBC Videos•8 days ago"]
["McDonald's falls on report of possible illnesses in New Y..."]
["CNBC's Leslie Picker reports on the reaction in McDonald's shares following news of potential food-rated illnesses from one of its New York state restaurants."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
["Investopedia•18 minutes ago"]
["Ackman's Pershing Square Capital Cuts Stake In Chipotle"]
["Hedge fund investor Bill Ackman’s Pershing Square Capital has reduced its stake in fast casual chain Chipotle Mexican Grill, Inc. ( CMG). Pershing sold 823,357 shares of the company worth $401 million on Thursday, according to a filing. In Sep. 2016, Ackman had purchased 2.9 million Chipotle shares, or about 10% of the company, at an average cost of $405."]
[]
["American City Business Journals•yesterday"]
["McDonald's trots out grandma (again) to tout glazed chicken tenders"]
["McDonald's ad agency We Are Unlimited is rolling out new work featuring a grandma with a saucy sense of humor."]
[]
["American City Business Journals•yesterday"]
["Fast-Food Roundup: Papa John’s plans diversity training… Nestlé to sell Starbucks products… Chick-fil-A adds to menu"]
["Here is a quick look at stories about the leading brands in the fast-food and fast-casual restaurants as recently reported by The Business Journals and other media."]
[]
["Market Realist•yesterday"]
["IBM’s Coffee Drone Concept Could Jolt Coffee Retailers"]
["In a recent filing with the United States Patent and Trademark Office, IBM describes a drone that flies around public spaces to deliver cups of coffee. The IBM-envisioned coffee delivery drone would be able to deliver coffee to customers who had preordered a drink from a restaurant or from people who flag it down. If IBM’s coffee drone idea becomes reality, it could be a boost to coffee retailers."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•yesterday"]
["Analysts Favor a ‘Hold’ for Starbucks"]
["What Can We Expect from Starbucks Stock in Next Four Quarters? Of the 32 analysts that follow Starbucks (SBUX), 46.9% favor a “buy,” and 53.1% favor a “hold” recommendation as of August 28. None of the analysts are favoring a “sell” recommendation."]
[]
["Motley Fool•yesterday"]
["How Much Higher Can Wingstop Fly?"]
["Will high valuations clip the chicken chain's wings?"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Mcdonald's Corp."]
["Mcdonald's Corp NYSE:MCD"]
[]
["Market Realist•yesterday"]
["How Starbucks’s Valuation Multiples Stack Up with Peers"]
["What Can We Expect from Starbucks Stock in Next Four Quarters? Of all the valuation multiples, we have opted to use the forward PE (price-to-earnings) multiple due to high visibility in Starbucks’s (SBUX) future earnings. The forward PE multiple can be determined by dividing a company’s stock price by analysts’ earnings estimates for its next four quarters."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Kiplinger•2 days ago"]
["7 Stocks to Buy In Case This Bull Market Stalls"]
["This bull market is officially the longest one in history. And while the major indices are at or near all-time highs, investors have chosen stocks to buy in a curious way: they've gone on defense. Bank of America recently reported that the top-performing sectors of the past three months have been defensive in nature: consumer staples, utilities, health care, telecommunications and real estate investment trusts (REITs). In other words: Investors aren't putting their full faith into this record bull market. And Wall Street's pros seem to agree with their timidity. Wells Fargo's Christopher Harvey believes the markets are set to get choppy. \"What we're telling clients is, 'Don't light your hair on fire. Start to take down risk prudently, and selectively,'\" he recently told CNBC, adding, \"It's going to be painful, but it will be healthy.\" But where do you go from here? Which stocks provide an attractive investing opportunity, but can also withstand increased volatility and downward pressure? Here we turned to TipRanks to source seven stocks to buy that have consensus \"Buy\" ratings from Wall Street's analysts, and that all have a beta of less than 1. Beta is a crucial measure of stock volatility, and a sub-1 reading implies a stock is less volatile than the broader market. Here's a closer look at these seven highly rated stock picks: SEE ALSO: 25 Dividend Stocks That Analysts Love the Most"]
[]
["Market Realist•2 days ago"]
["Why Analysts Expect Starbucks’s EPS to Rise in Next Four Quarters"]
["What Can We Expect from Starbucks Stock in Next Four Quarters? For the next four quarters, analysts are expecting Starbucks (SBUX) to post EPS of $2.56, which represents growth of 12.3% from $2.28 in the corresponding four quarters of the previous year. The EPS growth is expected to be driven by revenue growth and share repurchases, partially offset by a decline in net margins."]
[]
["Market Realist•2 days ago"]
["What Can We Expect from Starbucks Stock in Next Four Quarters?"]
["Starbucks’s (SBUX) SSSG (same-store sales growth) in its second major market, China, declined 2.0% in its latest quarter, which ended on July 1. The company’s management blamed the stricter regulations and the crackdown on unauthorized third-party delivery services for the fall. So, to overcome its delivery issues, the company has partnered with Alibaba (BABA) to start delivery services in September 2018. According to the partnership, which was announced on August 2, Starbucks and Ele.me, Alibaba’s food delivery platform, will start delivery service in 150 restaurants located in Beijing and Shanghai in September 2018 and expand the service to 2,000 restaurants by the end of the year."]
["ACCESSWIRE•2 days ago"]
["Today’s Research Reports on Stocks to Watch: McDonald's and Chipotle Mexican Grill"]
["NEW YORK, NY / ACCESSWIRE / August 29, 2018 / Shares of McDonald's were modestly up in yesterday's trading after Jefferies report showed optimism over the restaurant chain's remodeling efforts. Shares of Chipotle Mexican Grill were modestly down on Tuesday. McDonald's Corporation stocks ended 0.72 percent higher at $161.64 a share on Tuesday, as Jefferies reiterated its 'Buy' rating citing optimism over the restaurant chain's remodeling efforts."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
["Reuters•2 days ago"]
["Restaurant operator Yum China rejects $17.6 billion Hillhouse-led offer - sources"]
["Fast-food chain operator Yum China Holdings Inc (YUMC.N) has rejected a $17.6 billion(13.67 billion pounds) buyout offer from a consortium led by Chinese investment firm Hillhouse Capital Group, quashing what would have been one of Asia's biggest deals this year, people with direct knowledge of the matter said. The Hillhouse-led consortium, which included regional investment house Baring Private Equity Asia, expressed an interest to offer $46 per share, or nearly 24 percent above Tuesday's closing price, for the biggest fast-food chain in China, the people said. Global investment house KKR & Co (KKR.N) and Chinese sovereign wealth fund China Investment Corp were also part of the consortium, one of the people added."]
["CNBC•3 days ago"]
["Buy McDonald's shares because its mobile deal app usage is surging, Jefferies says"]
["Jefferies reiterates its buy rating on McDonald’s shares, citing optimism over the restaurant chain’s remodeling efforts. McDonald's MCD digital app for deals and promotions is gaining traction with consumers, according to Jefferies. The firm reiterated its buy rating on McDonald's shares, citing optimism over the restaurant chain's remodeling efforts."]
[]
["Simply Wall St.•3 days ago"]
["2 Days Left Before McDonald’s Corporation (NYSE:MCD) Will Start Trading Ex-Dividend, Is It Worth Buying?"]
["Attention dividend hunters! McDonald’s Corporation (NYSE:MCD) will be distributing its dividend of US$1.01 per share on the 18 September 2018, and will start trading ex-dividend in 2 days time onRead More..."]
[]
["Market Realist•3 days ago"]
["Chipotle Stock Fell Due to Wedbush’s Downgrade"]
["Why Did Wedbush Downgrade Chipotle? On August 27, after Wedbush’s downgrade, Chipotle Mexican Grill (CMG) stock fell to a low of $493.46 before closing at $495.60, which represents a fall of 4.8% from the previous day’s closing price. Despite the fall, Chipotle is still trading 71.5% higher than the beginning of 2018."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•3 days ago"]
["Why Did Wedbush Downgrade Chipotle?"]
["On August 27, Wedbush downgraded Chipotle Mexican Grill (CMG) from “neutral” to “underperform” and lowered its target price from $450 to $445. The new target price represents a fall of 10.2% from its current stock price of $495.60. As reported by CNBC, Nick Setyan of Wedbush downgraded the stock due to concerns about the weaker-than-expected SSSG (same-store sales growth) since the beginning of third-quarter and increased pressure on the company’s margins."]
[]
["Zacks•4 days ago"]
["McDonald's (MCD) Strategic Efforts Bode Well, Margin Woes Linger"]
["McDonald's (MCD) re-franchising strategies and robust comparable sales are likely to continue boosting the company's performance."]
[]
["American City Business Journals•4 days ago"]
["Chick-fil-A adds 'Waffle Potato Chips,' new catering options"]
["Waffle Potato Chips and a 30-count chicken nugget box are among the additions to the Atlanta-based chain's restaurant menus."]
["Associated Press•7 days ago"]
["Feds confirm 507 people sick after eating McDonald's salad"]
["Federal health officials say they've confirmed more than 500 cases of people who became sick with an intestinal illness after eating McDonald's salads. The illnesses reported earlier this year are linked ..."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
["InvestorPlace•7 days ago"]
["Chipotle Stock Above $500 Is a Disaster Waiting to Happen"]
["Once the most hated restaurant stock in the market, Chipotle (NYSE:CMG) has staged a huge comeback over the past several months. Since bottoming in mid-February around $250, Chipolte stock has more than doubled over the past six months, and now trades north of $500. At those levels, the company’s long-term growth prospects through unit growth and reinvigorated foot traffic were being undervalued by the market."]
[]
["Bloomberg•8 days ago"]
["22 McDonald's Customers Get Sick"]
["22 people got sick from eating McDonald's breakfast sandwiches in Jamestown, New York (Source: Bloomberg)"]
["CNBC•8 days ago"]
["New York health officials investigate McDonald's breakfast sandwiches after 'multiple illnesses'"]
["The New York State Department of Health and Chautauqua County Health Department are investigating 22 reports of illnesses., which may be linked to breakfast sandwiches sold at a McDonald's in Jamestown, Chautauqua County."]
["Motley Fool•8 days ago"]
["Target Slays Expectations"]
["Best same-store sales growth in over a decade? Just one of the impressive stats Target put up this quarter."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["T",31.93,-0.03,-8.9999999999999998E-4]
["AT&T Inc."]
["GE",12.93,0.16,1.2500000000000001E-2]
["General Electric Company"]
["KO",44.57,-0.38,-8.5000000000000006E-3]
["Coca-Cola Company (The)"]
["WMT",95.84,-0.26,-2.7000000000000001E-3]
["Walmart Inc."]
["JNJ",134.59,-0.36,-2.7000000000000001E-3]
["Johnson & Johnson"]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (26)"]
[]
["Current 162.20"]
["Average 183.35"]
["Low 165.00"]
["High 200.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"MCD Mktwth Gr","index":193,"n_rows":383,"n_cols":5,"rows_kept":383,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["McDonald's Corp."]
["NYSE: MCD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["McDonald's Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MCD"]
["/quotes/zigman/233369/composite"]
[]
["$"]
[]
[162.22999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 83,376"]
[]
["Real time quotes"]
[]
["/quotes/zigman/233369/composite"]
[]
["Today's close"]
[]
[161.79]
[]
[162.19999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[161.53]
[]
[162.91]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[146.84]
[]
[178.7]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",182.81]
["Number of Ratings:",31,"Current Quarters Estimate:",2]
["FY Report Date:",43435,"Current Year's Estimate:",7.63]
["Last Quarter's Earnings:",1.99,"Median PE on CY Estimate:",21.17]
["Year Ago Earnings:",6.52,"Next Fiscal Year Estimate:",8.1999999999999993]
[null,null,"Median PE on Next FY Estimate:",19.690000000000001]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",28,28,30,30]
["Mean Estimate",2,1.89,7.63,8.1999999999999993]
["High Estimates",2.11,1.96,7.83,8.35]
["Low Estimates",1.92,1.82,7.36,7.97]
["Coefficient Variance",2.4,1.99,1.41,1.17]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",17,17,16]
["OVERWEIGHT",3,3,3]
["HOLD",11,11,10]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Jack in the Boxâ€™s Third Fiscal Quarter Revenues"]
[]
["11:11 a.m. Aug. 10, 2018"]
[]
["- MarketRealist.com"]
[]
["What Drove Jack in the Boxâ€™s Same-Store Sales Growth?"]
[]
["11:11 a.m. Aug. 10, 2018"]
[]
["- MarketRealist.com"]
[]
["Jack in the Box Outperformed Analystsâ€™ Earnings Expectations"]
[]
["11:11 a.m. Aug. 10, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["McDonaldâ€™s Stock Price Rose 4.4% on June 7"]
[]
["11:08 a.m. June 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Did Kalinowski Upgrade McDonaldâ€™s?"]
[]
["11:07 a.m. June 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Analysts Are Bullish on Dave & Busterâ€™s Stock after Fiscal 4Q17"]
[]
["8:01 a.m. April 5, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:04 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.5]
[0.37]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MCD Income Qtr","index":194,"n_rows":368,"n_cols":7,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["McDonald's Corp."]
["NYSE: MCD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["McDonald's Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MCD"]
["/quotes/zigman/233369/composite"]
[]
["$"]
[]
[162.22999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 83,376"]
[]
["Real time quotes"]
[]
["/quotes/zigman/233369/composite"]
[]
["Today's close"]
[]
[161.79]
[]
[162.19999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[161.53]
[]
[162.91]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[146.84]
[]
[178.7]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for McDonald's Corp."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","6.05B","5.75B","5.34B","5.14B","5.35B"]
["Sales Growth","-",-4.8800000000000003E-2,-7.1999999999999995E-2,-3.7699999999999997E-2,4.1799999999999997E-2]
["Cost of Goods Sold (COGS) incl. D&A","3.34B","2.94B","2.67B","2.61B","2.61B"]
["COGS excluding D&A","3B","2.58B","2.33B","2.25B","2.25B"]
["Depreciation & Amortization Expense","339.5M","355.8M","342.8M","362.9M","365M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-0.121,-8.9300000000000004E-2,-2.3699999999999999E-2,1.1999999999999999E-3]
["Gross Income","2.71B","2.82B","2.67B","2.53B","2.74B"]
["Gross Income Growth","-",4.0300000000000002E-2,-5.3900000000000003E-2,-5.1700000000000003E-2,8.3799999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.51170000000000004,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","525.4M","567M","617.6M","533.1M","542.1M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","525.4M","567M","617.6M","533.1M","542.1M"]
["SGA Growth","-",7.9200000000000007E-2,8.9200000000000002E-2,-0.1368,1.6899999999999998E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","(10.5M)","(713.8M)","-","14.7M","75.4M"]
["EBIT after Unusual Expense","10.5M","713.8M","-","(14.7M)","(75.4M)"]
["Non Operating Income/Expense","67.8M","54.5M","72.3M","96.5M","101.2M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","29.3M","30.9M","-","42.6M","35M"]
["Interest Expense","229.2M","230.2M","235.1M","236.6M","240.2M"]
["Interest Expense Growth","-",4.4000000000000003E-3,2.1299999999999999E-2,6.4000000000000003E-3,1.52E-2]
["Gross Interest Expense","230.7M","231.8M","236.3M","237.4M","476.6M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.06B","2.82B","1.89B","1.89B","2.02B"]
["Pretax Income Growth","-",0.36780000000000002,-0.33139999999999997,1.5E-3,6.9000000000000006E-2]
["Pretax Margin","-","-","-","-",0.37690000000000001,"NA"]
["Income Tax","666.3M","935.8M","1.19B","512.5M","521.8M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.4B","1.88B","698.7M","1.38B","1.5B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","1.4B","1.88B","698.7M","1.38B","1.5B"]
["Net Income Growth","-",0.35020000000000001,-0.62909999999999999,0.96850000000000003,8.7900000000000006E-2]
["Net Margin Growth","-","-","-","-",0.27950000000000003,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.4B","1.88B","698.7M","1.38B","1.5B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.4B","1.88B","698.7M","1.38B","1.5B"]
["EPS (Basic)",1.72,2.34,0.88,1.74,1.92]
["EPS (Basic) Growth","-",0.36049999999999999,-0.62390000000000001,0.97729999999999995,0.10340000000000001]
["Basic Shares Outstanding","811.6M","805.3M","794.3M","790.9M","780M"]
["EPS (Diluted)",1.7,2.3199999999999998,0.87,1.72,1.9]
["EPS (Diluted) Growth","-",0.36470000000000002,-0.625,0.97699999999999998,0.1047]
["Diluted Shares Outstanding","819.2M","813.5M","803M","798.7M","787.1M"]
["EBITDA","2.52B","2.61B","2.39B","2.36B","2.56B"]
["EBITDA Growth","-",3.32E-2,-8.2699999999999996E-2,-1.3899999999999999E-2,8.6900000000000005E-2]
["EBITDA Margin","-","-","-","-",0.47860000000000003,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:04 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.5]
[0.37]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MCD Balance Qtr","index":195,"n_rows":386,"n_cols":7,"rows_kept":386,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["McDonald's Corp."]
["NYSE: MCD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["McDonald's Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MCD"]
["/quotes/zigman/233369/composite"]
[]
["$"]
[]
[162.22999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 83,376"]
[]
["Real time quotes"]
[]
["/quotes/zigman/233369/composite"]
[]
["Today's close"]
[]
[161.79]
[]
[162.19999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[161.53]
[]
[162.91]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[146.84]
[]
[178.7]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for McDonald's Corp."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","2.39B","2.67B","2.46B","2.47B","1.62B"]
["Cash Only","2.39B","2.67B","2.46B","2.47B","1.62B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",0.11650000000000001,-7.7600000000000002E-2,1.6999999999999999E-3,-0.3422]
["Cash & ST Investments / Total Assets",7.2999999999999995E-2,8.2000000000000003E-2,7.2900000000000006E-2,7.3200000000000001E-2,4.9599999999999998E-2]
["Total Accounts Receivable","1.46B","1.57B","1.98B","1.95B","2.22B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",7.6600000000000001E-2,0.25950000000000001,-1.24E-2,0.1361]
["Accounts Receivable Turnover",4.1500000000000004,3.67,2.7,2.63,2.41]
["Inventories","56.7M","54.2M","58.8M","53.8M","49.6M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.99B","495.9M","828.4M","435.9M","465.3M"]
["Miscellaneous Current Assets","1.99B","495.9M","828.4M","435.9M","465.3M"]
["Total Current Assets","5.89B","4.79B","5.33B","4.91B","4.36B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","21.69B","21.98B","22.45B","22.7B","22.36B"]
["Property, Plant & Equipment - Gross","35.4B","36.04B","36.63B","37.16B","36.58B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","13.71B","14.06B","14.18B","14.46B","14.22B"]
["Total Investments and Advances","779.7M","999.8M","1.09B","1.15B","1.13B"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","2.35B","2.37B","2.38B","2.4B","2.35B"]
["Net Goodwill","2.35B","2.37B","2.38B","2.4B","2.35B"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","2.08B","2.42B","1.69B","2.56B","2.52B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","32.79B","32.56B","33.8B","33.72B","32.71B"]
["Assets - Total - Growth","-",-6.8999999999999999E-3,3.8199999999999998E-2,-2.3999999999999998E-3,-3.0099999999999998E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","209.9M","215.8M","-","-","292.2M"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","209.9M","215.8M","-","-","292.2M"]
["Accounts Payable","536M","685.2M","924.8M","779.9M","917.9M"]
["Accounts Payable Growth","-",0.27839999999999998,0.34970000000000001,-0.15670000000000001,0.1769]
["Income Tax Payable","212.9M","347.7M","265.8M","462M","211.5M"]
["Other Current Liabilities","1.78B","2.49B","1.7B","1.58B","1.55B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","836.5M","570.9M","553.8M","589.4M","515.2M"]
["Total Current Liabilities","2.74B","3.74B","2.89B","2.82B","2.97B"]
["Long-Term Debt","28.15B","28.4B","29.54B","30.87B","30.69B"]
["Long-Term Debt excl. Capitalized Leases","28.15B","28.4B","29.54B","30.87B","30.69B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","1.66B","1.6B","251.5M","979.9M","1.17B"]
["Deferred Taxes - Credit","1.66B","1.6B","1.12B","979.9M","1.17B"]
["Deferred Taxes - Debit","-","-","867.9M","-","-"]
["Other Liabilities","2.23B","2.29B","3.53B","3.77B","3.73B"]
["Other Liabilities (excl. Deferred Income)","2.23B","2.29B","3.53B","3.16B","3.12B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","34.79B","36.04B","37.07B","38.44B","38.56B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",1.0609999999999999,1.1068,1.0967,1.1398999999999999,1.1789000000000001]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","(2B)","(3.48B)","(3.27B)","(4.72B)","(5.85B)"]
["Common Stock Par/Carry Value","16.6M","16.6M","16.6M","16.6M","16.6M"]
["Retained Earnings","47.3B","47.63B","48.33B","48.4B","49.11B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","(1.97B)","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(53.75B)","(55.88B)","(56.5B)","(58.11B)","(59.73B)"]
["Common Equity / Total Assets",-6.0999999999999999E-2,-0.10680000000000001,-9.6699999999999994E-2,-0.1399,-0.1789]
["Total Shareholders' Equity","(2B)","(3.48B)","(3.27B)","(4.72B)","(5.85B)"]
["Total Shareholders' Equity / Total Assets",-6.0999999999999999E-2,-0.10680000000000001,-9.6699999999999994E-2,-0.1399,-0.1789]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","(2B)","(3.48B)","(3.27B)","(4.72B)","(5.85B)"]
["Liabilities & Shareholders' Equity","32.79B","32.56B","33.8B","33.72B","32.71B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:04 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["3:46p"]
[]
["Trump says â€˜off the recordâ€™ trade comments made to Bloomberg about Canada were â€˜blatantly violatedâ€™"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.5]
[0.37]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MCD Cash Qtr","index":196,"n_rows":367,"n_cols":7,"rows_kept":367,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["McDonald's Corp."]
["NYSE: MCD"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["McDonald's Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MCD"]
["/quotes/zigman/233369/composite"]
[]
["$"]
[]
[162.22999999999999]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 83,376"]
[]
["Real time quotes"]
[]
["/quotes/zigman/233369/composite"]
[]
["Today's close"]
[]
[161.79]
[]
[162.19999999999999]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[161.53]
[]
[162.91]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[146.84]
[]
[178.7]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for McDonald's Corp."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","1.4B","1.88B","698.7M","1.38B","1.5B"]
["Net Income Growth","-",0.35020000000000001,-0.62909999999999999,0.96850000000000003,8.7900000000000006E-2]
["Depreciation, Depletion & Amortization","339.5M","355.8M","342.8M","362.9M","365M"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","64.6M","225.1M","(412M)","29.2M","54.4M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(54.7M)","(904.8M)","1.06B","(15.1M)","(66.8M)"]
["Funds from Operations","1.74B","1.56B","1.69B","1.75B","1.85B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(531.1M)","124.7M","(582.1M)","(107.2M)","(510.1M)"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","1.21B","1.68B","1.11B","1.65B","1.34B"]
["Net Operating Cash Flow Growth","-",0.38819999999999999,-0.34150000000000003,0.48309999999999997,-0.1862]
["Net Operating Cash Flow / Sales",0.2006,0.29270000000000002,0.2077,0.3201,0.25009999999999999]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(368.7M)","(416.9M)","(640.4M)","(552.8M)","(611.3M)"]
["Capital Expenditures (Fixed Assets)","(368.7M)","(416.9M)","(640.4M)","(552.8M)","(611.3M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.13070000000000001,-0.53610000000000002,0.1368,-0.10580000000000001]
["Capital Expenditures / Sales",-6.0900000000000003E-2,-7.2400000000000006E-2,-0.11990000000000001,-0.1076,-0.1142]
["Net Assets from Acquisitions","(15M)","(20.8M)","(38.1M)","(23.7M)","(11.6M)"]
["Sale of Fixed Assets & Businesses","332.9M","1.66B","136.5M","258.4M","196M"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","(75.4M)","107.7M","(62M)","(41M)","(63.9M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(126.2M)","1.33B","(604M)","(359.1M)","(490.8M)"]
["Net Investing Cash Flow Growth","-",11.5238,-1.4548000000000001,0.40550000000000003,-0.36680000000000001]
["Net Investing Cash Flow / Sales",-2.0899999999999998E-2,0.23080000000000001,-0.11310000000000001,-6.9900000000000004E-2,-9.1700000000000004E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(761.5M)","(755.3M)","(801.8M)","(797.5M)","(786.1M)"]
["Common Dividends","(761.5M)","(755.3M)","(801.8M)","(797.5M)","(786.1M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(933.3M)","(2B)","(664.6M)","(1.56B)","(1.52B)"]
["Repurchase of Common & Preferred Stk.","(1.11B)","(2.08B)","(748.3M)","(1.63B)","(1.61B)"]
["Sale of Common & Preferred Stock","174.4M","82.5M","83.7M","75.3M","91.7M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","174.4M","82.5M","83.7M","75.3M","91.7M"]
["Issuance/Reduction of Debt, Net","526.4M","(59M)","738.7M","1.05B","739M"]
["Change in Current Debt","(9.3M)","(55.8M)","(216M)","556M","239.7M"]
["Change in Long-Term Debt","535.7M","(3.2M)","954.7M","498.1M","499.3M"]
["Issuance of Long-Term Debt","537.1M",400000,"2.2B","1.5B","500.5M"]
["Reduction in Long-Term Debt","(1.4M)","(3.6M)","(1.24B)","(1B)","(1.2M)"]
["Other Funds","1.9M","3.5M","(19.4M)","(5.2M)","(1.6M)"]
["Other Uses","1.9M","3.5M","(19.4M)","(5.2M)","(1.6M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(1.17B)","(2.81B)","(747.1M)","(1.31B)","(1.56B)"]
["Net Financing Cash Flow Growth","-",-1.4089,0.73409999999999997,-0.74839999999999995,-0.19750000000000001]
["Net Financing Cash Flow / Sales",-0.1928,-0.48830000000000001,-0.1399,-0.25419999999999998,-0.29220000000000002]
["Exchange Rate Effect","98.7M","76.2M","34.4M","24.3M","(128.3M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","19.4M","278.8M","(207.4M)","4.2M","(844.5M)"]
["Free Cash Flow","844.7M","1.27B","468.9M","1.09B","727.5M"]
["Free Cash Flow Growth","-",0.50070000000000003,-0.63009999999999999,1.3297000000000001,-0.33400000000000002]
["Free Cash Flow Yield","-","-","-","-",4.3E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:04 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.5]
[0.37]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MRK Income St","index":197,"n_rows":358,"n_cols":7,"rows_kept":358,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Merck & Co. Inc."]
["NYSE: MRK"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Merck & Co. Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MRK"]
["/quotes/zigman/574389/composite"]
[]
["$"]
[]
[68.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 232,006"]
[]
["Real time quotes"]
[]
["/quotes/zigman/574389/composite"]
[]
["Today's close"]
[]
[68.540000000000006]
[]
[68.569999999999993]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[68.16]
[]
[68.75]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[52.83]
[]
[70.25]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Merck & Co. Inc."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","44.09B","42.11B","38.77B","39.5B","39.98B"]
["Sales Growth","-",-4.48E-2,-7.9200000000000007E-2,1.8599999999999998E-2,1.23E-2]
["Cost of Goods Sold (COGS) incl. D&A","15.98B","15.21B","14.53B","13.36B","12.58B"]
["COGS excluding D&A","8.99B","8.52B","8.15B","7.92B","7.94B"]
["Depreciation & Amortization Expense","6.99B","6.69B","6.38B","5.44B","4.64B"]
["Depreciation","2.2B","2.49B","1.58B","1.64B","1.44B"]
["Amortization of Intangibles","4.79B","4.2B","4.8B","3.8B","3.2B"]
["COGS Growth","-",-4.8000000000000001E-2,-4.5100000000000001E-2,-8.0199999999999994E-2,-5.8700000000000002E-2]
["Gross Income","28.11B","26.9B","24.25B","26.13B","27.4B"]
["Gross Income Growth","-",-4.3099999999999999E-2,-9.8500000000000004E-2,7.7899999999999997E-2,4.8599999999999997E-2]
["Gross Profit Margin","-","-","-","-",0.68540000000000001,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","18.8B","17.7B","16.81B","15.64B","19.4B"]
["Research & Development","7.12B","6.53B","6.57B","5.98B","9.57B"]
["Other SG&A","11.67B","11.17B","10.24B","9.67B","9.83B"]
["SGA Growth","-",-5.8000000000000003E-2,-5.0599999999999999E-2,-6.9400000000000003E-2,0.24030000000000001]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","3.48B","3.86B","755M","6.12B","1.71B"]
["EBIT after Unusual Expense","5.83B","5.33B","(755M)","4.37B","6.29B"]
["Non Operating Income/Expense","(152M)","12.16B","(1.1B)","571M","558M"]
["Non-Operating Interest Income","264M","266M","289M","328M","385M"]
["Equity in Affiliates (Pretax)","404M","257M","205M","86M","42M"]
["Interest Expense","801M","732M","672M","693M","754M"]
["Interest Expense Growth","-",-8.6099999999999996E-2,-8.2000000000000003E-2,3.1300000000000001E-2,8.7999999999999995E-2]
["Gross Interest Expense","803M","733M","675M","693M","756M"]
["Interest Capitalized","2M","1M","3M","-","2M"]
["Pretax Income","5.55B","17.28B","5.4B","4.66B","6.52B"]
["Pretax Income Growth","-",2.1168999999999998,-0.6875,-0.13739999999999999,0.3997]
["Pretax Margin","-","-","-","-",0.16309999999999999,"NA"]
["Income Tax","1.03B","5.35B","942M","718M","4.1B"]
["Income Tax - Current Domestic","435M","7.51B","862M","1.32B","5.5B"]
["Income Tax - Current Foreign","923M","438M","844M","916M","1.23B"]
["Income Tax - Deferred Domestic","68M","(2.4B)","(601M)","(1.3B)","(2.7B)"]
["Income Tax - Deferred Foreign","(398M)","(201M)","(163M)","(225M)","75M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","4.52B","11.93B","4.46B","3.94B","2.42B"]
["Minority Interest Expense","113M","14M","17M","21M","24M"]
["Net Income","4.4B","11.92B","4.44B","3.92B","2.39B"]
["Net Income Growth","-",1.7065999999999999,-0.62729999999999997,-0.11749999999999999,-0.38929999999999998]
["Net Margin Growth","-","-","-","-",5.9900000000000002E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","4.4B","11.92B","4.44B","3.92B","2.39B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","4.4B","11.92B","4.44B","3.92B","2.39B"]
["EPS (Basic)",1.49,4.12,1.58,1.42,0.88]
["EPS (Basic) Growth","-",1.7650999999999999,-0.61650000000000005,-0.1013,-0.38030000000000003]
["Basic Shares Outstanding","2.96B","2.89B","2.82B","2.77B","2.73B"]
["EPS (Diluted)",1.47,4.07,1.56,1.41,0.87]
["EPS (Diluted) Growth","-",1.7686999999999999,-0.61670000000000003,-9.6199999999999994E-2,-0.38300000000000001]
["Diluted Shares Outstanding","3B","2.93B","2.84B","2.79B","2.75B"]
["EBITDA","16.3B","15.88B","13.81B","15.93B","12.64B"]
["EBITDA Growth","-",-2.5499999999999998E-2,-0.1303,0.1535,-0.20680000000000001]
["EBITDA Margin","-","-","-","-",0.31609999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:04 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.5]
[0.37]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MRK Balance Sheet","index":198,"n_rows":386,"n_cols":7,"rows_kept":386,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Merck & Co. Inc."]
["NYSE: MRK"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Merck & Co. Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MRK"]
["/quotes/zigman/574389/composite"]
[]
["$"]
[]
[68.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 232,006"]
[]
["Real time quotes"]
[]
["/quotes/zigman/574389/composite"]
[]
["Today's close"]
[]
[68.540000000000006]
[]
[68.569999999999993]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[68.16]
[]
[68.75]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[52.83]
[]
[70.25]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Merck & Co. Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","17.49B","15.72B","13.43B","14.34B","8.5B"]
["Cash Only","15.62B","7.44B","8.52B","6.52B","6.09B"]
["Short-Term Investments","1.87B","8.28B","4.9B","7.83B","2.41B"]
["Cash & Short Term Investments Growth","-",-0.1011,-0.14580000000000001,6.8099999999999994E-2,-0.40739999999999998]
["Cash & ST Investments / Total Assets",0.16550000000000001,0.15989999999999999,0.1321,0.15040000000000001,9.6699999999999994E-2]
["Total Accounts Receivable","7.46B","6.67B","6.52B","7.02B","6.88B"]
["Accounts Receivables, Net","7.46B","6.67B","6.52B","7.02B","6.88B"]
["Accounts Receivables, Gross","7.61B","6.82B","6.68B","7.21B","7.01B"]
["Bad Debt/Doubtful Accounts","(146M)","(153M)","(165M)","(195M)","(130M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-0.10589999999999999,-2.29E-2,7.6899999999999996E-2,-2.0500000000000001E-2]
["Accounts Receivable Turnover",5.91,6.31,5.95,5.63,5.82]
["Inventories","6.23B","5.57B","4.7B","4.87B","5.1B"]
["Finished Goods","1.74B","1.59B","1.34B","1.3B","1.33B"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","4.42B","3.67B","2.97B","3.26B","3.72B"]
["Progress Payments & Other","73M","309M","384M","302M","45M"]
["Other Current Assets","4.51B","5.21B","5.11B","4.39B","4.3B"]
["Miscellaneous Current Assets","4.51B","5.21B","5.11B","4.39B","4.3B"]
["Total Current Assets","35.69B","33.17B","29.75B","30.61B","24.77B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","14.97B","13.14B","12.51B","12.03B","12.44B"]
["Property, Plant & Equipment - Gross","33.09B","31.14B","28.43B","27.78B","29.04B"]
["Buildings","13.63B","13.1B","12.15B","11.44B","11.73B"]
["Land & Improvements","550M","541M","490M","412M","365M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","18.12B","18B","15.92B","15.75B","16.6B"]
["Total Investments and Advances","11.37B","13.85B","13.74B","12.13B","12.89B"]
["Other Long-Term Investments","9.77B","13.52B","13.04B","11.42B","12.13B"]
["Long-Term Note Receivable","275M","80M","10M","10M","-"]
["Intangible Assets","36.1B","33.38B","40.33B","35.47B","32.47B"]
["Net Goodwill","12.3B","12.99B","17.72B","18.16B","18.28B"]
["Net Other Intangibles","23.8B","20.39B","22.6B","17.31B","14.18B"]
["Other Assets","6.86B","4.32B","4.74B","4.58B","4.74B"]
["Tangible Other Assets","4.05B","3.68B","4.74B","4.58B","4.74B"]
["Total Assets","105.65B","98.34B","101.68B","95.38B","87.87B"]
["Assets - Total - Growth","-",-6.9199999999999998E-2,3.4000000000000002E-2,-6.2E-2,-7.8700000000000006E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","4.52B","2.7B","2.58B","568M","3.06B"]
["Short Term Debt","4.52B","2.7B","2.58B","568M","3.06B"]
["Current Portion of Long Term Debt","-","-","-","-","-"]
["Accounts Payable","2.27B","2.63B","2.53B","2.81B","3.1B"]
["Accounts Payable Growth","-",0.15440000000000001,-3.5000000000000003E-2,0.1082,0.1051]
["Income Tax Payable","251M","1.61B","1.56B","2.24B","708M"]
["Other Current Liabilities","10.82B","11.83B","12.53B","11.59B","11.75B"]
["Dividends Payable","1.32B","1.31B","1.31B","1.32B","1.32B"]
["Accrued Payroll","61M","63M","-","-","-"]
["Miscellaneous Current Liabilities","9.44B","10.46B","11.22B","10.27B","10.43B"]
["Total Current Liabilities","17.87B","18.77B","19.2B","17.2B","18.61B"]
["Long-Term Debt","20.54B","18.7B","23.83B","24.27B","21.35B"]
["Long-Term Debt excl. Capitalized Leases","20.54B","18.7B","23.83B","24.27B","21.35B"]
["Non-Convertible Debt","20.54B","18.7B","23.83B","24.27B","21.35B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","1.79B","2.48B","1.92B","2.95B","2.7B"]
["Deferred Taxes","6.4B","3.87B","5.93B","4.53B","1.65B"]
["Deferred Taxes - Credit","6.78B","4.27B","6.54B","5.08B","2.22B"]
["Deferred Taxes - Debit","381M","401M","608M","546M","573M"]
["Other Liabilities","6.35B","5.33B","5.42B","5.57B","8.42B"]
["Other Liabilities (excl. Deferred Income)","6.35B","5.33B","5.42B","5.57B","8.42B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","53.32B","49.54B","56.91B","55.07B","53.3B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.50470000000000004,0.50380000000000003,0.55969999999999998,0.57740000000000002,0.60660000000000003]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","49.77B","48.65B","44.68B","40.09B","34.34B"]
["Common Stock Par/Carry Value","1.79B","1.79B","1.79B","1.79B","1.79B"]
["Retained Earnings","39.26B","46.02B","45.35B","44.13B","41.35B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(1.47B)","(1.98B)","(2.19B)","(2.36B)","(1.95B)"]
["Unrealized Gain/Loss Marketable Securities","54M","111M","41M","(3M)","(61M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(29.59B)","(35.26B)","(38.53B)","(40.55B)","(43.79B)"]
["Common Equity / Total Assets",0.47110000000000002,0.49469999999999997,0.43940000000000001,0.42030000000000001,0.39079999999999998]
["Total Shareholders' Equity","49.77B","48.65B","44.68B","40.09B","34.34B"]
["Total Shareholders' Equity / Total Assets",0.47110000000000002,0.49469999999999997,0.43940000000000001,0.42030000000000001,0.39079999999999998]
["Accumulated Minority Interest","2.56B","144M","91M","220M","233M"]
["Total Equity","52.33B","48.79B","44.77B","40.31B","34.57B"]
["Liabilities & Shareholders' Equity","105.65B","98.34B","101.68B","95.38B","87.87B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:04 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.5]
[0.37]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MRK Cash Flow","index":199,"n_rows":377,"n_cols":7,"rows_kept":377,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Merck & Co. Inc."]
["NYSE: MRK"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Merck & Co. Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MRK"]
["/quotes/zigman/574389/composite"]
[]
["$"]
[]
[68.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 232,006"]
[]
["Real time quotes"]
[]
["/quotes/zigman/574389/composite"]
[]
["Today's close"]
[]
[68.540000000000006]
[]
[68.569999999999993]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[68.16]
[]
[68.75]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[52.83]
[]
[70.25]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Merck & Co. Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","4.52B","11.93B","4.46B","3.94B","2.42B"]
["Net Income Growth","-",1.6419999999999999,-0.62639999999999996,-0.1162,-0.38650000000000001]
["Depreciation, Depletion & Amortization","6.99B","6.69B","6.38B","5.44B","4.64B"]
["Depreciation and Depletion","2.2B","2.49B","1.58B","1.64B","1.44B"]
["Amortization of Intangible Assets","4.79B","4.2B","4.8B","3.8B","3.2B"]
["Deferred Taxes & Investment Tax Credit","(330M)","(2.6B)","(764M)","(1.52B)","(2.62B)"]
["Deferred Taxes","(330M)","(2.6B)","(764M)","(1.52B)","(2.62B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","1.27B","(9.99B)","2.74B","5.12B","7.03B"]
["Funds from Operations","12.45B","6.04B","12.81B","12.98B","11.47B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(794M)","1.82B","(268M)","(2.6B)","(5.02B)"]
["Receivables","436M","(554M)","(480M)","(619M)","297M"]
["Accounts Payable","522M","593M","(37M)","278M","254M"]
["Other Assets/Liabilities","431M","92M","(282M)","(572M)","(1.21B)"]
["Net Operating Cash Flow","11.65B","7.86B","12.54B","10.38B","6.45B"]
["Net Operating Cash Flow Growth","-",-0.3256,0.59519999999999995,-0.1724,-0.37869999999999998]
["Net Operating Cash Flow / Sales",0.26429999999999998,0.1867,0.32340000000000002,0.26269999999999999,0.1613]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(1.55B)","(1.32B)","(1.28B)","(1.61B)","(1.89B)"]
["Capital Expenditures (Fixed Assets)","(1.55B)","(1.32B)","(1.28B)","(1.61B)","(1.89B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",0.1492,2.58E-2,-0.25800000000000001,-0.16980000000000001]
["Capital Expenditures / Sales",-3.5099999999999999E-2,-3.1300000000000001E-2,-3.3099999999999997E-2,-4.0899999999999999E-2,-4.7199999999999999E-2]
["Net Assets from Acquisitions","(246M)","(4.88B)","(7.74B)","(780M)","(396M)"]
["Sale of Fixed Assets & Businesses","46M","15.12B","316M","-","-"]
["Purchase/Sale of Investments","(1.69B)","(9.83B)","3.73B","(1.3B)","4.93B"]
["Purchase of Investments","(17.99B)","(24.94B)","(16.68B)","(15.65B)","(10.74B)"]
["Sale/Maturity of Investments","16.3B","15.11B","20.41B","14.35B","15.66B"]
["Other Uses","(57M)","(80M)","-","-","-"]
["Other Sources","350M","614M","221M","482M","38M"]
["Net Investing Cash Flow","(3.15B)","(374M)","(4.76B)","(3.21B)","2.68B"]
["Net Investing Cash Flow Growth","-",0.88119999999999998,-11.7219,0.32529999999999998,1.8346]
["Net Investing Cash Flow / Sales",-7.1400000000000005E-2,-8.8999999999999999E-3,-0.1227,-8.1299999999999997E-2,6.7000000000000004E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(5.16B)","(5.17B)","(5.12B)","(5.12B)","(5.17B)"]
["Common Dividends","(5.16B)","(5.17B)","(5.12B)","(5.12B)","(5.17B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(5.31B)","(6.14B)","(3.7B)","(2.5B)","(3.52B)"]
["Repurchase of Common & Preferred Stk.","(6.52B)","(7.7B)","(4.19B)","(3.43B)","(4.01B)"]
["Sale of Common & Preferred Stock","1.21B","1.56B","485M","939M","499M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","1.21B","1.56B","485M","939M","499M"]
["Issuance/Reduction of Debt, Net","4.53B","(3.93B)","3.49B","(1.31B)","(1.13B)"]
["Change in Current Debt","(159M)","(460M)","(1.54B)","-","(26M)"]
["Change in Long-Term Debt","4.69B","(3.47B)","5.03B","(1.31B)","(1.1B)"]
["Issuance of Long-Term Debt","6.47B","3.15B","7.94B","1.08B","-"]
["Reduction in Long-Term Debt","(1.78B)","(6.62B)","(2.91B)","(2.39B)","(1.1B)"]
["Other Funds","(60M)","131M","(61M)","(118M)","(195M)"]
["Other Uses","(120M)","(77M)","(61M)","(118M)","(195M)"]
["Other Sources","60M","208M","-","-","-"]
["Net Financing Cash Flow","(5.99B)","(15.11B)","(5.39B)","(9.04B)","(10.01B)"]
["Net Financing Cash Flow Growth","-",-1.5229999999999999,0.64359999999999995,-0.67889999999999995,-0.10639999999999999]
["Net Financing Cash Flow / Sales",-0.13589999999999999,-0.3589,-0.1389,-0.22900000000000001,-0.25030000000000002]
["Exchange Rate Effect","(346M)","(553M)","(1.31B)","(131M)","457M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","2.17B","(8.18B)","1.08B","(2.01B)","(423M)"]
["Free Cash Flow","10.11B","6.54B","11.26B","8.76B","4.56B"]
["Free Cash Flow Growth","-",-0.35260000000000002,0.72019999999999995,-0.2215,-0.47970000000000002]
["Free Cash Flow Yield","-","-","-","-",-3.8999999999999998E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:04 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.51]
[0.38]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MRK Summary","index":200,"n_rows":344,"n_cols":4,"rows_kept":344,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.51]
["+0.38(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1740.12]
["+7.76(+0.45%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.2]
["+0.20(+0.02%)"]
["Silver"]
[14.55]
["-0.04(-0.30%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.49%)"]
["Merck & Co., Inc. (MRK)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["68.570+0.030 (+0.04%)"]
["At close: 3:59PM EDT"]
["68.590 +0.02 (0.03%)"]
["After hours: 4:01PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",68.540000000000006]
["Open",68.349999999999994]
["Bid","68.490 x 2200"]
["Ask","68.500 x 800"]
["Day's Range","68.160 - 68.750"]
["52 Week Range","52.830 - 70.250"]
["Volume",3760369]
["Avg. Volume",9014287]
["Market Cap","182.364B"]
["Beta",1.1000000000000001]
["PE Ratio (TTM)",141.38]
["EPS (TTM)",0.48499999999999999]
["Earnings Date",43398]
["Forward Dividend & Yield","1.92 (2.80%)"]
["Ex-Dividend Date",43357]
["1y Target Est",71.62]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","182.36B"]
["Enterprise Value 3","198.4B"]
["Trailing P/E ",141.38]
["Forward P/E 1",14.91]
["PEG Ratio (5 yr expected) 1",2.2200000000000002]
["Price/Sales (ttm)",4.42]
["Price/Book (mrq)",5.63]
["Enterprise Value/Revenue 3",4.8099999999999996]
["Enterprise Value/EBITDA 6",16.71]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",3.2500000000000001E-2]
["Operating Margin (ttm)",0.17519999999999999]
["Management Effectiveness"]
["Return on Assets (ttm)",5.0799999999999998E-2]
["Return on Equity (ttm)",3.78E-2]
["Income Statement"]
["Revenue (ttm)","41.26B"]
["Revenue Per Share (ttm)",15.25]
["Quarterly Revenue Growth (yoy)",5.3999999999999999E-2]
["Gross Profit (ttm)","27.62B"]
["EBITDA ","11.87B"]
["Net Income Avi to Common (ttm)","1.34B"]
["Diluted EPS (ttm)",0.48499999999999999]
["Quarterly Earnings Growth (yoy)",-0.123]
["Balance Sheet"]
["Total Cash (mrq)","7.59B"]
["Total Cash Per Share (mrq)",2.86]
["Total Debt (mrq)","23.47B"]
["Total Debt/Equity (mrq)",71.63]
["Current Ratio (mrq)",1.33]
["Book Value Per Share (mrq)",12.18]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","7.38B"]
["Levered Free Cash Flow (ttm)","5.73B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.1000000000000001]
["52-Week Change 3",7.3800000000000004E-2]
["S&P500 52-Week Change 3",0.1714]
["52 Week High 3",70.25]
["52 Week Low 3",52.83]
["50-Day Moving Average 3",65.983999999999995]
["200-Day Moving Average 3",59.988999999999997]
["Share Statistics"]
["Avg Vol (3 month) 3","9.01M"]
["Avg Vol (10 day) 3","5.93M"]
["Shares Outstanding 5","2.66B"]
["Float ","2.66B"]
["% Held by Insiders 1",6.9999999999999999E-4]
["% Held by Institutions 1",0.7571]
["Shares Short (Aug 15, 2018) 4","21.9M"]
["Short Ratio (Aug 15, 2018) 4",2.69]
["Short % of Float (Aug 15, 2018) 4",8.0999999999999996E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",8.2000000000000007E-3]
["Shares Short (prior month Jul 13, 2018) 4","17.58M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.92]
["Forward Annual Dividend Yield 4",2.8000000000000001E-2]
["Trailing Annual Dividend Rate 3",1.9]
["Trailing Annual Dividend Yield 3",2.7699999999999999E-2]
["5 Year Average Dividend Yield 4",3.17]
["Payout Ratio 4",3.82]
["Dividend Date 3",43378]
["Ex-Dividend Date 4",43357]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",36208]
[]
["Market Realist•2 hours ago"]
["How Eli Lilly’s Business Segments Performed in Q2 2018"]
["Eli Lilly and Company (LLY) reports its business revenue under two segments: the Human Pharmaceutical segment and Elanco, the Animal Health segment."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["GuruFocus.com•3 hours ago"]
["The FDA Approves Merck's Anti-HIV-1 Drugs"]
["The health care company Merck & Co. Inc. (MRK) informed the market Thursday that it has received approval from the Food and Drug Administration for its drugs Delstrigo and Pifeltro for the treatment of U.S. adult patients who are chronically infected with type one of the human immunodeficiency virus (HIV-1). Warning! GuruFocus has detected 7 Warning Signs with MRK. \"As part of Merck's 30-year commitment to the care of people with HIV, we are pleased to now bring forward these two new antiretroviral treatment options, DELSTRIGO and PIFELTRO, which we believe offer a compelling clinical profile for clinicians and people living with HIV,\" said Dr. George Hanna, vice president and head of therapeutic area for infectious diseases at Merck Research Laboratories."]
[]
["Zacks•6 hours ago"]
["Pharma Stock Roundup: Approval of NVS & ABBV Cancer Drugs, MRK's HIV Drug in Focus"]
["Novartis (NVS) & AbbVie (ABBV) get cancer approvals. Merck (MRK) gets FDA nod for two new HIV medicines."]
[]
["Zacks•7 hours ago"]
["4 Large Cap Pharma Stocks in Focus on Robust Cancer Pipeline"]
["We discuss four pharma giants, which possess the industry's strongest oncology pipeline portfolios."]
["Benzinga•8 hours ago"]
["The Daily Biotech Pulse: FDA Blessings for Merck's HIV Drug Combo, Veracyte's Test Gets Medicare Coverage"]
["Here's a roundup of top developments in the biotech space over the last 24 hours. Scaling the Peaks (Stocks hitting 52-week highs on Aug. 30) Acceleron Pharma Inc (NASDAQ: XLRN ) Avid Bioservices Inc (NASDAQ: ..."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Market Realist•23 hours ago"]
["Pfizer’s Quarterly Revenues and Estimates for 2018"]
["Pfizer (PFE) reported revenues of ~$13.5 billion during the second quarter. The company reported 4.0% growth in its YoY (year-over-year) revenues compared to ~$12.9 billion during the second quarter of 2017."]
["Reuters•23 hours ago"]
["FDA approves two new HIV drugs from Merck"]
["Merck & Co Inc said on Thursday the U.S. Food And Drug Administration approved two of its HIV oral drugs, nearly two months ahead of schedule. The drugs have been approved to treat adults with the most common strain of the virus, HIV-1, and target patients who have received no prior antiretroviral treatment, Merck said. Pifeltro, the second drug, is an oral medicine to be administered in combination with other antiretrovirals, Merck said."]
["Business Wire•yesterday"]
["FDA Approves Merck’s DELSTRIGO™ (doravirine / lamivudine / tenofovir disoproxil fumarate), a Once-Daily Fixed-Dose Combination Tablet as a Complete Regimen and PIFELTRO™ (doravirine), an NNRTI, Both for the Treatment of HIV-1 in Appropriate Patients"]
["Approvals Based on Findings from the Pivotal Phase 3 DRIVE-AHEAD and DRIVE-FORWARD Trials Evaluating the Efficacy and Safety of DELSTRIGO and PIFELTRO"]
[]
["Market Realist•yesterday"]
["Pfizer’s Developments in August"]
["Pfizer’s (PFE) Innovative Health business is focused on developing and commercializing medicines, vaccines, and consumer healthcare products. Pfizer’s Established Health business includes legacy brands, generic products, research and development, and its contract manufacturing business. The chart below summarizes a few of Pfizer’s recent developments."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Bloomberg•yesterday"]
["Merck’s Experimental Ebola Shot Seeing Wide Use in Outbreak"]
["Merck & Co.’s experimental Ebola virus vaccine is seeing wide use in the outbreak in the Democratic Republic of Congo and has helped health workers gain acceptance in affected areas. More than 96 percent of people offered the Merck vaccination take it, and some 4,600 doses have been administered, Mike Ryan, the World Health Organization’s assistant director-general for emergencies, said in an interview posted on the agency’s Facebook page. It’s also helped calm fears in Ebola-stricken communities, unlike many earlier outbreaks where health workers were viewed with suspicion, he said."]
[]
["Motley Fool•yesterday"]
["Better Buy: Johnson & Johnson vs. Merck"]
["Which healthcare leader is the smarter buy?"]
[]
["Market Realist•2 days ago"]
["Alcon Voluntarily Withdraws CyPass Micro-Stent from Global Market"]
["Alcon, Novartis AG’s (NVS) eye care business, includes surgical products and vision care products. On August 29, Alcon announced that it had voluntarily withdrawn the CyPass Micro-Stent on a global basis, effective immediately."]
[]
["Market Realist•2 days ago"]
["EC Approves Amgen’s Blincyto for Pediatric Patients"]
["On August 29, Amgen (AMGN) announced that the EC (European Commission) approved Blincyto as a monotherapy for pediatric patients with Philadelphia chromosome-negative CD19 positive refractory. This drug was also approved for the treatment of relapsed B-Cell precursor acute lymphoblastic leukemia. This approval was based on Study ’205."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Market Realist•2 days ago"]
["Novartis’s Alcon in Q2 2018"]
["Alcon, Novartis’s (NVS) eye care business, includes surgical products and vision care products. It reported a 7% growth YoY (year-over-year) in revenues to ~$1.82 billion during Q2 2018 compared to ~$1.71 billion during the second quarter of 2017. Growth includes a 5% increase in operating revenues and a 2% favorable impact of foreign exchange."]
[]
["Market Realist•2 days ago"]
["Inside AT&T’s Tie-Up with Softbox to Test Drone Delivery"]
["Telecommunications company AT&T (T) has joined hands with Softbox Systems to test the delivery with drones of temperature-sensitive medications. Softbox is a UK-based specialist in the packaging of temperature control pharmaceuticals. The testing was done with an LTE-connected drone that contained Softbox’s thermal-insulated packaging system Skypod, powered by AT&T’s IoT (Internet of Things) technology."]
["Investopedia•3 days ago"]
["3 ETFs for Johnson & Johnson's Healthy Breakout"]
["Johnson & Johnson (NYSE: JNJ), one of the world's largest healthcare companies, has underperformed the broader market in 2018. The company's stock is down 3.66% year to date (YTD), while the Standard and Poor's 500 index (S&P 500) is up roughly 7%. David Katz, chief investment officer at Matrix Asset Advisors, told Reuters, \"We are much more upbeat about Johnson & Johnson today than we were six months ago."]
[]
["Market Realist•3 days ago"]
["Novartis’s Quarterly Revenue Trend in Q2 2018"]
["Novartis (NVS) surpassed Wall Street analysts’ estimate for EPS and revenues for Q2 2018, reporting EPS of $1.29 on revenues of $13.2 billion. It reported a 7% growth in YoY (year-over-year) revenues to $13.2 billion, including a 5% growth in operating revenues and a 2% favorable impact of foreign exchange."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Zacks•3 days ago"]
["Esperion (ESPR) Combination Regimen Lowers Bad Cholesterol"]
["Esperion Therapeutics' (ESPR) combination regimen of bempedoic acid and Merck's Zetia achieves significant reduction in bad cholesterol in a phase III study."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Merck & Co Inc."]
["Merck & Co Inc NYSE:MRK"]
["ACCESSWIRE•4 days ago"]
["Today's Research Reports on Trending Tickers: AbbVie and Merck & Co."]
["NEW YORK, NY / ACCESSWIRE / August 27, 2018 / U.S. equities closed up on Friday following Federal Reserve Chairman Jerome Powell's speech, which confirmed the Federal Reserve will gradually normalize monetary ..."]
[]
["Market Realist•4 days ago"]
["What AstraZeneca’s Valuation Trend Indicates"]
["AstraZeneca’s (AZN) stock price has been on an uptrend in the past 52 weeks. From $29.14 on August 23, 2017, it rose to $35.87 on January 5. On March 1, AstraZeneca stock touched its low for 2018 at $32.69 on March 1. After that, the stock has steadily risen to its current $39.00 levels in August."]
[]
["Sponsored"]
[]
["Energy Metal News"]
["News That Will Boost Your Investment In Lithium"]
["Lithium continues to be the top choice for investors and analysts alike. Stay focused and on top of the news for this sector by clicking here."]
["TheStreet.com•5 days ago"]
["Why Large-Cap Pharma Stocks Like Pfizer and Lilly Might Still Have Upside"]
["\"The recent surge in [large cap pharma] has been fueled by a bullish perfect storm of technical factors and our work suggests that upside remains,\" wrote Rich Ross, head of technical analysis at Evercore ISI, in an Aug. 17 note. have risen 22.6% to $68.97, while shares of Eli Lilly & Co. Damien Conover, director of healthcare equity research at Morningstar, said in an interview with TheStreet on Aug. 23 that pharma stocks' strong performance was due in part to reduced concerns over major pricing erosion in the U.S. \"We've seen the administration and Congress focus on other areas of healthcare reform,\" Conover said, including focusing on getting generics to market more quickly. This is \"helping a lot of these names that have a lot of sales in the U.S.,\" Conover said, pointing to Pfizer and Eli Lilly as examples."]
[]
["Motley Fool•6 days ago"]
["Better Buy: AbbVie Inc. vs. Merck & Co., Inc."]
["Which pharma stock is the best vehicle for riding the demographic megatrend that's lifting both drugmakers right now?"]
[]
["Market Realist•7 days ago"]
["Analyzing AstraZeneca’s Financial Performance"]
["How Is AstraZeneca Positioned in H2 2018? AstraZeneca (AZN) generated total revenues of $5.15 billion in the second quarter, compared with $5.05 billion in the second quarter of 2017. AstraZeneca incurred a cost of revenues of $1.01 billion in the second quarter, compared with $950.0 million in the second quarter of 2017."]
[]
["Market Realist•7 days ago"]
["Analysts Are Bullish on AstraZeneca Stock in August"]
["How Is AstraZeneca Positioned in H2 2018? Investors have a lot to watch out for in AstraZeneca (AZN) stock, as several important events are expected in its research pipeline as well as a strong showing from its new medicines. In this series, we’ll explore what analysts think of the stock, the company’s financial performance, its valuations, and more."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["PFE",41.52,0.02,5.0000000000000001E-4]
["Pfizer, Inc."]
["JNJ",134.59,-0.36,-2.7000000000000001E-3]
["Johnson & Johnson"]
["BMY",60.54,-0.15,-2.5000000000000001E-3]
["Bristol-Myers Squibb Company"]
["PG",82.94,-0.47,-5.5999999999999999E-3]
["Procter & Gamble Company (The)"]
["LLY",105.6,0.12,1.1000000000000001E-3]
["Eli Lilly and Company"]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (19)"]
[]
["Current 68.57"]
["Average 71.62"]
["Low 59.00"]
["High 95.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"MRK Mktw Sum","index":201,"n_rows":943,"n_cols":5,"rows_kept":943,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Merck & Co. Inc."]
["NYSE: MRK"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Merck & Co. Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MRK"]
["/quotes/zigman/574389/composite"]
[]
["$"]
[]
[68.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 232,006"]
[]
["Real time quotes"]
[]
["/quotes/zigman/574389/composite"]
[]
["Today's close"]
[]
[68.540000000000006]
[]
[68.569999999999993]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[68.16]
[]
[68.75]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[52.83]
[]
[70.25]
[]
[]
[]
["Company Description"]
[]
["Merck & Co., Inc. engages in the provision of health solutions through its prescription medicines, vaccines, biologic therapies, animal health, and consumer care products. It operates through the following segments: Pharmaceutical, Animal Health, Healthcare Services, and Alliances. The Pharmaceutica..."]
[]
["Merck & Co., Inc. engages in the provision of health solutions through its prescription medicines, vaccines, biologic therapies, animal health, and consumer care products. It operates through the following segments: Pharmaceutical, Animal Health, Healthcare Services, and Alliances. The Pharmaceutical segment includes human health pharmaceutical and vaccine products. The Animal Health segment discovers, develops, manufactures, and markets animal health products, such as vaccines, which it sells to veterinarians, distributors, and animal producers. The Healthcare Services segment offers services and solutions that focus on engagement, health analytics, and clinical services to improve the value of care delivered to patients. The company was founded in 1891 and is headquartered in Kenilworth, NJ."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[79.09]
[]
["P/E Ratio (with extraordinary items)"]
[]
[138.34]
[]
["P/E Ratio (without extraordinary items)"]
[]
[64.680000000000007]
[]
["Price to Sales Ratio"]
[]
[3.87]
[]
["Price to Book Ratio"]
[]
[4.42]
[]
["Price to Cash Flow Ratio"]
[]
[23.98]
[]
["Enterprise Value to EBITDA"]
[]
[15.79]
[]
["Enterprise Value to Sales"]
[]
[4.84]
[]
["Total Debt to Enterprise Value"]
[]
[0.14000000000000001]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[579435]
[]
["Income Per Employee"]
[]
[34696]
[]
["Receivables Turnover"]
[]
[5.76]
[]
["Total Asset Turnover"]
[]
[0.44]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.33]
[]
["Quick Ratio"]
[]
[1.06]
[]
["Cash Ratio"]
[]
[0.46]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[68.540000000000006]
[]
["Operating Margin"]
[]
[20.010000000000002]
[]
["Pretax Margin"]
[]
[16.309999999999999]
[]
["Net Margin"]
[]
[5.99]
[]
["Return on Assets"]
[]
[2.61]
[]
["Return on Equity"]
[]
[6.43]
[]
["Return on Total Capital"]
[]
[3.87]
[]
["Return on Invested Capital"]
[]
[3.99]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[71.09]
[]
["Total Debt to Total Capital"]
[]
[41.55]
[]
["Total Debt to Total Assets"]
[]
[27.78]
[]
["Long-Term Debt to Equity"]
[]
[62.19]
[]
["Long-Term Debt to Total Capital"]
[]
[36.35]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Kenneth C. Frazier",62,1992,"Chairman, President & Chief Executive Officer"]
["Mr. Robert M. Davis",50,2014,"CFO & Executive Vice President-Global Services"]
["Mr. Ashley Watson",49,2015,"Senior VP, Chief Ethics & Compliance Officer"]
["Dr. Roger M. Perlmutter",63,1997,"EVP-Worldwide Basic & Preclinical Research"]
["Mr. Frank K. Clyburn","-",2011,"President-Global Oncology & Market Access"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43315,"Sanat Chattopadhyay",29208,"  Disposition at $65.2 per share. ",1904361]
[null,"Exe V-P & Pres. MMD"]
[43315,"Sanat Chattopadhyay",10000,"  Derivative/Non-derivative trans. at $37.49 per share. ",374900]
[null,"Exe V-P & Pres. MMD"]
[43315,"Sanat Chattopadhyay",19208,"  Derivative/Non-derivative trans. at $33.49 per share. ",643275]
[null,"Exe V-P & Pres. MMD"]
[43314,"Rita A. Karachun",5000,"  Disposition at $65.01 per share. ",325050]
[null,"Sr. VP Fince-Global Controller"]
[43312,"Kenneth C. Frazier",18747,"  Gift at $0 per share. ",0]
[null,"Chairman, President & CEO; Director"]
[43312,"Kenneth C. Frazier",228091,"  Disposition at $65 per share. ",14825915]
[null,"Chairman, President & CEO; Director"]
[43312,"Kenneth C. Frazier",228091,"  Derivative/Non-derivative trans. at $33.49 per share. ",7638767]
[null,"Chairman, President & CEO; Director"]
[43269,"Adam H. Schechter",34094,"  Disposition at $61 per share. ",2079734]
[null,"EVP & Pres-Global Human Health"]
[43269,"Adam H. Schechter",100000,"  Disposition at $61 per share. ",6100000]
[null,"EVP & Pres-Global Human Health"]
[43269,"Adam H. Schechter",100000,"  Derivative/Non-derivative trans. at $36.56 per share. ",3656000]
[null,"EVP & Pres-Global Human Health"]
[43235,"Julie Louise Gerberding",9972,"  Disposition at $59.66 per share. ",594929]
[null,"EVP Strat Comm, Gl Pub Policy"]
[43221,"Sanat Chattopadhyay",1142,"  Derivative/Non-derivative trans. at $58.87 per share. ",67229]
[null,"Exe V-P & Pres. MMD"]
[43221,"Rita A. Karachun",1030,"  Derivative/Non-derivative trans. at $58.87 per share. ",60636]
[null,"Sr. VP Fince-Global Controller"]
[43221,"Ashley Watson",3151,"  Derivative/Non-derivative trans. at $58.87 per share. ",185499]
[null,"SVP Chief Ethics & Com Officer"]
[43221,"Sanat Chattopadhyay",4009,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exe V-P & Pres. MMD"]
[43221,"Rita A. Karachun",3007,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Sr. VP Fince-Global Controller"]
[43221,"Ashley Watson",10441,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP Chief Ethics & Com Officer"]
[43206,"Mirian M. Graddick-Weir",24000,"  Disposition at $58 per share. ",1392000]
[null,"Exe V-P, HR"]
[43158,"Kenneth C. Frazier",110393,"  Award at $54.72 per share. ",6040704]
[null,"Chairman, President & CEO; Director"]
[43158,"Roger M. Perlmutter",34931,"  Award at $54.72 per share. ",1911424]
[null,"Exe V-P & Pres, MRL"]
[43158,"Robert M. Davis",30908,"  Award at $54.72 per share. ",1691285]
[null,"EVP, Global Svcs & CFO"]
[43158,"Mirian M. Graddick-Weir",13949,"  Award at $54.72 per share. ",763289]
[null,"Exe V-P, HR"]
[43158,"Michael J. Holston",20694,"  Award at $54.72 per share. ",1132375]
[null,"EVP, General Counsel"]
[43158,"Adam H. Schechter",34094,"  Award at $54.72 per share. ",1865623]
[null,"EVP & Pres-Global Human Health"]
[43158,"Richard R. DeLuca",12575,"  Award at $54.72 per share. ",688104]
[null,"EVP&Pres, Merck Animal Health"]
[43158,"Sanat Chattopadhyay",4522,"  Award at $54.72 per share. ",247443]
[null,"Exe V-P & Pres. MMD"]
[43158,"Julie Louise Gerberding",9062,"  Award at $54.72 per share. ",495872]
[null,"EVP Strat Comm, Gl Pub Policy"]
[43158,"Rita A. Karachun",3090,"  Award at $54.72 per share. ",169084]
[null,"Sr. VP Fince-Global Controller"]
[43158,"Ashley Watson",2322,"  Award at $54.72 per share. ",127059]
[null,"SVP Chief Ethics & Com Officer"]
[43140,"Richard R. DeLuca",2974,"  Derivative/Non-derivative trans. at $54.73 per share. ",162767]
[null,"EVP&Pres, Merck Animal Health"]
[43140,"Wendell P. Weeks",5000,"  Disposition at $53.57 per share. ",267850]
[null,"Director"]
[43140,"Richard R. DeLuca",8572,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"EVP&Pres, Merck Animal Health"]
[43140,"Wendell P. Weeks",5000,"  Derivative/Non-derivative trans. at $38.04 per share. ",190200]
[null,"Director"]
[43116,"Mirian M. Graddick-Weir",52000,"  Disposition at $61.63 per share. ",3204760]
[null,"Exe V-P, HR"]
[43116,"Mirian M. Graddick-Weir",8000,"  Disposition at $61.63 per share. ",493040]
[null,"Exe V-P, HR"]
[43116,"Michael J. Holston",12500,"  Disposition at $61.63 per share. ",770375]
[null,"EVP, General Counsel"]
[43116,"Adam H. Schechter",50608,"  Disposition at $61.63 per share. ",3118971]
[null,"EVP & Pres-Global Human Health"]
[43116,"Adam H. Schechter",50994,"  Disposition at $61.63 per share. ",3142760]
[null,"EVP & Pres-Global Human Health"]
[43116,"Mirian M. Graddick-Weir",52000,"  Derivative/Non-derivative trans. at $44.3 per share. ",2303600]
[null,"Exe V-P, HR"]
[43116,"Adam H. Schechter",50994,"  Derivative/Non-derivative trans. at $36.56 per share. ",1864340]
[null,"EVP & Pres-Global Human Health"]
["/news/latest/company/us/mrk"]
[]
["MarketWatch News on MRK"]
[]
["FDA approves pair of Merck drugs to treat HIV"]
[]
["7:28 p.m. Aug. 30, 2018"]
[]
["- Stephen Nakrosis"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["Merck stock price target raised to $77 from $74 at SunTrust RH"]
[]
["7:54 a.m. Aug. 15, 2018"]
[]
["- Tomi Kilgore"]
[]
["Thereâ€™s new evidence that the dominant approach to Alzheimerâ€™s may be completely wrong"]
[]
["8:11 a.m. Aug. 13, 2018"]
[]
["- Emma Court"]
[]
["5 smart trades that will get you away from pricey tech stocks"]
[]
["8:43 a.m. Aug. 8, 2018"]
[]
["- Jeff Reeves"]
[]
["Merckâ€™s 60% price cut for hepatitis C drug nets company a big sales opportunity"]
[]
["7:58 a.m. Aug. 8, 2018"]
[]
["- Emma Court"]
[]
["Drugmakers sure are eager to talk about drug prices lately"]
[]
["10:30 a.m. July 28, 2018"]
[]
["- Emma Court"]
[]
["Stock market ends lower after disappointing results from Twitter, bellwethers "]
[]
["4:33 p.m. July 27, 2018"]
[]
["- Barbara Kollmeyer"]
[]
["Azar says HHS will create more open market for prescription drugs"]
[]
["11:26 a.m. July 27, 2018"]
[]
["- Yanchun Liu"]
[]
["Carmaggedon? Big hits to GM, Ford and Fiat Chryslerâ€™s stocks are â€˜rattling nervesâ€™"]
[]
["8:45 a.m. July 27, 2018"]
[]
["- Victor Reklaitis"]
[]
["Merck touts a 60% price cut, but the drug is outdated and on the way out"]
[]
["8:37 a.m. July 27, 2018"]
[]
["- Emma Court"]
[]
["Merck shares rise 1.5% on Q2 beats"]
[]
["7:08 a.m. July 27, 2018"]
[]
["- Emma Court"]
[]
["Merck narrows and raises 2018 EPS range to $2.51 to $2.59"]
[]
["6:55 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Merck shares up 0.7% premarket"]
[]
["6:50 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Merck sees 2018 adj. EPS $4.22 to $4.30"]
[]
["6:50 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Merck narrows 2018 revenue range to $42.0 bln to $42.8 bln"]
[]
["6:50 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Merck Q2 sales $10.465 bln vs. $9.930 bln; FactSet consensus $10.280 bln"]
[]
["6:49 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Merck Q2 adj. EPS $1.06; FactSet consensus $1.03"]
[]
["6:49 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Merck Q2 EPS 63 cents vs. 71 cents"]
[]
["6:48 a.m. July 27, 2018"]
[]
["- Ciara Linnane"]
[]
["Earnings Watch: 35% of S&P 500 companies set to report in a crazy week"]
[]
["7:35 a.m. July 24, 2018"]
[]
["- Emily Bary"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/mrk"]
[]
["Other News on MRK"]
[]
["Johnson & Johnson Heads Health Care List in Management Top 250"]
[]
["11:56 a.m. Today11:56 a.m. Aug. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["The FDA Approves Merck's Anti-HIV-1 Drugs"]
[]
["11:42 a.m. Today11:42 a.m. Aug. 31, 2018"]
[]
["- GuruFocus.com"]
[]
["Eli Lillyâ€™s Valuation on August 30 "]
[]
["11:02 a.m. Today11:02 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["How Eli Lillyâ€™s Business Segments Performed in Q2 2018 "]
[]
["11:02 a.m. Today11:02 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["FDA OKs two new HIV treatments from Merck"]
[]
["4:15 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Pfizerâ€™s Developments in August "]
[]
["2:06 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Pfizerâ€™s Quarterly Revenues and Estimates for 2018 "]
[]
["2:06 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Better Buy: Johnson & Johnson vs. Merck"]
[]
["6:32 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["Alcon Voluntarily Withdraws CyPass Micro-Stent from Global Market "]
[]
["3:55 p.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["EC Approves Amgenâ€™s Blincyto for Pediatric Patients "]
[]
["3:25 p.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["Up 246%: Is This Small-Cap Biotech Stock Still a Buy?"]
[]
["9:23 a.m. Aug. 29, 2018"]
[]
["- Motley Fool"]
[]
["Your Cancer Highlight: Clovis Looks To Capture Deeper Relevance With Bristol-Myers Collab"]
[]
["8:00 a.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["3 ETFs for Johnson & Johnson's Healthy Breakout"]
[]
["6:40 p.m. Aug. 28, 2018"]
[]
["- Investopedia.com"]
[]
["Novartisâ€™s Quarterly Revenue Trend in Q2 2018 "]
[]
["12:20 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Novartisâ€™s Alcon in Q2 2018 "]
[]
["12:20 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Roche to maintain leadership in oncology - Bloomberg Intelligence"]
[]
["11:21 a.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Inside AT&Tâ€™s Tie-Up with Softbox to Test Drone Delivery "]
[]
["8:41 a.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Affimed Receives A Massive Hail Mary Collaboration From Roche"]
[]
["10:41 p.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["This May Be A Good Time To Pick Up Endo International In 2018"]
[]
["6:59 p.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Why Yervoy's Resurgence Will Gain Momentum"]
[]
["4:17 p.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Merck & Co., Inc."]
[]
["2000 Galloping Hill Road"]
[]
["Kenilworth, New Jersey 07033"]
[]
["Phone"]
[]
["1 9087404000"]
[]
["Industry"]
[]
["Pharmaceuticals"]
[]
["Sector"]
[]
["Health Care/Life Sciences"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$39.98B"]
[]
["Net Income"]
[]
["$2.39B"]
[]
["2017 Sales Growth"]
[]
[1.2E-2]
[]
["Employees"]
[]
[69000]
[]
["Annual Report for MRK"]
[]
["/news/pressrelease/company/us/mrk"]
[]
["Press Releases on MRK"]
[]
["Companion Animal Health Market 2018 Global Trend, Segmentation and Opportunities Forecast To 2025"]
[]
["9:01 a.m. Today9:01 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Parkinson's Disease Treatment Market Expected To Be Worth US$ 6.0 Billion by 2024"]
[]
["8:51 a.m. Today8:51 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Newcastle Disease Vaccine Market 2017: Key Players - Merial, CEVA, QYH Biotech, Ringpu Biology, Yebio"]
[]
["6:47 a.m. Today6:47 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Poultry Health Market Outlook to 2026 featuring Bayer, Boehringer Ingelheim, Eli Lilly & Co, Merck, Sanofi, and more - ResearchAndMarkets.com"]
[]
["6:17 a.m. Today6:17 a.m. Aug. 31, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Orally Disintegrating Tablet Market â€“ Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2018 - 2025"]
[]
["3:57 a.m. Today3:57 a.m. Aug. 31, 2018"]
[]
["- MarketersMedia"]
[]
["Statins Market is Continue To Witness Positive Growth During 2016 â€“ 2022"]
[]
["3:02 a.m. Today3:02 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["FDA Approves Merckâ€™s DELSTRIGOâ„¢ (doravirine / lamivudine / tenofovir disoproxil fumarate), a Once-Daily Fixed-Dose Combination Tablet as a Complete Regimen and PIFELTROâ„¢ (doravirine), an NNRTI, Both for the Treatment of HIV-1 in Appropriate Patients"]
[]
["4:05 p.m. Aug. 30, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Opportunities in the Global Psoriasis Therapeutics Market to 2026 - Player Profiles for J&J, Novartis, Merck, Janssen, Eli Lilly and Co, Eisai, Celgene, BMS, and more - ResearchAndMarkets.com"]
[]
["7:04 a.m. Aug. 30, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Eisai's LENVIMA (LENVATINIB) Capsules Approved for First-Line Treatment of Unresectable Hepatocellular Carcinoma (HCC) in South Korea"]
[]
["11:17 p.m. Aug. 29, 2018"]
[]
["- JCN Newswire"]
[]
["Global Travel Vaccines Market to 2025: Includes Profiles for Sanofi, Pfizer, GSK, Merck & Co, AstraZeneca, Abbott, Janssen, Roche, Takeda, and more - ResearchAndMarkets.com"]
[]
["12:57 p.m. Aug. 29, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Acetaldehyde Market is Expected to Exceed US$ 2 Billion by 2023"]
[]
["8:55 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Stroke Diagnostics & Therapeutics - $49.7 Billion Worldwide Market Outlook to 2026 featuring Siemens, GE, Medtronic, Bayer, Abbott, Merck, BMS, and More - ResearchAndMarkets.com"]
[]
["5:42 a.m. Aug. 29, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Global Soap Colorant Market Forecast to 2023 featuring BASF, Clariant, Huntsman Corporation, Merck, Neelikon, Sudarshan Chemical Industries, and more - ResearchAndMarkets.com"]
[]
["4:43 a.m. Aug. 29, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Global Monoclonal Antibody Therapy Market study applications types and market analysis including growth trends and forecasts to 2025"]
[]
["4:39 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Lymphoma Therapeutics Market is anticipated to show growth by 2025"]
[]
["12:54 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Speeding Drug Development for Kids and Dogs That Share Similar Cancers is Focus of Paws for a Cure Research Symposium"]
[]
["1:41 p.m. Aug. 28, 2018"]
[]
["- BusinessWire - BZX"]
[]
["In-Vitro Diagnostics Market 2018 Global Trend, Segmentation and Opportunities Forecast To 2025"]
[]
["11:05 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Human Vaccines Market 2018 Global Trends, Market Share, Industry Size, Growth, Opportunities, and Market Forecast to 2025"]
[]
["10:55 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Bone Marrow Transplant Market is Expected To Boom Due To The Number Of Research Undertaking"]
[]
["8:15 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Sample Preparation Market Key Manufactures and Opportunity Analysis By 2024"]
[]
["7:34 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["4:05 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.51]
[0.38]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MRK Mkwt Basic","index":202,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"MRK Yahoo Gr","index":203,"n_rows":309,"n_cols":5,"rows_kept":309,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.51]
["+0.38(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1742]
["+9.65(+0.56%)"]
["Crude Oil"]
[69.91]
["-0.34(-0.48%)"]
["Gold"]
[1205.3]
["+0.30(+0.02%)"]
["Silver"]
[14.55]
["-0.04(-0.30%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Merck & Co., Inc. (MRK)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["68.57+0.03 (+0.04%)"]
["At close: 3:59PM EDT"]
["68.59 +0.02 (0.03%)"]
["After hours: 4:01PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",68.540000000000006]
["Open",68.349999999999994]
["Bid","68.52 x 800"]
["Ask","68.53 x 2200"]
["Day's Range","68.16 - 68.75"]
["52 Week Range","52.83 - 70.25"]
["Volume",3760369]
["Avg. Volume",9014287]
["Market Cap","182.364B"]
["Beta",1.1000000000000001]
["PE Ratio (TTM)",141.38]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.92 (2.80%)"]
["Ex-Dividend Date",43357]
["1y Target Est",71.62]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",12,12,14,16]
["Avg. Estimate",1.1200000000000001,1.05,4.28,4.5999999999999996]
["Low Estimate",1.05,0.96,4.25,4.2699999999999996]
["High Estimate",1.18,1.1200000000000001,4.32,5.08]
["Year Ago EPS",1.1100000000000001,0.98,3.98,4.28]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",10,10,13,14]
["Avg. Estimate","10.9B","11.03B","42.4B","43.7B"]
["Low Estimate","10.66B","10.65B","41.8B","41.5B"]
["High Estimate","11.05B","11.32B","42.75B","45.88B"]
["Year Ago Sales","10.32B","10.43B","40.12B","42.4B"]
["Sales Growth (year/est)",5.6000000000000001E-2,5.7000000000000002E-2,5.7000000000000002E-2,3.1E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",1.03,0.94,1,1.03]
["EPS Actual",1.1100000000000001,0.98,1.05,1.06]
["Difference",0.08,0.04,0.05,0.03]
["Surprise %",7.8E-2,4.2999999999999997E-2,0.05,2.9000000000000001E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",1.1200000000000001,1.05,4.28,4.5999999999999996]
["7 Days Ago",1.1200000000000001,1.05,4.28,4.5999999999999996]
["30 Days Ago",1.1200000000000001,1.06,4.26,4.5599999999999996]
["60 Days Ago",1.1200000000000001,1.04,4.2300000000000004,4.54]
["90 Days Ago",1.1200000000000001,1.04,4.2300000000000004,4.55]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",5,6,13,9]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","MRK","Industry","Sector","S&P 500"]
["Current Qtr.",8.9999999999999993E-3,"N/A","N/A",0.47]
["Next Qtr.",7.0999999999999994E-2,"N/A","N/A",0.46]
["Current Year",7.4999999999999997E-2,"N/A","N/A",0.22]
["Next Year",7.4999999999999997E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",7.1999999999999995E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)",4.1300000000000003E-2,"N/A","N/A","N/A"]
[]
["Market Realist•2 hours ago"]
["How Eli Lilly’s Business Segments Performed in Q2 2018"]
["Eli Lilly and Company (LLY) reports its business revenue under two segments: the Human Pharmaceutical segment and Elanco, the Animal Health segment."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["GuruFocus.com•3 hours ago"]
["The FDA Approves Merck's Anti-HIV-1 Drugs"]
["The health care company Merck & Co. Inc. (MRK) informed the market Thursday that it has received approval from the Food and Drug Administration for its drugs Delstrigo and Pifeltro for the treatment of U.S. adult patients who are chronically infected with type one of the human immunodeficiency virus (HIV-1). Warning! GuruFocus has detected 7 Warning Signs with MRK. \"As part of Merck's 30-year commitment to the care of people with HIV, we are pleased to now bring forward these two new antiretroviral treatment options, DELSTRIGO and PIFELTRO, which we believe offer a compelling clinical profile for clinicians and people living with HIV,\" said Dr. George Hanna, vice president and head of therapeutic area for infectious diseases at Merck Research Laboratories."]
[]
["Zacks•6 hours ago"]
["Pharma Stock Roundup: Approval of NVS & ABBV Cancer Drugs, MRK's HIV Drug in Focus"]
["Novartis (NVS) & AbbVie (ABBV) get cancer approvals. Merck (MRK) gets FDA nod for two new HIV medicines."]
[]
["Zacks•7 hours ago"]
["4 Large Cap Pharma Stocks in Focus on Robust Cancer Pipeline"]
["We discuss four pharma giants, which possess the industry's strongest oncology pipeline portfolios."]
["Benzinga•8 hours ago"]
["The Daily Biotech Pulse: FDA Blessings for Merck's HIV Drug Combo, Veracyte's Test Gets Medicare Coverage"]
["Here's a roundup of top developments in the biotech space over the last 24 hours. Scaling the Peaks (Stocks hitting 52-week highs on Aug. 30) Acceleron Pharma Inc (NASDAQ: XLRN ) Avid Bioservices Inc (NASDAQ: ..."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•23 hours ago"]
["Pfizer’s Quarterly Revenues and Estimates for 2018"]
["Pfizer (PFE) reported revenues of ~$13.5 billion during the second quarter. The company reported 4.0% growth in its YoY (year-over-year) revenues compared to ~$12.9 billion during the second quarter of 2017."]
["Reuters•23 hours ago"]
["FDA approves two new HIV drugs from Merck"]
["Merck & Co Inc said on Thursday the U.S. Food And Drug Administration approved two of its HIV oral drugs, nearly two months ahead of schedule. The drugs have been approved to treat adults with the most common strain of the virus, HIV-1, and target patients who have received no prior antiretroviral treatment, Merck said. Pifeltro, the second drug, is an oral medicine to be administered in combination with other antiretrovirals, Merck said."]
["Business Wire•yesterday"]
["FDA Approves Merck’s DELSTRIGO™ (doravirine / lamivudine / tenofovir disoproxil fumarate), a Once-Daily Fixed-Dose Combination Tablet as a Complete Regimen and PIFELTRO™ (doravirine), an NNRTI, Both for the Treatment of HIV-1 in Appropriate Patients"]
["Approvals Based on Findings from the Pivotal Phase 3 DRIVE-AHEAD and DRIVE-FORWARD Trials Evaluating the Efficacy and Safety of DELSTRIGO and PIFELTRO"]
[]
["Market Realist•yesterday"]
["Pfizer’s Developments in August"]
["Pfizer’s (PFE) Innovative Health business is focused on developing and commercializing medicines, vaccines, and consumer healthcare products. Pfizer’s Established Health business includes legacy brands, generic products, research and development, and its contract manufacturing business. The chart below summarizes a few of Pfizer’s recent developments."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Bloomberg•yesterday"]
["Merck’s Experimental Ebola Shot Seeing Wide Use in Outbreak"]
["Merck & Co.’s experimental Ebola virus vaccine is seeing wide use in the outbreak in the Democratic Republic of Congo and has helped health workers gain acceptance in affected areas. More than 96 percent of people offered the Merck vaccination take it, and some 4,600 doses have been administered, Mike Ryan, the World Health Organization’s assistant director-general for emergencies, said in an interview posted on the agency’s Facebook page. It’s also helped calm fears in Ebola-stricken communities, unlike many earlier outbreaks where health workers were viewed with suspicion, he said."]
[]
["Motley Fool•yesterday"]
["Better Buy: Johnson & Johnson vs. Merck"]
["Which healthcare leader is the smarter buy?"]
[]
["Market Realist•2 days ago"]
["Alcon Voluntarily Withdraws CyPass Micro-Stent from Global Market"]
["Alcon, Novartis AG’s (NVS) eye care business, includes surgical products and vision care products. On August 29, Alcon announced that it had voluntarily withdrawn the CyPass Micro-Stent on a global basis, effective immediately."]
[]
["Market Realist•2 days ago"]
["EC Approves Amgen’s Blincyto for Pediatric Patients"]
["On August 29, Amgen (AMGN) announced that the EC (European Commission) approved Blincyto as a monotherapy for pediatric patients with Philadelphia chromosome-negative CD19 positive refractory. This drug was also approved for the treatment of relapsed B-Cell precursor acute lymphoblastic leukemia. This approval was based on Study ’205."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Market Realist•2 days ago"]
["Novartis’s Alcon in Q2 2018"]
["Alcon, Novartis’s (NVS) eye care business, includes surgical products and vision care products. It reported a 7% growth YoY (year-over-year) in revenues to ~$1.82 billion during Q2 2018 compared to ~$1.71 billion during the second quarter of 2017. Growth includes a 5% increase in operating revenues and a 2% favorable impact of foreign exchange."]
[]
["Market Realist•2 days ago"]
["Inside AT&T’s Tie-Up with Softbox to Test Drone Delivery"]
["Telecommunications company AT&T (T) has joined hands with Softbox Systems to test the delivery with drones of temperature-sensitive medications. Softbox is a UK-based specialist in the packaging of temperature control pharmaceuticals. The testing was done with an LTE-connected drone that contained Softbox’s thermal-insulated packaging system Skypod, powered by AT&T’s IoT (Internet of Things) technology."]
["Investopedia•3 days ago"]
["3 ETFs for Johnson & Johnson's Healthy Breakout"]
["Johnson & Johnson (NYSE: JNJ), one of the world's largest healthcare companies, has underperformed the broader market in 2018. The company's stock is down 3.66% year to date (YTD), while the Standard and Poor's 500 index (S&P 500) is up roughly 7%. David Katz, chief investment officer at Matrix Asset Advisors, told Reuters, \"We are much more upbeat about Johnson & Johnson today than we were six months ago."]
[]
["Market Realist•3 days ago"]
["Novartis’s Quarterly Revenue Trend in Q2 2018"]
["Novartis (NVS) surpassed Wall Street analysts’ estimate for EPS and revenues for Q2 2018, reporting EPS of $1.29 on revenues of $13.2 billion. It reported a 7% growth in YoY (year-over-year) revenues to $13.2 billion, including a 5% growth in operating revenues and a 2% favorable impact of foreign exchange."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Zacks•3 days ago"]
["Esperion (ESPR) Combination Regimen Lowers Bad Cholesterol"]
["Esperion Therapeutics' (ESPR) combination regimen of bempedoic acid and Merck's Zetia achieves significant reduction in bad cholesterol in a phase III study."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Merck & Co Inc."]
["Merck & Co Inc NYSE:MRK"]
["ACCESSWIRE•4 days ago"]
["Today's Research Reports on Trending Tickers: AbbVie and Merck & Co."]
["NEW YORK, NY / ACCESSWIRE / August 27, 2018 / U.S. equities closed up on Friday following Federal Reserve Chairman Jerome Powell's speech, which confirmed the Federal Reserve will gradually normalize monetary ..."]
[]
["Market Realist•4 days ago"]
["What AstraZeneca’s Valuation Trend Indicates"]
["AstraZeneca’s (AZN) stock price has been on an uptrend in the past 52 weeks. From $29.14 on August 23, 2017, it rose to $35.87 on January 5. On March 1, AstraZeneca stock touched its low for 2018 at $32.69 on March 1. After that, the stock has steadily risen to its current $39.00 levels in August."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
["TheStreet.com•5 days ago"]
["Why Large-Cap Pharma Stocks Like Pfizer and Lilly Might Still Have Upside"]
["\"The recent surge in [large cap pharma] has been fueled by a bullish perfect storm of technical factors and our work suggests that upside remains,\" wrote Rich Ross, head of technical analysis at Evercore ISI, in an Aug. 17 note. have risen 22.6% to $68.97, while shares of Eli Lilly & Co. Damien Conover, director of healthcare equity research at Morningstar, said in an interview with TheStreet on Aug. 23 that pharma stocks' strong performance was due in part to reduced concerns over major pricing erosion in the U.S. \"We've seen the administration and Congress focus on other areas of healthcare reform,\" Conover said, including focusing on getting generics to market more quickly. This is \"helping a lot of these names that have a lot of sales in the U.S.,\" Conover said, pointing to Pfizer and Eli Lilly as examples."]
[]
["Motley Fool•6 days ago"]
["Better Buy: AbbVie Inc. vs. Merck & Co., Inc."]
["Which pharma stock is the best vehicle for riding the demographic megatrend that's lifting both drugmakers right now?"]
[]
["Market Realist•7 days ago"]
["Analyzing AstraZeneca’s Financial Performance"]
["How Is AstraZeneca Positioned in H2 2018? AstraZeneca (AZN) generated total revenues of $5.15 billion in the second quarter, compared with $5.05 billion in the second quarter of 2017. AstraZeneca incurred a cost of revenues of $1.01 billion in the second quarter, compared with $950.0 million in the second quarter of 2017."]
[]
["Market Realist•7 days ago"]
["Analysts Are Bullish on AstraZeneca Stock in August"]
["How Is AstraZeneca Positioned in H2 2018? Investors have a lot to watch out for in AstraZeneca (AZN) stock, as several important events are expected in its research pipeline as well as a strong showing from its new medicines. In this series, we’ll explore what analysts think of the stock, the company’s financial performance, its valuations, and more."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["PFE",41.52,0.02,5.0000000000000001E-4]
["Pfizer, Inc."]
["JNJ",134.59,-0.36,-2.7000000000000001E-3]
["Johnson & Johnson"]
["BMY",60.54,-0.15,-2.5000000000000001E-3]
["Bristol-Myers Squibb Company"]
["PG",82.94,-0.47,-5.5999999999999999E-3]
["Procter & Gamble Company (The)"]
["LLY",105.6,0.12,1.1000000000000001E-3]
["Eli Lilly and Company"]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (19)"]
[]
["Current 68.57"]
["Average 71.62"]
["Low 59.00"]
["High 95.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"MRK Mktwth Gr","index":204,"n_rows":373,"n_cols":5,"rows_kept":373,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Merck & Co. Inc."]
["NYSE: MRK"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Merck & Co. Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MRK"]
["/quotes/zigman/574389/composite"]
[]
["$"]
[]
[68.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 232,006"]
[]
["Real time quotes"]
[]
["/quotes/zigman/574389/composite"]
[]
["Today's close"]
[]
[68.540000000000006]
[]
[68.569999999999993]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[68.16]
[]
[68.75]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[52.83]
[]
[70.25]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",71.86]
["Number of Ratings:",19,"Current Quarters Estimate:",1.1200000000000001]
["FY Report Date:",43435,"Current Year's Estimate:",4.2699999999999996]
["Last Quarter's Earnings:",1.06,"Median PE on CY Estimate:",16.07]
["Year Ago Earnings:",3.94,"Next Fiscal Year Estimate:",4.6100000000000003]
[null,null,"Median PE on Next FY Estimate:",15]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",12,12,16,16]
["Mean Estimate",1.1200000000000001,1.06,4.2699999999999996,4.6100000000000003]
["High Estimates",1.18,1.1200000000000001,4.32,5.08]
["Low Estimates",1.05,0.96,4.18,4.2699999999999996]
["Coefficient Variance",3.32,5.14,0.76,3.62]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",13,14,16]
["OVERWEIGHT",0,0,1]
["HOLD",6,6,6]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Another Array BioPharma Cancer Therapy on Accelerated Review"]
[]
["8:04 a.m. Aug. 17, 2018"]
[]
["- MarketRealist.com"]
[]
["Array BioPharmaâ€™s Immuno-Oncology Collaborations: Trial Update"]
[]
["8:04 a.m. Aug. 17, 2018"]
[]
["- MarketRealist.com"]
[]
["MYL Stock Down ~3% since Its Q2 2018 Results on August 8"]
[]
["6:06 p.m. Aug. 15, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Analysts Cut Target Prices on MYL Stock after Its Q2 2018 Results"]
[]
["6:05 p.m. Aug. 15, 2018"]
[]
["- MarketRealist.com"]
[]
["Amgen Stock in May: A Substantial Rise"]
[]
["10:25 a.m. June 6, 2018"]
[]
["- MarketRealist.com"]
[]
["Analystsâ€™ Recommendations for Merck, Post-1Q18 Results"]
[]
["11:48 a.m. May 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Log In "]
[]
["4:06 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MRK Income Qtr","index":205,"n_rows":358,"n_cols":7,"rows_kept":358,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Merck & Co. Inc."]
["NYSE: MRK"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Merck & Co. Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MRK"]
["/quotes/zigman/574389/composite"]
[]
["$"]
[]
[68.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 232,006"]
[]
["Real time quotes"]
[]
["/quotes/zigman/574389/composite"]
[]
["Today's close"]
[]
[68.540000000000006]
[]
[68.569999999999993]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[68.16]
[]
[68.75]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[52.83]
[]
[70.25]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Merck & Co. Inc."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","9.88B","10.31B","10.45B","10.14B","10.34B"]
["Sales Growth","-",4.36E-2,1.3599999999999999E-2,-0.03,2.0199999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","3B","3.25B","3.38B","3.18B","3.41B"]
["COGS excluding D&A","1.84B","2.1B","2.25B","2.04B","2.19B"]
["Depreciation & Amortization Expense","1.16B","1.15B","1.13B","1.14B","1.23B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",8.3000000000000004E-2,3.9699999999999999E-2,-5.9200000000000003E-2,7.4300000000000005E-2]
["Gross Income","6.88B","7.06B","7.07B","6.96B","6.93B"]
["Gross Income Growth","-",2.64E-2,1.6000000000000001E-3,-1.61E-2,-4.4999999999999997E-3]
["Gross Profit Margin","-","-","-","-",0.66990000000000005,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","4.1B","6.74B","4.39B","5.67B","4.69B"]
["Research & Development","1.67B","4.34B","1.81B","3.16B","2.19B"]
["Other SG&A","2.44B","2.4B","2.58B","2.51B","2.51B"]
["SGA Growth","-",0.64290000000000003,-0.34870000000000001,0.29070000000000001,-0.1714]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","326M","341M","844M","184M","(74M)"]
["EBIT after Unusual Expense","(326M)","(341M)","(844M)","(184M)","74M"]
["Non Operating Income/Expense","78M","298M","127M","386M","(174M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","5M","18M","-","(52M)","64M"]
["Interest Expense","193M","189M","190M","185M","194M"]
["Interest Expense Growth","-",-2.07E-2,5.3E-3,-2.63E-2,4.8599999999999997E-2]
["Gross Interest Expense","193M","189M","190M","185M","194M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.44B","200M","1.88B","1.35B","2.09B"]
["Pretax Income Growth","-",-0.91800000000000004,8.3949999999999996,-0.28420000000000001,0.55089999999999995]
["Pretax Margin","-","-","-","-",0.20169999999999999,"NA"]
["Income Tax","488M","251M","2.92B","604M","370M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.95B","(51M)","(1.04B)","741M","1.72B"]
["Minority Interest Expense","5M","5M","8M","5M","9M"]
["Net Income","1.95B","(56M)","(1.05B)","736M","1.71B"]
["Net Income Growth","-",-1.0287999999999999,-17.678599999999999,1.7036,1.3192999999999999]
["Net Margin Growth","-","-","-","-",0.16500000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.95B","(56M)","(1.05B)","736M","1.71B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.95B","(56M)","(1.05B)","736M","1.71B"]
["EPS (Basic)",0.71,-0.02,-0.39,0.27,0.64]
["EPS (Basic) Growth","-",-1.0282,-18.5,1.6922999999999999,1.3704000000000001]
["Basic Shares Outstanding","2.73B","2.73B","2.7B","2.7B","2.68B"]
["EPS (Diluted)",0.71,-0.02,-0.39,0.27,0.63]
["EPS (Diluted) Growth","-",-1.0282,-18.5,1.6922999999999999,1.3332999999999999]
["Diluted Shares Outstanding","2.75B","2.73B","2.72B","2.71B","2.7B"]
["EBITDA","3.94B","1.48B","3.81B","2.43B","3.46B"]
["EBITDA Growth","-",-0.625,1.5798000000000001,-0.36220000000000002,0.42309999999999998]
["EBITDA Margin","-","-","-","-",0.33460000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:06 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MRK Balance Qtr","index":206,"n_rows":396,"n_cols":7,"rows_kept":396,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Merck & Co. Inc."]
["NYSE: MRK"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Merck & Co. Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MRK"]
["/quotes/zigman/574389/composite"]
[]
["$"]
[]
[68.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 232,006"]
[]
["Real time quotes"]
[]
["/quotes/zigman/574389/composite"]
[]
["Today's close"]
[]
[68.540000000000006]
[]
[68.569999999999993]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[68.16]
[]
[68.75]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[52.83]
[]
[70.25]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Merck & Co. Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","11.97B","11.2B","8.5B","7.35B","7.59B"]
["Cash Only","7.79B","7.9B","6.09B","4.48B","5.31B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-6.4500000000000002E-2,-0.2409,-0.1356,3.3799999999999997E-2]
["Cash & ST Investments / Total Assets",0.12889999999999999,0.1221,9.6699999999999994E-2,8.5400000000000004E-2,8.9300000000000004E-2]
["Total Accounts Receivable","7.44B","7.67B","6.88B","7.25B","7.29B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","200M","222M","130M","205M","210M"]
["Bad Debt/Doubtful Accounts","(200M)","(222M)","(130M)","(205M)","(210M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",3.1199999999999999E-2,-0.1038,5.3800000000000001E-2,5.7999999999999996E-3]
["Accounts Receivable Turnover",1.33,1.34,1.52,1.4,1.42]
["Inventories","5.41B","5.26B","5.1B","5.38B","5.18B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","3.35B","3.79B","4.3B","4.11B","4.01B"]
["Miscellaneous Current Assets","3.35B","3.79B","4.3B","4.11B","4.01B"]
["Total Current Assets","28.17B","27.92B","24.77B","24.09B","24.06B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","12.09B","12.19B","12.44B","12.56B","12.63B"]
["Property, Plant & Equipment - Gross","28.47B","28.85B","29.04B","29.04B","29.19B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","16.38B","16.66B","16.6B","16.48B","16.57B"]
["Total Investments and Advances","12.14B","12.21B","12.89B","11.03B","10.03B"]
["Other Long-Term Investments","12.14B","12.21B","12.13B","11.03B","10.03B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","34.48B","33.48B","32.47B","31.8B","31.17B"]
["Net Goodwill","18.36B","18.34B","18.28B","18.3B","18.27B"]
["Net Other Intangibles","16.12B","15.14B","14.18B","13.5B","12.9B"]
["Other Assets","5.93B","5.88B","4.74B","6.56B","7.15B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","92.8B","91.68B","87.87B","86.04B","85.04B"]
["Assets - Total - Growth","-",-1.2200000000000001E-2,-4.1500000000000002E-2,-2.0799999999999999E-2,-1.1599999999999999E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","3.18B","5.16B","3.06B","2.06B","3.38B"]
["Short Term Debt","3.18B","5.16B","3.06B","2.06B","3.38B"]
["Current Portion of Long Term Debt","-","-","-","-","-"]
["Accounts Payable","2.93B","2.62B","3.1B","3.16B","3.02B"]
["Accounts Payable Growth","-",-0.107,0.184,1.9300000000000001E-2,-4.36E-2]
["Income Tax Payable","1.98B","396M","708M","717M","661M"]
["Other Current Liabilities","10.66B","11.29B","11.75B","11.03B","11.06B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","9.36B","9.99B","10.43B","9.71B","9.76B"]
["Total Current Liabilities","18.76B","19.47B","18.61B","16.96B","18.13B"]
["Long-Term Debt","21.71B","21.84B","21.35B","21.5B","19.96B"]
["Long-Term Debt excl. Capitalized Leases","21.71B","21.84B","21.35B","21.5B","19.96B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","2.7B","-","-"]
["Deferred Taxes","4.56B","4.16B","1.65B","2.21B","2.16B"]
["Deferred Taxes - Credit","4.56B","4.16B","2.22B","2.21B","2.16B"]
["Deferred Taxes - Debit","-","-","573M","-","-"]
["Other Liabilities","8.07B","7.71B","8.42B","11.47B","12.03B"]
["Other Liabilities (excl. Deferred Income)","8.07B","7.71B","8.42B","11.47B","12.03B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","53.09B","53.18B","53.3B","52.14B","52.27B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.57210000000000005,0.58009999999999995,0.60660000000000003,0.60599999999999998,0.61470000000000002]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","39.46B","38.25B","34.34B","33.67B","32.53B"]
["Common Stock Par/Carry Value","1.79B","1.79B","1.79B","1.79B","1.79B"]
["Retained Earnings","45.05B","43.7B","41.35B","41.11B","41.52B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(2B)","(1.93B)","(1.95B)","(1.6B)","(1.96B)"]
["Unrealized Gain/Loss Marketable Securities","75M","210M","(61M)","(167M)","(164M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(42.05B)","(42.12B)","(43.79B)","(44.04B)","(45.4B)"]
["Common Equity / Total Assets",0.42520000000000002,0.41720000000000002,0.39079999999999998,0.39129999999999998,0.38250000000000001]
["Total Shareholders' Equity","39.46B","38.25B","34.34B","33.67B","32.53B"]
["Total Shareholders' Equity / Total Assets",0.42520000000000002,0.41720000000000002,0.39079999999999998,0.39129999999999998,0.38250000000000001]
["Accumulated Minority Interest","249M","251M","233M","233M","237M"]
["Total Equity","39.71B","38.5B","34.57B","33.9B","32.77B"]
["Liabilities & Shareholders' Equity","92.8B","91.68B","87.87B","86.04B","85.04B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:06 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MRK Cash Qtr","index":207,"n_rows":367,"n_cols":7,"rows_kept":367,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Merck & Co. Inc."]
["NYSE: MRK"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Merck & Co. Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["MRK"]
["/quotes/zigman/574389/composite"]
[]
["$"]
[]
[68.59]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 232,006"]
[]
["Real time quotes"]
[]
["/quotes/zigman/574389/composite"]
[]
["Today's close"]
[]
[68.540000000000006]
[]
[68.569999999999993]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[68.16]
[]
[68.75]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[52.83]
[]
[70.25]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Merck & Co. Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","1.95B","(51M)","(1.04B)","741M","1.72B"]
["Net Income Growth","-",-1.0261,-19.352900000000002,1.7139,1.3158000000000001]
["Depreciation, Depletion & Amortization","1.16B","1.15B","1.13B","1.14B","1.23B"]
["Depreciation and Depletion","335M","454M","228M","404M","459M"]
["Amortization of Intangible Assets","827M","700M","900M","733M","767M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(218M)","(329M)","(2.02B)","(30M)","(228M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","224M","977M","5.71B","780M","469M"]
["Funds from Operations","3.12B","1.75B","3.78B","2.63B","3.18B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","198M","(2.92B)","238M","(1.47B)","199M"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","198M","(2.92B)","4.05B","(1.47B)","199M"]
["Net Operating Cash Flow","3.32B","(1.17B)","4.02B","1.16B","3.38B"]
["Net Operating Cash Flow Growth","-",-1.353,4.4287000000000001,-0.71230000000000004,1.9280999999999999]
["Net Operating Cash Flow / Sales",0.3357,-0.11360000000000001,0.3841,0.1139,0.32700000000000001]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(393M)","(441M)","(715M)","(450M)","(583M)"]
["Capital Expenditures (Fixed Assets)","(393M)","(441M)","(715M)","(450M)","(583M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.1221,-0.62129999999999996,0.37059999999999998,-0.29559999999999997]
["Capital Expenditures / Sales",-3.9800000000000002E-2,-4.2799999999999998E-2,-6.8400000000000002E-2,-4.4400000000000002E-2,-5.6399999999999999E-2]
["Net Assets from Acquisitions","(41M)","-","(49M)","-","(372M)"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","(807M)","1.05B","789M","522M","1.63B"]
["Purchase of Investments","(3.35B)","(2.12B)","(2.34B)","(1.33B)","(3.92B)"]
["Sale/Maturity of Investments","2.54B","3.17B","3.13B","1.85B","5.56B"]
["Other Uses","-","-","-","(269M)","(5M)"]
["Other Sources","-","59M","(83M)","-","-"]
["Net Investing Cash Flow","(1.13B)","671M","(58M)","(197M)","673M"]
["Net Investing Cash Flow Growth","-",1.5953999999999999,-1.0864,-2.3965999999999998,4.4161999999999999]
["Net Investing Cash Flow / Sales",-0.11409999999999999,6.5100000000000005E-2,-5.4999999999999997E-3,-1.9400000000000001E-2,6.5100000000000005E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(1.31B)","(1.28B)","(1.28B)","(1.3B)","(1.31B)"]
["Common Dividends","(1.31B)","(1.28B)","(1.28B)","(1.3B)","(1.31B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1.04B)","(86M)","(1.68B)","(336M)","(1.53B)"]
["Repurchase of Common & Preferred Stk.","(1.13B)","(159M)","(1.7B)","(566M)","(1.6B)"]
["Sale of Common & Preferred Stock","95M","73M","18M","230M","69M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","95M","73M","18M","230M","69M"]
["Issuance/Reduction of Debt, Net","(3.81B)","1.99B","(2.79B)","(1B)","65M"]
["Change in Current Debt","(3.81B)","1.99B","(1.99B)","(1M)","2.07B"]
["Change in Long-Term Debt","(1M)","-","(802M)","(1B)","(2.01B)"]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt","(1M)","-","(802M)","(1B)","(2.01B)"]
["Other Funds","(63M)","(81M)","(28M)","(83M)","(194M)"]
["Other Uses","(63M)","(81M)","(28M)","(83M)","(194M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(6.22B)","536M","(5.79B)","(2.72B)","(2.97B)"]
["Net Financing Cash Flow Growth","-",1.0862000000000001,-11.792899999999999,0.52949999999999997,-0.09]
["Net Financing Cash Flow / Sales",-0.62929999999999997,5.1999999999999998E-2,-0.55349999999999999,-0.26850000000000002,-0.28689999999999999]
["Exchange Rate Effect","106M","79M","19M","154M","(262M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(3.92B)","115M","(1.81B)","(1.61B)","826M"]
["Free Cash Flow","2.92B","(1.61B)","3.3B","705M","2.8B"]
["Free Cash Flow Growth","-",-1.5512999999999999,3.0470999999999999,-0.78639999999999999,2.9702000000000002]
["Free Cash Flow Yield","-","-","-","-",-3.8999999999999998E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:06 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MSFT Income St","index":208,"n_rows":368,"n_cols":7,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Microsoft Corp."]
["NASDAQ: MSFT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Microsoft Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:04 p.m."]
[]
["MSFT"]
["/quotes/zigman/20493/composite"]
[]
["$"]
[]
[112.17]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 955,573"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20493/composite"]
[]
["Today's close"]
[]
[111.95]
[]
[112.33]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.52]
[]
[112.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.92]
[]
[112.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Microsoft Corp."]
["View Ratios"]
["Fiscal year is July-June. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Sales/Revenue","86.73B","92.97B","84.7B","96.02B","110.18B"]
["Sales Growth","-",7.1999999999999995E-2,-8.8999999999999996E-2,0.13370000000000001,0.14749999999999999]
["Cost of Goods Sold (COGS) incl. D&A","26.93B","33.04B","32.78B","34.62B","38.97B"]
["COGS excluding D&A","22.49B","27.56B","26.83B","26.77B","29.02B"]
["Depreciation & Amortization Expense","4.45B","5.48B","5.95B","7.86B","9.95B"]
["Depreciation","3.4B","4.1B","4.9B","6.1B","7.7B"]
["Amortization of Intangibles","1.05B","1.38B","1.05B","1.76B","2.25B"]
["COGS Growth","-",0.2266,-7.7999999999999996E-3,5.6099999999999997E-2,0.12559999999999999]
["Gross Income","59.8B","59.93B","51.92B","61.4B","71.21B"]
["Gross Income Growth","-",2.3E-3,-0.1338,0.18260000000000001,0.1598]
["Gross Profit Margin","-","-","-","-",0.64629999999999999,"NA"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["SG&A Expense","32.01B","32.37B","31.25B","32.62B","36.33B"]
["Research & Development","11.38B","12.05B","11.99B","13.04B","14.73B"]
["Other SG&A","20.63B","20.32B","19.26B","19.58B","21.61B"]
["SGA Growth","-",1.12E-2,-3.4700000000000002E-2,4.3900000000000002E-2,0.1138]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","561M","10.62B","1.88B","871M","234M"]
["EBIT after Unusual Expense","27.22B","(10.62B)","(1.88B)","(871M)","34.64B"]
["Non Operating Income/Expense","313M","1.58B","1.3B","2.83B","2.35B"]
["Non-Operating Interest Income","883M","766M","903M","1.39B","2.21B"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","597M","781M","1.24B","2.22B","2.73B"]
["Interest Expense Growth","-",0.30819999999999997,0.59150000000000003,0.78759999999999997,0.23]
["Gross Interest Expense","597M","781M","1.24B","2.3B","2.79B"]
["Interest Capitalized","-","-","-","81M","59M"]
["Pretax Income","27.82B","18.51B","19.75B","29.9B","36.47B"]
["Pretax Income Growth","-",-0.33479999999999999,6.7199999999999996E-2,0.51390000000000002,0.2198]
["Pretax Margin","-","-","-","-",0.33110000000000001,"NA"]
["Income Tax","5.75B","6.31B","2.95B","4.41B","19.9B"]
["Income Tax - Current Domestic","4B","4.03B","681M","2.77B","20.7B"]
["Income Tax - Current Foreign","2.07B","2.07B","1.94B","2.47B","4.35B"]
["Income Tax - Deferred Domestic","(331M)","224M","332M","(285M)","(4.75B)"]
["Income Tax - Deferred Foreign","-","-","-","(544M)","(393M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","22.07B","12.19B","16.8B","25.49B","16.57B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","22.07B","12.19B","16.8B","25.49B","16.57B"]
["Net Income Growth","-",-0.4476,0.37769999999999998,0.51739999999999997,-0.34989999999999999]
["Net Margin Growth","-","-","-","-",0.15040000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","22.07B","12.19B","16.8B","25.49B","16.57B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","22.07B","12.19B","16.8B","25.49B","-"]
["EPS (Basic)",2.66,1.49,2.12,3.29,2.15]
["EPS (Basic) Growth","-",-0.43980000000000002,0.42280000000000001,0.55189999999999995,-0.34649999999999997]
["Basic Shares Outstanding","8.3B","8.18B","7.93B","7.75B","7.7B"]
["EPS (Diluted)",2.63,1.48,2.1,3.25,2.13]
["EPS (Diluted) Growth","-",-0.43730000000000002,0.41889999999999999,0.54759999999999998,-0.34460000000000002]
["Diluted Shares Outstanding","8.4B","8.25B","8.01B","7.83B","7.79B"]
["EBITDA","32.23B","33.04B","26.61B","36.63B","44.83B"]
["EBITDA Growth","-",2.53E-2,-0.1946,0.37640000000000001,0.22370000000000001]
["EBITDA Margin","-","-","-","-",0.40689999999999998,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:06 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MSFT Balance Sheet","index":209,"n_rows":396,"n_cols":7,"rows_kept":396,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Microsoft Corp."]
["NASDAQ: MSFT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Microsoft Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:04 p.m."]
[]
["MSFT"]
["/quotes/zigman/20493/composite"]
[]
["$"]
[]
[112.17]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 959,973"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20493/composite"]
[]
["Today's close"]
[]
[111.95]
[]
[112.33]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.52]
[]
[112.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.92]
[]
[112.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Microsoft Corp."]
["View Ratios"]
["Assets"]
["Fiscal year is July-June. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Cash & Short Term Investments","85.71B","96.53B","113.24B","132.98B","133.77B"]
["Cash Only","7.8B","4.82B","5.64B","6.69B","10.08B"]
["Short-Term Investments","77.91B","91.71B","107.6B","126.29B","123.69B"]
["Cash & Short Term Investments Growth","-",0.12620000000000001,0.17319999999999999,0.17430000000000001,5.8999999999999999E-3]
["Cash & ST Investments / Total Assets",0.49719999999999998,0.55320000000000003,0.58530000000000004,0.53129999999999999,0.51680000000000004]
["Total Accounts Receivable","19.54B","17.91B","18.28B","22.43B","26.48B"]
["Accounts Receivables, Net","19.54B","17.91B","18.28B","22.43B","26.48B"]
["Accounts Receivables, Gross","19.85B","18.24B","18.7B","22.78B","26.86B"]
["Bad Debt/Doubtful Accounts","(301M)","(335M)","(426M)","(345M)","(377M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-8.3699999999999997E-2,2.06E-2,0.2273,0.18060000000000001]
["Accounts Receivable Turnover",4.4400000000000004,5.19,4.63,4.28,4.16]
["Inventories","2.66B","2.9B","2.25B","2.18B","2.66B"]
["Finished Goods","1.45B","1.6B","1.48B","1.24B","1.95B"]
["Work in Progress","266M","202M","158M","145M","54M"]
["Raw Materials","944M","1.1B","612M","797M","655M"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","6.33B","5.46B","5.89B","5.1B","6.75B"]
["Miscellaneous Current Assets","6.33B","5.46B","5.89B","5.1B","6.75B"]
["Total Current Assets","114.25B","122.8B","139.66B","162.7B","169.66B"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Net Property, Plant & Equipment","13.01B","14.73B","18.36B","23.73B","29.46B"]
["Property, Plant & Equipment - Gross","27.8B","32.34B","38.16B","47.91B","58.68B"]
["Buildings","8.87B","10.8B","12.39B","16.28B","20.6B"]
["Land & Improvements","541M","769M","824M","1.11B","1.25B"]
["Computer Software and Equipment","11.43B","13.61B","17.39B","21.41B","27.63B"]
["Other Property, Plant & Equipment","6.97B","7.16B","7.55B","9.11B","9.19B"]
["Accumulated Depreciation","14.79B","17.61B","19.8B","24.18B","29.22B"]
["Total Investments and Advances","14.6B","12.05B","10.43B","6.02B","1.86B"]
["Other Long-Term Investments","14.6B","12.05B","10.43B","6.02B","1.86B"]
["Long-Term Note Receivable","-","-","-","1.7B","1.8B"]
["Intangible Assets","27.11B","21.77B","21.61B","45.23B","43.74B"]
["Net Goodwill","20.13B","16.94B","17.87B","35.12B","35.68B"]
["Net Other Intangibles","6.98B","4.84B","3.73B","10.11B","8.05B"]
["Other Assets","3.29B","2.89B","3.2B","10.68B","10.96B"]
["Tangible Other Assets","3.29B","2.89B","3.2B","10.68B","10.96B"]
["Total Assets","172.38B","174.47B","193.47B","250.31B","258.85B"]
["Assets - Total - Growth","-",1.21E-2,0.1089,0.29380000000000001,3.4099999999999998E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["ST Debt & Current Portion LT Debt","2B","7.48B","12.93B","10.23B","4.17B"]
["Short Term Debt","2B","4.99B","12.9B","9.07B","-"]
["Current Portion of Long Term Debt","-","2.5B","25M","1.16B","4.17B"]
["Accounts Payable","7.43B","6.59B","6.9B","7.39B","8.62B"]
["Accounts Payable Growth","-",-0.1132,4.6600000000000003E-2,7.1300000000000002E-2,0.16600000000000001]
["Income Tax Payable","907M","606M","580M","718M","2.12B"]
["Other Current Liabilities","35.29B","34.97B","38.95B","37.4B","43.58B"]
["Dividends Payable","2.31B","2.48B","2.8B","3B","3.22B"]
["Accrued Payroll","4.8B","5.1B","5.26B","5.82B","6.1B"]
["Miscellaneous Current Liabilities","28.18B","27.4B","30.89B","28.58B","34.25B"]
["Total Current Liabilities","45.63B","49.65B","59.36B","55.75B","58.49B"]
["Long-Term Debt","20.65B","27.81B","41.32B","78.5B","76.37B"]
["Long-Term Debt excl. Capitalized Leases","20.65B","27.81B","40.56B","76.07B","72.24B"]
["Non-Convertible Debt","20.65B","27.81B","40.56B","76.07B","72.24B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","761M","2.43B","4.13B"]
["Provision for Risks & Charges","10.59B","12.1B","11.8B","13.49B","30.27B"]
["Deferred Taxes","2.6B","1.07B","1.26B","5.49B","(828M)"]
["Deferred Taxes - Credit","2.73B","1.3B","1.48B","5.73B","541M"]
["Deferred Taxes - Debit","131M","228M","219M","248M","1.37B"]
["Other Liabilities","3.01B","3.54B","7.52B","9.14B","10.47B"]
["Other Liabilities (excl. Deferred Income)","1B","1.44B","1.08B","6.5B","6.65B"]
["Deferred Income","2.01B","2.1B","6.44B","2.64B","3.82B"]
["Total Liabilities","82.6B","94.39B","121.47B","162.6B","176.13B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.47920000000000001,0.54100000000000004,0.62790000000000001,0.64959999999999996,0.6804]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","89.78B","80.08B","72B","87.71B","82.72B"]
["Common Stock Par/Carry Value","68.37B","68.47B","68.18B","69.32B","71.22B"]
["Retained Earnings","17.71B","9.1B","2.28B","17.77B","13.68B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","3.53B","3.17B","2.94B","1.83B","(892M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.52080000000000004,0.45900000000000002,0.37209999999999999,0.35039999999999999,0.3196]
["Total Shareholders' Equity","89.78B","80.08B","72B","87.71B","82.72B"]
["Total Shareholders' Equity / Total Assets",0.52080000000000004,0.45900000000000002,0.37209999999999999,0.35039999999999999,0.3196]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","89.78B","80.08B","72B","87.71B","82.72B"]
["Liabilities & Shareholders' Equity","172.38B","174.47B","193.47B","250.31B","258.85B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:06 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MSFT Cash Flow","index":210,"n_rows":377,"n_cols":7,"rows_kept":377,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Microsoft Corp."]
["NASDAQ: MSFT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Microsoft Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:04 p.m."]
[]
["MSFT"]
["/quotes/zigman/20493/composite"]
[]
["$"]
[]
[112.17]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 959,973"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20493/composite"]
[]
["Today's close"]
[]
[111.95]
[]
[112.33]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.52]
[]
[112.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.92]
[]
[112.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Microsoft Corp."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is July-June. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Net Income before Extraordinaries","22.07B","12.19B","16.8B","25.49B","16.57B"]
["Net Income Growth","-",-0.4476,0.37769999999999998,0.51739999999999997,-0.34989999999999999]
["Depreciation, Depletion & Amortization","5.21B","5.96B","6.62B","8.78B","10.26B"]
["Depreciation and Depletion","4.17B","4.58B","5.58B","6.1B","7.7B"]
["Amortization of Intangible Assets","1.05B","1.38B","1.05B","2.68B","2.56B"]
["Deferred Taxes & Investment Tax Credit","(331M)","224M","332M","(829M)","(5.14B)"]
["Deferred Taxes","(331M)","224M","332M","(829M)","(5.14B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","4.65B","9.78B","11.65B","1.19B","1.73B"]
["Funds from Operations","31.61B","28.16B","35.4B","34.63B","23.42B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","624M","1.51B","(2.08B)","4.88B","20.47B"]
["Receivables","(1.12B)","1.46B","(530M)","(1.22B)","(3.86B)"]
["Accounts Payable","473M","(1.05B)","88M","81M","1.15B"]
["Other Assets/Liabilities","1.43B","1.38B","(2.23B)","4.17B","5.46B"]
["Net Operating Cash Flow","32.23B","29.67B","33.33B","39.51B","43.88B"]
["Net Operating Cash Flow Growth","-",-7.9500000000000001E-2,0.12330000000000001,0.1855,0.1108]
["Net Operating Cash Flow / Sales",0.37159999999999999,0.31909999999999999,0.39350000000000002,0.41149999999999998,0.39829999999999999]
[]
["Investing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Capital Expenditures","(5.49B)","(5.94B)","(8.34B)","(8.13B)","(11.63B)"]
["Capital Expenditures (Fixed Assets)","(5.49B)","(5.94B)","(8.34B)","(8.13B)","(11.63B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-8.3699999999999997E-2,-0.40360000000000001,2.5700000000000001E-2,-0.43090000000000001]
["Capital Expenditures / Sales",-6.3200000000000006E-2,-6.3899999999999998E-2,-9.8500000000000004E-2,-8.4699999999999998E-2,-0.1056]
["Net Assets from Acquisitions","(5.94B)","(3.72B)","(1.39B)","(25.94B)","(888M)"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","(7.32B)","(12.87B)","(14.42B)","(12.51B)","6.56B"]
["Purchase of Investments","(72.69B)","(98.73B)","(129.76B)","(176.91B)","(137.38B)"]
["Sale/Maturity of Investments","65.37B","85.86B","115.34B","164.39B","143.94B"]
["Other Uses","(87M)","(466M)","-","(197M)","(98M)"]
["Other Sources","-","-","203M","-","-"]
["Net Investing Cash Flow","(18.83B)","(23B)","(23.95B)","(46.78B)","(6.06B)"]
["Net Investing Cash Flow Growth","-",-0.2213,-4.1300000000000003E-2,-0.95330000000000004,0.87039999999999995]
["Net Investing Cash Flow / Sales",-0.21709999999999999,-0.24740000000000001,-0.2828,-0.48720000000000002,-5.5E-2]
[]
["Financing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Cash Dividends Paid - Total","(8.88B)","(9.88B)","(11.01B)","(11.85B)","(12.7B)"]
["Common Dividends","(8.88B)","(9.88B)","(11.01B)","(11.85B)","(12.7B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(6.71B)","(13.81B)","(15.3B)","(11.02B)","(9.72B)"]
["Repurchase of Common & Preferred Stk.","(7.32B)","(14.44B)","(15.97B)","(11.79B)","(10.72B)"]
["Sale of Common & Preferred Stock","607M","634M","668M","772M","1B"]
["Proceeds from Stock Options","607M","634M","668M","772M","1B"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","6.96B","13.66B","18.28B","31.46B","(10.2B)"]
["Change in Current Debt","500M","4.48B","7.2B","(4.96B)","(7.32B)"]
["Change in Long-Term Debt","6.46B","9.18B","11.09B","36.42B","(2.88B)"]
["Issuance of Long-Term Debt","10.35B","10.68B","13.88B","44.34B","7.18B"]
["Reduction in Long-Term Debt","(3.89B)","(1.5B)","(2.8B)","(7.92B)","(10.06B)"]
["Other Funds","232M","362M","(369M)","(190M)","(971M)"]
["Other Uses","(39M)","-","(369M)","(190M)","(971M)"]
["Other Sources","271M","362M","-","-","-"]
["Net Financing Cash Flow","(8.39B)","(9.67B)","(8.39B)","8.41B","(33.59B)"]
["Net Financing Cash Flow Growth","-",-0.15179999999999999,0.13189999999999999,2.0017999999999998,-4.9950000000000001]
["Net Financing Cash Flow / Sales",-9.6799999999999997E-2,-0.104,-9.9099999999999994E-2,8.7599999999999997E-2,-0.3049]
["Exchange Rate Effect","(139M)","(73M)","(67M)","19M","50M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","4.87B","(3.07B)","915M","1.15B","4.28B"]
["Free Cash Flow","26.75B","23.72B","24.98B","31.38B","32.25B"]
["Free Cash Flow Growth","-",-0.113,5.2999999999999999E-2,0.25600000000000001,2.7900000000000001E-2]
["Free Cash Flow Yield","-","-","-","-",2.5399999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:06 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["3:49p"]
[]
["U.S.-Canada end trade talks with no agreement, according to report"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MSFT Summary","index":211,"n_rows":288,"n_cols":4,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.52]
["+0.39(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1742.04]
["+9.69(+0.56%)"]
["Crude Oil"]
[69.89]
["-0.36(-0.51%)"]
["Gold"]
[1205.4000000000001]
["+0.40(+0.03%)"]
["Silver"]
[14.55]
["-0.04(-0.30%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.51%)"]
["Microsoft Corporation (MSFT)"]
["NasdaqGS - NasdaqGS Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["112.33+0.38 (+0.34%)"]
["At close: 4:00PM EDT"]
["112.33 0.00 (0.00%)"]
["After hours: 4:06PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",111.95]
["Open",111.68]
["Bid","112.21 x 1800"]
["Ask","112.22 x 1300"]
["Day's Range","111.51 - 112.78"]
["52 Week Range","72.92 - 112.78"]
["Volume",22225058]
["Avg. Volume",25212083]
["Market Cap","861.371B"]
["Beta",1.25]
["PE Ratio (TTM)",52.74]
["EPS (TTM)",2.13]
["Earnings Date","Oct 24, 2018 - Oct 29, 2018"]
["Forward Dividend & Yield","1.68 (1.50%)"]
["Ex-Dividend Date",43327]
["1y Target Est",121.64]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","861.37B"]
["Enterprise Value 3","812.3B"]
["Trailing P/E ",52.74]
["Forward P/E 1",22.88]
["PEG Ratio (5 yr expected) 1",2.0699999999999998]
["Price/Sales (ttm)",7.81]
["Price/Book (mrq)",10.43]
["Enterprise Value/Revenue 3",7.36]
["Enterprise Value/EBITDA 6",18.07]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43281]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",0.1502]
["Operating Margin (ttm)",0.31769999999999998]
["Management Effectiveness"]
["Return on Assets (ttm)",8.6099999999999996E-2]
["Return on Equity (ttm)",0.19450000000000001]
["Income Statement"]
["Revenue (ttm)","110.36B"]
["Revenue Per Share (ttm)",14.33]
["Quarterly Revenue Growth (yoy)",0.17499999999999999]
["Gross Profit (ttm)","72.01B"]
["EBITDA ","44.96B"]
["Net Income Avi to Common (ttm)","16.57B"]
["Diluted EPS (ttm)",2.13]
["Quarterly Earnings Growth (yoy)",0.1]
["Balance Sheet"]
["Total Cash (mrq)","133.67B"]
["Total Cash Per Share (mrq)",17.43]
["Total Debt (mrq)","87.51B"]
["Total Debt/Equity (mrq)",105.79]
["Current Ratio (mrq)",2.9]
["Book Value Per Share (mrq)",10.77]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","43.88B"]
["Levered Free Cash Flow (ttm)","25.09B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.25]
["52-Week Change 3",0.5141]
["S&P500 52-Week Change 3",0.1714]
["52 Week High 3",112.78]
["52 Week Low 3",72.92]
["50-Day Moving Average 3",107.75]
["200-Day Moving Average 3",98.9]
["Share Statistics"]
["Avg Vol (3 month) 3","25.21M"]
["Avg Vol (10 day) 3","19.83M"]
["Shares Outstanding 5","7.67B"]
["Float ","7.56B"]
["% Held by Insiders 1",1.3899999999999999E-2]
["% Held by Institutions 1",0.74570000000000003]
["Shares Short (Aug 15, 2018) 4","44.63M"]
["Short Ratio (Aug 15, 2018) 4",1.69]
["Short % of Float (Aug 15, 2018) 4",5.8999999999999999E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",5.7999999999999996E-3]
["Shares Short (prior month Jul 13, 2018) 4","47.16M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.68]
["Forward Annual Dividend Yield 4",1.4999999999999999E-2]
["Trailing Annual Dividend Rate 3",1.68]
["Trailing Annual Dividend Yield 3",1.4999999999999999E-2]
["5 Year Average Dividend Yield 4",2.37]
["Payout Ratio 4",0.77459999999999996]
["Dividend Date 3",43356]
["Ex-Dividend Date 4",43327]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",37670]
[]
["Zacks•42 minutes ago"]
["4 Tech Stocks in Focus as Augmented Reality Goes Mainstream (revised)"]
["Here we are focusing on four stocks that are expected to benefit from the huge growth prospects of AR."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
["Associated Press•1 hour ago"]
["LinkedIn says it's working to combat Chinese spy accounts"]
["LinkedIn says it's working to combat Chinese espionage activity targeting users of the online career network."]
["TheStreet.com•1 hour ago"]
["Nutanix CEO: We're Building the 'Uber or Airbnb of the Cloud'"]
["has been on a growth spurt since going public in September 2016. Shares of the cloud computing firm are up more than 69% since the beginning of this year. In its earnings release on Thursday, Nutanix beat market projections with $267.9 million in software and support revenue, representing 49% growth year-over-year, and $1.16 billion in total revenue for fiscal 2018, surpassing its goal of $1 billion by the company's 10th birthday."]
["InvestorPlace•3 hours ago"]
["Can Walmart Succeed in Siphoning Customers From Amazon?"]
["Walmart Inc (NYSE:WMT) remains the biggest retailer on the planet."]
["MarketWatch•4 hours ago"]
["Alibaba to cut back on plans for U.S. cloud business: report"]
["Alibaba Group Holding Ltd. (baba) is planning to halt its plans for a U.S. expansion of its cloud business, according to a new report from The Information. The story, which cites multiple anonymous sources, said that Alibaba is putting its plans on hold after its initial attempts to compete with Amazon.com Inc. (amzn) Microsoft Corp. (msft) and Alphabet Inc. (googl) in the cloud fell short of expectations. \"Alibaba Cloud's U.S. strategy has always been primarily focused on working with U.S. companies who need cloud services in China and Asia and helping Chinese companies with cloud services in the US, not competing head to head with local players,\" an Alibaba spokesman said."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•4 hours ago"]
["Why the Microsoft 365 Suite Is Gaining Market Traction"]
["Microsoft (MSFT) 365 product suites comprise Office 365 Enterprise, Windows 10 Enterprise, and Microsoft’s Enterprise Mobility and Security features. These products seek to streamline an organization’s IT environment by offering a unified solution to Microsoft’s enterprise clients."]
["Motley Fool•5 hours ago"]
["Microsoft Morphs Xbox Into a Subscription Service"]
["Paying monthly for a bundle that includes the hardware and an all-access games and live-play pass could hold real appeal to customers."]
[]
["Zacks•5 hours ago"]
["The Zacks Analyst Blog Highlights: Microsoft, Avid, Huntington, Johnson Outdoors and BJ???s"]
["The Zacks Analyst Blog Highlights: Microsoft, Avid, Huntington, Johnson Outdoors and BJ???s"]
[]
["Market Realist•6 hours ago"]
["Facebook Stops Taking 30% of Instant Games Revenue"]
["After Instant Games exited the beta phase in April, Facebook (FB) began monetizing the digital games platform through in-app purchases in May. At first, Facebook earned from the platform by keeping 30% of the revenue generated through in-app purchases and passing the remaining 70% on to developers. Facebook decided to stop taking a cut of Instant Games in-app revenue as a way of making the platform more economically viable for developers."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Market Realist•6 hours ago"]
["Can Microsoft’s Azure Cloud Maintain Its Growth Momentum?"]
["Microsoft’s (MSFT) Azure Cloud platform is the company’s key driver. The tech giant is gaining from the ongoing digitalization trend, where enterprises are gradually shifting their data to the cloud. According to Gartner’s April 12 report, IaaS remains the fastest-growing cloud segment and is expected to climb 35.9% YoY (year-over-year) to $40.8 billion in 2018."]
[]
["Zacks•6 hours ago"]
["4 Tech Stocks in Focus as Augmented Reality Goes Mainstream"]
["Here we are focusing on four stocks that are expected to benefit from the huge growth prospects of AR."]
[]
["Market Realist•7 hours ago"]
["Can Microsoft’s New Office 365 Suite Limits Add Value for Users?"]
["On August 30, Microsoft (MSFT) decided to enhance its Office 365 consumer subscription package by allowing for the use of unlimited devices. Despite an increase in the number of supported devices, the annual cost of an Office 365 Home subscription will be kept the same at $99.99. With a subscription, customers will have access to Office 365 tools, which include Word, Excel, PowerPoint, Outlook, and 1 TB (terabyte) of OneDrive cloud storage space for every six users."]
["InvestorPlace•8 hours ago"]
["Is Oracle Stock Still a Buy?"]
["Oracle Corporation (NASDAQ:ORCL) hasn’t had a banner year so far."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Yahoo Finance Video•6 hours ago"]
["Microsoft requiring vendors to provide paid parental leave"]
["Microsoft is telling its contractors and suppliers they must provide 12 weeks of paid parental leave to their employees. Yahoo Finance’s Dan Howley, Rick Newman and Julia La Roche say it could bring a major change for thousands of workers."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["INTC",48.43,0.19,3.8999999999999998E-3]
["Intel Corporation"]
["CSCO",47.77,0.62,1.3100000000000001E-2]
["Cisco Systems, Inc."]
["AAPL",227.63,2.6,1.1599999999999999E-2]
["Apple Inc."]
["AMZN",2012.71,10.33,5.1999999999999998E-3]
["Amazon.com, Inc."]
["GOOG",1218.19,-20.93,-1.6899999999999998E-2]
["Alphabet Inc."]
["Recommendation Rating"]
[]
[1.7]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (33)"]
[]
["Current 112.33"]
["Average 121.64"]
["Low 75.00"]
["High 135.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"MSFT Mktw Sum","index":212,"n_rows":897,"n_cols":5,"rows_kept":897,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Microsoft Corp."]
["NASDAQ: MSFT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Microsoft Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:04 p.m."]
[]
["MSFT"]
["/quotes/zigman/20493/composite"]
[]
["$"]
[]
[112.17]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 960,716"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20493/composite"]
[]
["Today's close"]
[]
[111.95]
[]
[112.33]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.52]
[]
[112.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.92]
[]
[112.78]
[]
[]
[]
["Company Description"]
[]
["Microsoft Corp. engages in the development and support of software, services, devices, and solutions. Its products includes operating systems; cross-device productivity applications; server applications; business solution applications; desktop and server management tools; software development tools;..."]
[]
["Microsoft Corp. engages in the development and support of software, services, devices, and solutions. Its products includes operating systems; cross-device productivity applications; server applications; business solution applications; desktop and server management tools; software development tools; and video games. It also offers personal computers, tablets, gaming and entertainment consoles, other intelligent devices, and related accessories. It operates through the following business segments: Productivity and Business Processes; Intelligent Cloud; and More Personal Computing. The Productivity and Business Processes segment is comprised of products and services in the portfolio of productivity, communication, and information services of the company spanning a variety of devices and platform. The Intelligent Cloud segment refers to the public, private, and hybrid serve products and cloud services of the company which can power modern business. The More Personal Computing segment encompasses the products and services such as windows operating system, devices, gaming platform, and search engines. The company was founded by William Henry Gates III in 1975 and is headquartered in Redmond, WA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[52.59]
[]
["P/E Ratio (with extraordinary items)"]
[]
[52.56]
[]
["P/E Ratio (without extraordinary items)"]
[]
[46.3]
[]
["Price to Sales Ratio"]
[]
[6.98]
[]
["Price to Book Ratio"]
[]
[9.15]
[]
["Price to Cash Flow Ratio"]
[]
[17.510000000000002]
[]
["Enterprise Value to EBITDA"]
[]
[17.36]
[]
["Enterprise Value to Sales"]
[]
[7.06]
[]
["Total Debt to Enterprise Value"]
[]
[0.11]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[841031]
[]
["Income Per Employee"]
[]
[126496]
[]
["Receivables Turnover"]
[]
[4.76]
[]
["Total Asset Turnover"]
[]
[0.44]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[2.9]
[]
["Quick Ratio"]
[]
[2.86]
[]
["Cash Ratio"]
[]
[2.29]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[64.63]
[]
["Operating Margin"]
[]
[31.65]
[]
["Pretax Margin"]
[]
[33.11]
[]
["Net Margin"]
[]
[15.04]
[]
["Return on Assets"]
[]
[6.63]
[]
["Return on Equity"]
[]
[21.37]
[]
["Return on Total Capital"]
[]
[10.220000000000001]
[]
["Return on Invested Capital"]
[]
[10.69]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[97.37]
[]
["Total Debt to Total Capital"]
[]
[49.33]
[]
["Total Debt to Total Assets"]
[]
[31.12]
[]
["Long-Term Debt to Equity"]
[]
[92.32]
[]
["Long-Term Debt to Total Capital"]
[]
[46.78]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Satya Nadella",49,1992,"Chief Executive Officer & Director"]
["Mr. Bradford L. Smith",57,1993,"President & Chief Legal Officer"]
["Mr. Jean-Philippe Courtois",56,1998,"President-Global Sales, Marketing & Operations"]
["Ms. Amy E. Hood",43,2002,"Chief Financial Officer & Executive Vice President"]
["Mr. James Kevin Scott",52,2017,"Chief Technology Officer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43327,"Bradford L. Smith",30946,"  Derivative/Non-derivative trans. at $109.56 per share. ",3390443]
[null,"President"]
[43327,"Satya Nadella",46419,"  Derivative/Non-derivative trans. at $109.56 per share. ",5085665]
[null,"Chief Executive Officer; Director"]
[43322,"Satya Nadella",328000,"  Disposition at $109.44 per share. ",35896320]
[null,"Chief Executive Officer; Director"]
[43321,"Jean-Philippe Courtois",28939,"  Disposition at $110 per share. ",3183290]
[null,"Executive Vice President"]
[43319,"Jean-Philippe Courtois",28941,"  Disposition at $109 per share. ",3154569]
[null,"Executive Vice President"]
[43314,"Margaret L. Johnson",47000,"  Disposition at $107.67 per share. ",5060490]
[null,"EVP, Business Development"]
[43307,"Jean-Philippe Courtois",4493,"  Derivative/Non-derivative trans. at $110.83 per share. ",497959]
[null,"Executive Vice President"]
[43276,"Amy E. Hood",11704,"  Derivative/Non-derivative trans. at $100.41 per share. ",1175198]
[null,"EVP, Chief Financial Officer"]
[43258,"Christopher C. Capossela",10000,"  Disposition at $100.99 per share. ",1009900]
[null,"EVP, Chief Marketing Officer"]
[43256,"Sandra E. Peterson",5400,"  Acquisition at $101.96 per share. ",550584]
[null,"Director"]
[43251,"Frank Henry Brod",387,"  Derivative/Non-derivative trans. at $98.95 per share. ",38293]
[null,"Chief Accounting Officer"]
["/news/latest/company/us/msft"]
[]
["MarketWatch News on MSFT"]
[]
["Alibaba to cut back on plans for U.S. cloud business: report"]
[]
["12:21 p.m. Today12:21 p.m. Aug. 31, 2018"]
[]
["- Emily Bary"]
[]
["Amazon stock tops $2,000, as yet another analyst projects $1 trillion in market cap"]
[]
["7:12 a.m. Today7:12 a.m. Aug. 31, 2018"]
[]
["- Tomi Kilgore"]
[]
["Microsoft to require paid family leave for its suppliers, contractors"]
[]
["6:38 p.m. Aug. 30, 2018"]
[]
["- Lauren Weber"]
[]
["Salesforce earnings: A hard look at MuleSoft "]
[]
["11:19 a.m. Aug. 29, 2018"]
[]
["- Wallace Witkowski"]
[]
["Interview with AMDâ€™s Su on change in foundry, its roadmap and new head of client-compute business"]
[]
["5:08 a.m. Aug. 28, 2018"]
[]
["- Ryan Shrout"]
[]
["AMD dethrones Amazon in investor money flows"]
[]
["9:54 a.m. Aug. 27, 2018"]
[]
["- Nigam Arora"]
[]
["â€˜Buy hereâ€¦ sell hereâ€™: This chart says commodities have never been this cheap vs. stocks"]
[]
["12:40 p.m. Aug. 24, 2018"]
[]
["- Shawn Langlois"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["Feds investigating Microsoft over potential bribery in Hungary"]
[]
["4:57 p.m. Aug. 23, 2018"]
[]
["- Drew Hinshaw"]
[]
["Investors should train their sights on how Cohen and Manafort could affect the midterm elections"]
[]
["8:46 a.m. Aug. 23, 2018"]
[]
["- Nigam Arora"]
[]
["Hereâ€™s how Facebook and other hedge-fund favorites are biting into returns"]
[]
["11:30 a.m. Aug. 21, 2018"]
[]
["- William Watts"]
[]
["This stock-market sector looks like â€˜the clear leader right nowâ€™"]
[]
["9:19 a.m. Aug. 21, 2018"]
[]
["- Victor Reklaitis"]
[]
["Investors have misdiagnosed Amazonâ€™s push into the pharmacy business "]
[]
["2:55 a.m. Aug. 21, 2018"]
[]
["- Vitaliy Katsenelson"]
[]
["Russian hackers expand targets to conservative groups ahead of midterm elections"]
[]
["2:27 a.m. Aug. 21, 2018"]
[]
["- Robert McMillan"]
[]
["Barack Obama and Bill Gates agree that this book is an absolute must-read"]
[]
["1:50 a.m. Aug. 20, 2018"]
[]
["- Shawn Langlois"]
[]
["Three â€˜tiebreakersâ€™ that will determine if stock market bulls or bears are right"]
[]
["3:42 p.m. Aug. 17, 2018"]
[]
["- Nigam Arora"]
[]
["Caterpillar's stock sinks to 10-month low, to pace Dow decliners"]
[]
["10:29 a.m. Aug. 15, 2018"]
[]
["- Tomi Kilgore"]
[]
["The cryptocurrency market has shed more than $600 billion from its peak â€” what exactly happened?"]
[]
["8:27 a.m. Aug. 15, 2018"]
[]
["- Aaron Hankin"]
[]
["Microsoft CEO Nadella sells $35.9 million in company stock"]
[]
["6:52 p.m. Aug. 10, 2018"]
[]
["- Max A. Cherney"]
[]
["Dan Loeb's Third Point trims Facebook stake but buys more Microsoft shares "]
[]
["5:07 p.m. Aug. 10, 2018"]
[]
["- Sue Chang"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/msft"]
[]
["Other News on MSFT"]
[]
["Net veteran: Look to Netflix as route to solve social media ills"]
[]
["11 min ago3:55 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["4 Stocks That Belong in the Trillion Dollar Club"]
[]
["52 min ago3:14 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Xbox Live Free Games With Gold for September 2018"]
[]
["1:31 p.m. Today1:31 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["How To Retire In 2018 With Your Vanguard Account"]
[]
["1:20 p.m. Today1:20 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["10 Stocks to Buy as the NFL Season Kicks Off"]
[]
["1:20 p.m. Today1:20 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Can Walmart Succeed in Siphoning Customers From Amazon?"]
[]
["12:44 p.m. Today12:44 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Reuters: U.S. warns of Chinese espionage campaign on LinkedIn"]
[]
["12:14 p.m. Today12:14 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Microsoft Morphs Xbox Into a Subscription Service"]
[]
["11:15 a.m. Today11:15 a.m. Aug. 31, 2018"]
[]
["- Motley Fool"]
[]
["Can Microsoftâ€™s New Office 365 Suite Limits Add Value for Users? "]
[]
["8:39 a.m. Today8:39 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Is Oracle Stock Still a Buy?"]
[]
["8:15 a.m. Today8:15 a.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Why the Microsoft 365 Suite Is Gaining Market Traction "]
[]
["7:26 a.m. Today7:26 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Can Microsoftâ€™s Azure Cloud Maintain Its Growth Momentum? "]
[]
["7:26 a.m. Today7:26 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Whatâ€™s Driving Microsoftâ€™s LinkedIn Users? "]
[]
["7:26 a.m. Today7:26 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["6 Most Important Things In Business Today"]
[]
["4:36 a.m. Today4:36 a.m. Aug. 31, 2018"]
[]
["- 247WallSt.com"]
[]
["Xbox Goes Monthly"]
[]
["8:57 p.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["Microsoft to Require Its Suppliers, Contractors to Give Paid Family Leave "]
[]
["5:54 p.m. Aug. 30, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Salesforce Falls Despite Beating Analyst Expectations"]
[]
["3:57 p.m. Aug. 30, 2018"]
[]
["- GuruFocus.com"]
[]
["Why Morgan Stanley Is Getting Bullish on Amazon "]
[]
["2:05 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["A Look at SAPâ€™s Cloud Growth "]
[]
["8:43 a.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Facebook Stops Taking 30% of Instant Games Revenue "]
[]
["12:16 p.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Microsoft Corp."]
[]
["One Microsoft Way"]
[]
["Redmond, Washington 98052-6399"]
[]
["Phone"]
[]
["1 4258828080"]
[]
["Industry"]
[]
["Software"]
[]
["Sector"]
[]
["Technology"]
[]
["Fiscal Year-end"]
[]
[43617]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$110.18B"]
[]
["Net Income"]
[]
["$16.57B"]
[]
["2018 Sales Growth"]
[]
[0.23200000000000001]
[]
["Employees"]
[]
[131000]
[]
["Annual Report for MSFT"]
[]
["/news/pressrelease/company/us/msft"]
[]
["Press Releases on MSFT"]
[]
["Global Predictive Analytics Market and Predictive Maintenance Market 2018: Types, Application, Brief Introduction by Major Solution, Production, Solution, Service Analysis and Forecast 2023"]
[]
["10:03 a.m. Today10:03 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Cloud Enterprise Application Software Market to Witness Astonishing Growth: Key Players Involved â€“ Oracle Corporation, IBM Corporation, Microsoft Corporation, SAP SE"]
[]
["8:51 a.m. Today8:51 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Identity & Access Management Market 2018 Global Trend, Segmentation and Opportunities Forecast To 2025"]
[]
["8:51 a.m. Today8:51 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Embedded Analytics Market 2018 Segmented by Solution (Software, Service) Size of Organization (SMEs, Large Enterprises), Deployment (On Cloud, On Premise) and Region-Growth, Trends and Forecast 2023"]
[]
["8:10 a.m. Today8:10 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Ultra-Portable Internet Devices Market 2018 Analysis, Segmentation, Product Research, Trends, Top Companies (Apple Inc., Intel Corporation, Microsoft Corporation, Samsung Electronics Corporation, ASUSTeK Computer Inc., Dell Inc., HTC Corporation, Sony Corporation) and Forecast by 2023"]
[]
["7:18 a.m. Today7:18 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Online Project Management Software Market By Service Provider, Applications, Delivery Model And Regions - World Forecasts to 2023"]
[]
["7:18 a.m. Today7:18 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Data Lakes Market 2018 Analysis, Segmentation, Product Research, Trends, Key Players (Microsoft Corporation, Amazon.com Inc., Capgemini SE, Oracle Corporation, Teradata Corporation, SAP SE, IBM Corporation, Solix Technologies Inc., Informatica Corporation, Dell EMC) and Forecast by 2023"]
[]
["6:58 a.m. Today6:58 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Function As A Service Market: 2018 Global Size, Trend, Growth Factors, Competitive Landscape, And Regional Forecast To 2022"]
[]
["5:46 a.m. Today5:46 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Enterprise IoT Market Size, Historical Analysis, Emerging Technologies, Development Strategy, Sales Revenue, Competitive Landscape and Global Trends by Forecast 2023"]
[]
["5:25 a.m. Today5:25 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Hadoop Big Data Analytics Market to witness remarkable growth (CAGR of 44.2%) with key players: SAP SE, Microsoft Corporation, Amazon Web Services"]
[]
["5:15 a.m. Today5:15 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Sensor Data Analytics Market to Witness Huge Growth by 2025: Key Players Tata Consultancy Services, SAP SE, AGT International"]
[]
["5:05 a.m. Today5:05 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Wireless Display Market Research Report - Global Industry Size, Share, Growth, Market Segments, Current Trends And Regional Overview By Key Companies"]
[]
["11:28 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Chatbot Market to touch US$ 994 Million by 2024"]
[]
["10:57 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Virtual Reality Market Size is Projected to be Around US$ 33 Billion by 2022"]
[]
["10:57 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Neural Network Software Market Size is Projected to be Around US$ 22.55 Billion By 2024"]
[]
["10:57 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["360 Degree Camera Market to Rise at CAGR of 34% During 2017 â€“ 2024 | Press Release"]
[]
["10:36 p.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Blockchain Technology Market 2018 Global Share, Trend And Opportunities Forecast To 2023"]
[]
["10:51 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Business Analytics Software 2018 Global Market to reach 104000 million US$ with 9.7% CAGR Forecast to 2025"]
[]
["10:30 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Advanced and Predictive Analytics (APA) Software Market 2018 Global Analysis, Opportunities And Forecast To 2023"]
[]
["10:00 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["The Global 3D Sensor Market is accounted for $1365.4 million in 2017 and is expected to reach $299.6 million by 2026 growing at a CAGR of 9.1% during the forecast period"]
[]
["9:23 a.m. Aug. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:06 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MSFT Mkwt Basic","index":213,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"MSFT Yahoo Gr","index":214,"n_rows":253,"n_cols":5,"rows_kept":253,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.52]
["+0.39(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1741.88]
["+9.52(+0.55%)"]
["Crude Oil"]
[69.900000000000006]
["-0.35(-0.50%)"]
["Gold"]
[1205.4000000000001]
["+0.40(+0.03%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.52%)"]
["Microsoft Corporation (MSFT)"]
["NasdaqGS - NasdaqGS Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["112.33+0.38 (+0.34%)"]
["At close: 4:00PM EDT"]
["112.24 -0.09 (-0.08%)"]
["After hours: 4:07PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",111.95]
["Open",111.68]
["Bid","112.22 x 800"]
["Ask","112.23 x 3000"]
["Day's Range","111.51 - 112.78"]
["52 Week Range","72.92 - 112.78"]
["Volume",22225058]
["Avg. Volume",25212083]
["Market Cap","861.371B"]
["Beta",1.25]
["PE Ratio (TTM)",52.74]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.68 (1.50%)"]
["Ex-Dividend Date",43327]
["1y Target Est",121.64]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",28,28,32,30]
["Avg. Estimate",0.96,1.08,4.28,4.91]
["Low Estimate",0.93,0.96,4.01,4.25]
["High Estimate",1.04,1.24,4.59,5.76]
["Year Ago EPS",0.84,0.96,3.88,4.28]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",26,26,31,28]
["Avg. Estimate","27.87B","32.25B","122.75B","135.59B"]
["Low Estimate","27.58B","31.12B","119.8B","125.88B"]
["High Estimate","28.71B","33.32B","126.31B","143.31B"]
["Year Ago Sales","24.54B","28.92B","110.36B","122.75B"]
["Sales Growth (year/est)",0.13600000000000001,0.115,0.112,0.105]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",0.72,0.87,0.85,1.08]
["EPS Actual",0.84,0.96,0.95,1.1299999999999999]
["Difference",0.12,0.09,0.1,0.05]
["Surprise %",0.16700000000000001,0.10299999999999999,0.11799999999999999,4.5999999999999999E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2019)","Next Year (2020)"]
["Current Estimate",0.96,1.08,4.28,4.91]
["7 Days Ago",0.96,1.08,4.28,4.91]
["30 Days Ago",0.96,1.08,4.28,4.91]
["60 Days Ago",0.92,1.03,4.0199999999999996,4.62]
["90 Days Ago",0.91,1.03,4.0199999999999996,4.62]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2019)","Next Year (2020)"]
["Up Last 7 Days",1,1,"N/A","N/A"]
["Up Last 30 Days",1,1,"N/A",1]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","MSFT","Industry","Sector","S&P 500"]
["Current Qtr.",0.14299999999999999,"N/A","N/A",0.47]
["Next Qtr.",0.125,"N/A","N/A",0.46]
["Current Year",0.10299999999999999,"N/A","N/A",0.22]
["Next Year",0.14699999999999999,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.1242,"N/A","N/A",0.11]
["Past 5 Years (per annum)",0.1017,"N/A","N/A","N/A"]
[]
["Zacks•43 minutes ago"]
["4 Tech Stocks in Focus as Augmented Reality Goes Mainstream (revised)"]
["Here we are focusing on four stocks that are expected to benefit from the huge growth prospects of AR."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
["Associated Press•1 hour ago"]
["LinkedIn says it's working to combat Chinese spy accounts"]
["LinkedIn says it's working to combat Chinese espionage activity targeting users of the online career network."]
["TheStreet.com•1 hour ago"]
["Nutanix CEO: We're Building the 'Uber or Airbnb of the Cloud'"]
["has been on a growth spurt since going public in September 2016. Shares of the cloud computing firm are up more than 69% since the beginning of this year. In its earnings release on Thursday, Nutanix beat market projections with $267.9 million in software and support revenue, representing 49% growth year-over-year, and $1.16 billion in total revenue for fiscal 2018, surpassing its goal of $1 billion by the company's 10th birthday."]
["InvestorPlace•3 hours ago"]
["Can Walmart Succeed in Siphoning Customers From Amazon?"]
["Walmart Inc (NYSE:WMT) remains the biggest retailer on the planet."]
["MarketWatch•4 hours ago"]
["Alibaba to cut back on plans for U.S. cloud business: report"]
["Alibaba Group Holding Ltd. (baba) is planning to halt its plans for a U.S. expansion of its cloud business, according to a new report from The Information. The story, which cites multiple anonymous sources, said that Alibaba is putting its plans on hold after its initial attempts to compete with Amazon.com Inc. (amzn) Microsoft Corp. (msft) and Alphabet Inc. (googl) in the cloud fell short of expectations. \"Alibaba Cloud's U.S. strategy has always been primarily focused on working with U.S. companies who need cloud services in China and Asia and helping Chinese companies with cloud services in the US, not competing head to head with local players,\" an Alibaba spokesman said."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Market Realist•4 hours ago"]
["Why the Microsoft 365 Suite Is Gaining Market Traction"]
["Microsoft (MSFT) 365 product suites comprise Office 365 Enterprise, Windows 10 Enterprise, and Microsoft’s Enterprise Mobility and Security features. These products seek to streamline an organization’s IT environment by offering a unified solution to Microsoft’s enterprise clients."]
["Motley Fool•5 hours ago"]
["Microsoft Morphs Xbox Into a Subscription Service"]
["Paying monthly for a bundle that includes the hardware and an all-access games and live-play pass could hold real appeal to customers."]
[]
["Zacks•5 hours ago"]
["The Zacks Analyst Blog Highlights: Microsoft, Avid, Huntington, Johnson Outdoors and BJ???s"]
["The Zacks Analyst Blog Highlights: Microsoft, Avid, Huntington, Johnson Outdoors and BJ???s"]
[]
["Market Realist•6 hours ago"]
["Facebook Stops Taking 30% of Instant Games Revenue"]
["After Instant Games exited the beta phase in April, Facebook (FB) began monetizing the digital games platform through in-app purchases in May. At first, Facebook earned from the platform by keeping 30% of the revenue generated through in-app purchases and passing the remaining 70% on to developers. Facebook decided to stop taking a cut of Instant Games in-app revenue as a way of making the platform more economically viable for developers."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Market Realist•6 hours ago"]
["Can Microsoft’s Azure Cloud Maintain Its Growth Momentum?"]
["Microsoft’s (MSFT) Azure Cloud platform is the company’s key driver. The tech giant is gaining from the ongoing digitalization trend, where enterprises are gradually shifting their data to the cloud. According to Gartner’s April 12 report, IaaS remains the fastest-growing cloud segment and is expected to climb 35.9% YoY (year-over-year) to $40.8 billion in 2018."]
[]
["Zacks•6 hours ago"]
["4 Tech Stocks in Focus as Augmented Reality Goes Mainstream"]
["Here we are focusing on four stocks that are expected to benefit from the huge growth prospects of AR."]
[]
["Market Realist•7 hours ago"]
["Can Microsoft’s New Office 365 Suite Limits Add Value for Users?"]
["On August 30, Microsoft (MSFT) decided to enhance its Office 365 consumer subscription package by allowing for the use of unlimited devices. Despite an increase in the number of supported devices, the annual cost of an Office 365 Home subscription will be kept the same at $99.99. With a subscription, customers will have access to Office 365 tools, which include Word, Excel, PowerPoint, Outlook, and 1 TB (terabyte) of OneDrive cloud storage space for every six users."]
["InvestorPlace•8 hours ago"]
["Is Oracle Stock Still a Buy?"]
["Oracle Corporation (NASDAQ:ORCL) hasn’t had a banner year so far."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Yahoo Finance Video•6 hours ago"]
["Microsoft requiring vendors to provide paid parental leave"]
["Microsoft is telling its contractors and suppliers they must provide 12 weeks of paid parental leave to their employees. Yahoo Finance’s Dan Howley, Rick Newman and Julia La Roche say it could bring a major change for thousands of workers."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["INTC",48.43,0.19,3.8999999999999998E-3]
["Intel Corporation"]
["CSCO",47.77,0.62,1.3100000000000001E-2]
["Cisco Systems, Inc."]
["AAPL",227.63,2.6,1.1599999999999999E-2]
["Apple Inc."]
["AMZN",2012.71,10.33,5.1999999999999998E-3]
["Amazon.com, Inc."]
["GOOG",1218.19,-20.93,-1.6899999999999998E-2]
["Alphabet Inc."]
["Recommendation Rating"]
[]
[1.7]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (33)"]
[]
["Current 112.33"]
["Average 121.64"]
["Low 75.00"]
["High 135.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"MSFT Mktwth Gr","index":215,"n_rows":385,"n_cols":5,"rows_kept":385,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Microsoft Corp."]
["NASDAQ: MSFT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Microsoft Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:07 p.m."]
[]
["MSFT"]
["/quotes/zigman/20493/composite"]
[]
["$"]
[]
[112.24]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 960,816"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20493/composite"]
[]
["Today's close"]
[]
[111.95]
[]
[112.33]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.52]
[]
[112.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.92]
[]
[112.78]
[]
[]
["Snapshot"]
["Average Recommendation:","Buy","Average Target Price:",121.06]
["Number of Ratings:",34,"Current Quarters Estimate:",0.96]
["FY Report Date:",43617,"Current Year's Estimate:",4.26]
["Last Quarter's Earnings:",1.1299999999999999,"Median PE on CY Estimate:",25.82]
["Year Ago Earnings:",3.84,"Next Fiscal Year Estimate:",4.91]
[null,null,"Median PE on Next FY Estimate:",22.32]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",28,28,32,29]
["Mean Estimate",0.96,1.08,4.26,4.91]
["High Estimates",1.04,1.24,4.59,5.76]
["Low Estimates",0.93,0.96,3.95,4.25]
["Coefficient Variance",2.76,4.91,3.08,5.84]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",27,27,27]
["OVERWEIGHT",2,2,1]
["HOLD",4,4,4]
["UNDERWEIGHT",0,0,0]
["SELL",1,1,1]
["MEAN","Buy","Buy","Buy"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Can Nutanix Meet Revenue Guidance in Fiscal Q4 2018?"]
[]
["8:07 a.m. Aug. 22, 2018"]
[]
["- MarketRealist.com"]
[]
["What Cisco Expects for Fiscal Q1 2019"]
[]
["8:09 a.m. Aug. 16, 2018"]
[]
["- MarketRealist.com"]
[]
["How Cisco Increased Shareholder Value in Fiscal Q4 2018"]
[]
["8:09 a.m. Aug. 16, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["More than 60% of Analysts Recommend a â€˜Buyâ€™ for Apple Stock"]
[]
["4:45 p.m. June 5, 2018"]
[]
["- MarketRealist.com"]
[]
["Comparing HPEâ€™s Stock Price and Analystsâ€™ Target"]
[]
["3:20 p.m. May 16, 2018"]
[]
["- MarketRealist.com"]
[]
["What Do Analysts Think of Microsoft Stock?"]
[]
["1:15 p.m. May 1, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:07 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MSFT Income Qtr","index":216,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Microsoft Corp."]
["NASDAQ: MSFT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Microsoft Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:07 p.m."]
[]
["MSFT"]
["/quotes/zigman/20493/composite"]
[]
["$"]
[]
[112.24]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 960,816"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20493/composite"]
[]
["Today's close"]
[]
[111.95]
[]
[112.33]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.52]
[]
[112.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.92]
[]
[112.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Microsoft Corp."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","23.18B","24.43B","28.9B","26.81B","30.04B"]
["Sales Growth","-",5.3999999999999999E-2,0.18310000000000001,-7.2300000000000003E-2,0.12039999999999999]
["Cost of Goods Sold (COGS) incl. D&A","8.42B","8.28B","11.06B","9.27B","9.74B"]
["COGS excluding D&A","6.08B","5.78B","8.53B","6.56B","7.23B"]
["Depreciation & Amortization Expense","2.34B","2.5B","2.54B","2.71B","2.52B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-1.7299999999999999E-2,0.33660000000000001,-0.16220000000000001,5.0999999999999997E-2]
["Gross Income","14.75B","16.15B","17.84B","17.54B","20.3B"]
["Gross Income Growth","-",9.4700000000000006E-2,0.10440000000000001,-1.6400000000000001E-2,0.157]
["Gross Profit Margin","-","-","-","-",0.67569999999999997,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","8.2B","8.55B","9.18B","9.26B","9.96B"]
["Research & Development","3.17B","3.57B","3.5B","3.72B","3.93B"]
["Other SG&A","5.03B","4.98B","5.67B","5.54B","6.03B"]
["SGA Growth","-",4.2700000000000002E-2,7.2800000000000004E-2,8.9999999999999993E-3,7.6300000000000007E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","1.53B","56M","108M","89M","(19M)"]
["EBIT after Unusual Expense","(1.53B)","(56M)","(108M)","(89M)","19M"]
["Non Operating Income/Expense","779M","642M","785M","562M","365M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","655M","672M","698M","691M","672M"]
["Interest Expense Growth","-",2.5999999999999999E-2,3.8699999999999998E-2,-0.01,-2.75E-2]
["Gross Interest Expense","655M","672M","698M","691M","672M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","5.55B","7.98B","9.17B","8.64B","10.68B"]
["Pretax Income Growth","-",0.43990000000000001,0.1484,-5.7599999999999998E-2,0.23599999999999999]
["Pretax Margin","-","-","-","-",0.35549999999999998,"NA"]
["Income Tax","(968M)","1.41B","15.47B","1.22B","1.81B"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","6.51B","6.58B","(6.3B)","7.42B","8.87B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","6.51B","6.58B","(6.3B)","7.42B","8.87B"]
["Net Income Growth","-",9.7000000000000003E-3,-1.9582999999999999,2.1779999999999999,0.19520000000000001]
["Net Margin Growth","-","-","-","-",0.2954,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","6.51B","6.58B","(6.3B)","7.42B","8.87B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","6.51B","6.58B","(6.3B)","7.42B","8.87B"]
["EPS (Basic)",0.84,0.85,-0.82,0.96,1.1499999999999999]
["EPS (Basic) Growth","-",1.1900000000000001E-2,-1.9646999999999999,2.1707000000000001,0.19789999999999999]
["Basic Shares Outstanding","7.72B","7.71B","7.71B","7.7B","7.68B"]
["EPS (Diluted)",0.83,0.84,-0.82,0.95,1.1399999999999999]
["EPS (Diluted) Growth","-",1.2E-2,-1.9762,2.1585000000000001,0.2]
["Diluted Shares Outstanding","7.81B","7.8B","7.71B","7.79B","7.78B"]
["EBITDA","8.89B","10.1B","11.2B","10.99B","12.85B"]
["EBITDA Growth","-",0.1353,0.109,-1.7999999999999999E-2,0.1686]
["EBITDA Margin","-","-","-","-",0.42770000000000002,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:07 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MSFT Balance Qtr","index":217,"n_rows":388,"n_cols":7,"rows_kept":388,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Microsoft Corp."]
["NASDAQ: MSFT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Microsoft Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:07 p.m."]
[]
["MSFT"]
["/quotes/zigman/20493/composite"]
[]
["$"]
[]
[112.24]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 960,816"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20493/composite"]
[]
["Today's close"]
[]
[111.95]
[]
[112.33]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.52]
[]
[112.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.92]
[]
[112.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Microsoft Corp."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","132.98B","138.47B","142.78B","132.27B","133.77B"]
["Cash Only","6.69B","5.63B","11.22B","8.07B","10.08B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",4.1300000000000003E-2,3.1099999999999999E-2,-7.3599999999999999E-2,1.1299999999999999E-2]
["Cash & ST Investments / Total Assets",0.55159999999999998,0.55589999999999995,0.55769999999999997,0.53879999999999995,0.51680000000000004]
["Total Accounts Receivable","19.79B","14.56B","18.43B","17.21B","26.48B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","405M","285M","337M","311M","377M"]
["Bad Debt/Doubtful Accounts","(405M)","(285M)","(337M)","(311M)","(377M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-0.26429999999999998,0.2656,-6.6199999999999995E-2,0.53890000000000005]
["Accounts Receivable Turnover",1.17,1.68,1.57,1.56,1.1299999999999999]
["Inventories","2.18B","3.21B","2B","2.08B","2.66B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","4.9B","4.79B","4.42B","5.1B","6.75B"]
["Miscellaneous Current Assets","4.9B","4.79B","4.42B","5.1B","6.75B"]
["Total Current Assets","159.85B","161.03B","167.63B","156.66B","169.66B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","23.73B","24.81B","26.3B","27.93B","29.46B"]
["Property, Plant & Equipment - Gross","47.91B","50.33B","53.15B","56.31B","58.68B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","21.41B","-","-","-","27.63B"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","24.18B","25.52B","26.85B","28.38B","29.22B"]
["Total Investments and Advances","6.02B","5.34B","3.96B","2.82B","1.86B"]
["Other Long-Term Investments","6.02B","5.34B","3.96B","2.82B","1.86B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","45.23B","44.99B","44.39B","44.13B","43.74B"]
["Net Goodwill","35.12B","35.39B","35.36B","35.58B","35.68B"]
["Net Other Intangibles","10.11B","9.6B","9.03B","8.54B","8.05B"]
["Other Assets","3.84B","12.93B","13.72B","13.97B","10.96B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","241.09B","249.1B","256B","245.5B","258.85B"]
["Assets - Total - Growth","-",3.32E-2,2.7699999999999999E-2,-4.1000000000000002E-2,5.4399999999999997E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","10.23B","9.37B","16.07B","3.86B","4.17B"]
["Short Term Debt","9.07B","8.17B","12.47B","230M","-"]
["Current Portion of Long Term Debt","1.16B","1.2B","3.6B","3.63B","4.17B"]
["Accounts Payable","7.39B","6.87B","7.85B","7.62B","8.62B"]
["Accounts Payable Growth","-",-7.0900000000000005E-2,0.14330000000000001,-2.8899999999999999E-2,0.13039999999999999]
["Income Tax Payable","718M","920M","788M","814M","2.12B"]
["Other Current Liabilities","46.19B","34.46B","33.39B","33.84B","43.58B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","37.36B","27.11B","25.73B","25.46B","34.25B"]
["Total Current Liabilities","64.53B","51.62B","58.1B","46.13B","58.49B"]
["Long-Term Debt","78.47B","79.38B","77.09B","77.63B","76.37B"]
["Long-Term Debt excl. Capitalized Leases","76.07B","76.26B","73.35B","73.48B","72.24B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","2.4B","3.13B","3.75B","4.15B","4.13B"]
["Provision for Risks & Charges","13.5B","13.9B","30.05B","30.67B","30.27B"]
["Deferred Taxes","(1.88B)","5.51B","3.19B","2.42B","(828M)"]
["Deferred Taxes - Credit","531M","5.51B","3.19B","2.42B","541M"]
["Deferred Taxes - Debit","2.41B","-","-","-","1.37B"]
["Other Liabilities","11.66B","9.04B","9.21B","9.41B","10.47B"]
["Other Liabilities (excl. Deferred Income)","1.28B","6.91B","6.71B","6.82B","6.65B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","168.69B","159.45B","177.64B","166.26B","176.13B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.69969999999999999,0.6401,0.69389999999999996,0.67720000000000002,0.6804]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","72.39B","89.65B","78.36B","79.24B","82.72B"]
["Common Stock Par/Carry Value","69.32B","69.42B","70.19B","70.42B","71.22B"]
["Retained Earnings","2.65B","19.7B","8.57B","9.97B","13.68B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","1.83B","1.54B","659M","(357M)","(892M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.30030000000000001,0.3599,0.30609999999999998,0.32279999999999998,0.3196]
["Total Shareholders' Equity","72.39B","89.65B","78.36B","79.24B","82.72B"]
["Total Shareholders' Equity / Total Assets",0.30030000000000001,0.3599,0.30609999999999998,0.32279999999999998,0.3196]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","72.39B","89.65B","78.36B","79.24B","82.72B"]
["Liabilities & Shareholders' Equity","241.09B","249.1B","256B","245.5B","258.85B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:07 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["3:51p"]
[]
["Warren Buffett is having trouble selling his house and phishing scams are on the rise"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MSFT Cash Qtr","index":218,"n_rows":371,"n_cols":7,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Microsoft Corp."]
["NASDAQ: MSFT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Microsoft Corp."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:07 p.m."]
[]
["MSFT"]
["/quotes/zigman/20493/composite"]
[]
["$"]
[]
[112.24]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 960,816"]
[]
["Real time quotes"]
[]
["/quotes/zigman/20493/composite"]
[]
["Today's close"]
[]
[111.95]
[]
[112.33]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[111.52]
[]
[112.78]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.92]
[]
[112.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Microsoft Corp."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","6.51B","6.58B","(6.3B)","7.42B","8.87B"]
["Net Income Growth","-",9.7000000000000003E-3,-1.9582999999999999,2.1779999999999999,0.19520000000000001]
["Depreciation, Depletion & Amortization","2.34B","2.5B","2.54B","2.71B","2.52B"]
["Depreciation and Depletion","1.73B","1.94B","2B","2.11B","1.66B"]
["Amortization of Intangible Assets","613M","563M","537M","600M","861M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(1.95B)","(53M)","(2.31B)","(396M)","(2.39B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","9.14B","450M","302M","531M","445M"]
["Funds from Operations","16.05B","9.47B","(5.77B)","10.27B","9.45B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(5.04B)","2.97B","13.64B","1.88B","1.97B"]
["Receivables","(6.88B)","7.95B","(3.91B)","1.29B","(9.19B)"]
["Accounts Payable","850M","(407M)","938M","(393M)","1.01B"]
["Other Assets/Liabilities","1.18B","(3.55B)","(1.23B)","420M","9.82B"]
["Net Operating Cash Flow","11.01B","12.44B","7.88B","12.15B","11.42B"]
["Net Operating Cash Flow Growth","-",0.13039999999999999,-0.36699999999999999,0.54300000000000004,-6.0299999999999999E-2]
["Net Operating Cash Flow / Sales",0.4748,0.50929999999999997,0.27250000000000002,0.45319999999999999,0.38009999999999999]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(2.28B)","(2.13B)","(2.59B)","(2.93B)","(3.98B)"]
["Capital Expenditures (Fixed Assets)","(2.28B)","(2.13B)","(2.59B)","(2.93B)","(3.98B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",6.6100000000000006E-2,-0.21290000000000001,-0.1346,-0.35649999999999998]
["Capital Expenditures / Sales",-9.8500000000000004E-2,-8.7300000000000003E-2,-8.9499999999999996E-2,-0.1094,-0.13250000000000001]
["Net Assets from Acquisitions","(358M)","(179M)","(27M)","(248M)","(434M)"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","(4.63B)","(4.7B)","2.46B","7.05B","1.75B"]
["Purchase of Investments","(29.03B)","(32.96B)","(45.15B)","(26.89B)","(32.38B)"]
["Sale/Maturity of Investments","24.41B","28.26B","47.61B","33.93B","34.13B"]
["Other Uses","(103M)","-","-","(19M)","(8M)"]
["Other Sources","-","106M","-","-","-"]
["Net Investing Cash Flow","(7.37B)","(6.9B)","(331M)","3.84B","(2.67B)"]
["Net Investing Cash Flow Growth","-",6.3100000000000003E-2,0.95209999999999995,12.613300000000001,-1.6946000000000001]
["Net Investing Cash Flow / Sales",-0.318,-0.28260000000000002,-1.15E-2,0.1434,-8.8900000000000007E-2]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(3.01B)","(3B)","(3.24B)","(3.23B)","(3.23B)"]
["Common Dividends","(3.01B)","(3B)","(3.24B)","(3.23B)","(3.23B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(1.54B)","(2.26B)","(1.82B)","(3.53B)","(2.11B)"]
["Repurchase of Common & Preferred Stk.","(1.77B)","(2.57B)","(2.01B)","(3.78B)","(2.36B)"]
["Sale of Common & Preferred Stock","221M","307M","189M","251M","255M"]
["Proceeds from Stock Options","221M","307M","189M","251M","255M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","1.87B","(925M)","3.66B","(12.26B)","(681M)"]
["Change in Current Debt","3.48B","(3.71B)","3.76B","(7.37B)","-"]
["Change in Long-Term Debt","(1.62B)","2.79B","(98M)","(4.88B)","(681M)"]
["Issuance of Long-Term Debt","1.75B","3.95B","3.23B","-","-"]
["Reduction in Long-Term Debt","(3.37B)","(1.17B)","(3.33B)","(4.88B)","(681M)"]
["Other Funds","(15M)","(150M)","(156M)","(640M)","(25M)"]
["Other Uses","(15M)","(150M)","(156M)","(640M)","(25M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(2.7B)","(6.34B)","(1.55B)","(19.66B)","(6.04B)"]
["Net Financing Cash Flow Growth","-",-1.3475999999999999,0.75519999999999998,-11.6662,0.69279999999999997]
["Net Financing Cash Flow / Sales",-0.11650000000000001,-0.2596,-5.3699999999999998E-2,-0.73319999999999996,-0.20100000000000001]
["Exchange Rate Effect","15M","26M","(17M)","25M","16M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","950M","(779M)","5.98B","(3.64B)","2.73B"]
["Free Cash Flow","8.72B","10.31B","5.29B","9.22B","7.44B"]
["Free Cash Flow Growth","-",0.18179999999999999,-0.4869,0.74270000000000003,-0.193]
["Free Cash Flow Yield","-","-","-","-",2.5399999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:07 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"NKE Income St","index":219,"n_rows":362,"n_cols":7,"rows_kept":362,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Nike Inc. Cl B"]
["NYSE: NKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Nike Inc. Cl B"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["NKE"]
["/quotes/zigman/235840/composite"]
[]
["$"]
[]
[82.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 164,679"]
[]
["Real time quotes"]
[]
["/quotes/zigman/235840/composite"]
[]
["Today's close"]
[]
[81.2]
[]
[82.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[81.25]
[]
[82.25]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[50.35]
[]
[83.68]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Nike Inc. Cl B"]
["View Ratios"]
["Fiscal year is June-May. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Sales/Revenue","27.79B","30.7B","32.46B","34.25B","36.36B"]
["Sales Growth","-",0.1048,5.7599999999999998E-2,5.5100000000000003E-2,6.1600000000000002E-2]
["Cost of Goods Sold (COGS) incl. D&A","15.34B","16.75B","17.99B","19.38B","20.35B"]
["COGS excluding D&A","14.82B","16.15B","17.34B","18.67B","19.6B"]
["Depreciation & Amortization Expense","518M","606M","649M","706M","747M"]
["Depreciation","518M","606M","649M","706M","747M"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",9.2100000000000001E-2,7.3800000000000004E-2,7.6999999999999999E-2,5.0299999999999997E-2]
["Gross Income","12.44B","13.94B","14.47B","14.88B","16.01B"]
["Gross Income Growth","-",0.12039999999999999,3.8100000000000002E-2,2.7900000000000001E-2,7.6300000000000007E-2]
["Gross Profit Margin","-","-","-","-",0.44030000000000002,"NA"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["SG&A Expense","8.77B","9.89B","10.47B","10.56B","11.51B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","8.77B","9.89B","10.47B","10.56B","11.51B"]
["SGA Growth","-",0.1285,5.8299999999999998E-2,8.9999999999999993E-3,8.9800000000000005E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","71M","(615M)","68M","46M","61M"]
["EBIT after Unusual Expense","3.61B","4.67B","(68M)","(46M)","4.44B"]
["Non Operating Income/Expense","(25M)","(427M)","708M","673M","(67M)"]
["Non-Operating Interest Income","5M","6M","12M","27M","70M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","43M","39M","33M","82M","117M"]
["Interest Expense Growth","-",-9.2999999999999999E-2,-0.15379999999999999,1.4847999999999999,0.42680000000000001]
["Gross Interest Expense","43M","39M","33M","82M","117M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","3.54B","4.21B","4.62B","4.89B","4.33B"]
["Pretax Income Growth","-",0.1865,9.9400000000000002E-2,5.6899999999999999E-2,-0.1148]
["Pretax Margin","-","-","-","-",0.11890000000000001,"NA"]
["Income Tax","851M","932M","863M","646M","2.39B"]
["Income Tax - Current Domestic","464M","676M","375M","480M","1.21B"]
["Income Tax - Current Foreign","398M","369M","568M","439M","533M"]
["Income Tax - Deferred Domestic","5M","(77M)","(73M)","(288M)","620M"]
["Income Tax - Deferred Foreign","(16M)","(36M)","(7M)","15M","27M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.69B","3.27B","3.76B","4.24B","1.93B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","2.69B","3.27B","3.76B","4.24B","1.93B"]
["Net Income Growth","-",0.21540000000000001,0.14879999999999999,0.12770000000000001,-0.54410000000000003]
["Net Margin Growth","-","-","-","-",5.3199999999999997E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","2.69B","3.27B","3.76B","4.24B","1.93B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.69B","3.27B","3.76B","4.24B","1.93B"]
["EPS (Basic)",1.53,1.9,2.21,2.56,1.19]
["EPS (Basic) Growth","-",0.24590000000000001,0.16320000000000001,0.15840000000000001,-0.53520000000000001]
["Basic Shares Outstanding","1.77B","1.72B","1.7B","1.66B","1.62B"]
["EPS (Diluted)",1.49,1.85,2.16,2.5099999999999998,1.17]
["EPS (Diluted) Growth","-",0.24579999999999999,0.1676,0.16200000000000001,-0.53390000000000004]
["Diluted Shares Outstanding","1.81B","1.77B","1.74B","1.69B","1.66B"]
["EBITDA","4.2B","4.66B","4.65B","5.02B","5.25B"]
["EBITDA Growth","-",0.1096,-5.9999999999999995E-4,7.8899999999999998E-2,4.5199999999999997E-2]
["EBITDA Margin","-","-","-","-",0.14430000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:07 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"NKE Balance Sheet","index":220,"n_rows":390,"n_cols":7,"rows_kept":390,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Nike Inc. Cl B"]
["NYSE: NKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Nike Inc. Cl B"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["NKE"]
["/quotes/zigman/235840/composite"]
[]
["$"]
[]
[82.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 164,679"]
[]
["Real time quotes"]
[]
["/quotes/zigman/235840/composite"]
[]
["Today's close"]
[]
[81.2]
[]
[82.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[81.25]
[]
[82.25]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[50.35]
[]
[83.68]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Nike Inc. Cl B"]
["View Ratios"]
["Assets"]
["Fiscal year is June-May. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Cash & Short Term Investments","5.14B","5.92B","5.46B","6.18B","5.25B"]
["Cash Only","1.99B","2.48B","2.31B","3.04B","3.34B"]
["Short-Term Investments","3.15B","3.44B","3.15B","3.14B","1.9B"]
["Cash & Short Term Investments Growth","-",0.15210000000000001,-7.8799999999999995E-2,0.1323,-0.1512]
["Cash & ST Investments / Total Assets",0.2717,0.26989999999999997,0.25530000000000003,0.26569999999999999,0.23269999999999999]
["Total Accounts Receivable","3.43B","3.51B","3.24B","3.68B","3.5B"]
["Accounts Receivables, Net","3.43B","3.36B","3.24B","3.68B","3.5B"]
["Accounts Receivables, Gross","3.48B","3.41B","3.28B","3.7B","3.53B"]
["Bad Debt/Doubtful Accounts","(41M)","(54M)","(43M)","(19M)","(30M)"]
["Other Receivables","-","150M","-","-","-"]
["Accounts Receivable Growth","-",2.1499999999999998E-2,-7.6100000000000001E-2,0.13450000000000001,-4.87E-2]
["Accounts Receivable Turnover",8.09,8.75,10.02,9.32,10.4]
["Inventories","3.95B","4.34B","4.84B","5.06B","5.26B"]
["Finished Goods","3.95B","4.34B","4.84B","5.06B","5.26B"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.17B","2.21B","1.49B","1.15B","1.13B"]
["Miscellaneous Current Assets","1.17B","2.21B","1.22B","839M","771M"]
["Total Current Assets","13.7B","15.98B","15.03B","16.06B","15.13B"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Net Property, Plant & Equipment","2.83B","3.01B","3.52B","3.99B","4.45B"]
["Property, Plant & Equipment - Gross","6.22B","6.35B","7.04B","7.96B","8.89B"]
["Buildings","1.26B","1.25B","1.47B","1.56B","2.2B"]
["Land & Improvements","270M","273M","286M","285M","331M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","4.37B","4.47B","4.85B","5.35B","5.72B"]
["Accumulated Depreciation","3.39B","3.34B","3.52B","3.97B","4.44B"]
["Total Investments and Advances","5M","8M","10M","10M","11M"]
["Other Long-Term Investments","5M","8M","10M","10M","11M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","413M","412M","412M","422M","439M"]
["Net Goodwill","131M","131M","131M","139M","154M"]
["Net Other Intangibles","282M","281M","281M","283M","285M"]
["Other Assets","1.09B","1.58B","2.41B","2.78B","2.5B"]
["Tangible Other Assets","1.09B","1.58B","2.14B","2.53B","2.13B"]
["Total Assets","18.93B","21.95B","21.38B","23.26B","22.54B"]
["Assets - Total - Growth","-",0.1598,-2.6100000000000002E-2,8.7900000000000006E-2,-3.1099999999999999E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["ST Debt & Current Portion LT Debt","174M","181M","45M","331M","342M"]
["Short Term Debt","167M","74M","1M","325M","336M"]
["Current Portion of Long Term Debt","7M","107M","44M","6M","6M"]
["Accounts Payable","1.93B","2.13B","2.19B","2.05B","2.28B"]
["Accounts Payable Growth","-",0.1041,2.8199999999999999E-2,-6.5299999999999997E-2,0.1128]
["Income Tax Payable","432M","71M","85M","84M","150M"]
["Other Current Liabilities","2.49B","3.95B","3.04B","3.01B","3.27B"]
["Dividends Payable","209M","240M","271M","300M","320M"]
["Accrued Payroll","1.11B","1.39B","1.34B","1.27B","1.32B"]
["Miscellaneous Current Liabilities","1.17B","2.33B","1.43B","1.44B","1.63B"]
["Total Current Liabilities","5.03B","6.33B","5.36B","5.47B","6.04B"]
["Long-Term Debt","1.2B","1.08B","1.99B","3.47B","3.47B"]
["Long-Term Debt excl. Capitalized Leases","1.2B","1.08B","1.99B","3.47B","3.47B"]
["Non-Convertible Debt","1.2B","1.08B","1.99B","3.47B","3.47B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","100M","100M","93M","107M","70M"]
["Deferred Taxes","(560M)","(617M)","-","-","-"]
["Deferred Taxes - Credit","333M","351M","-","-","-"]
["Deferred Taxes - Debit","893M","968M","-","-","-"]
["Other Liabilities","1.44B","1.38B","1.68B","1.8B","3.15B"]
["Other Liabilities (excl. Deferred Income)","1.44B","1.38B","1.68B","1.8B","3.15B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","8.1B","9.24B","9.12B","10.85B","12.72B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.42809999999999998,0.42109999999999997,0.42659999999999998,0.46660000000000001,0.56459999999999999]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","10.82B","12.71B","12.26B","12.41B","9.81B"]
["Common Stock Par/Carry Value","3M","3M","3M","3M","3M"]
["Retained Earnings","4.87B","4.69B","4.15B","6.91B","3.52B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","9M","(11M)","(207M)","(191M)","(173M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.57189999999999996,0.57889999999999997,0.57340000000000002,0.53339999999999999,0.43540000000000001]
["Total Shareholders' Equity","10.82B","12.71B","12.26B","12.41B","9.81B"]
["Total Shareholders' Equity / Total Assets",0.57189999999999996,0.57889999999999997,0.57340000000000002,0.53339999999999999,0.43540000000000001]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","10.82B","12.71B","12.26B","12.41B","9.81B"]
["Liabilities & Shareholders' Equity","18.93B","21.95B","21.38B","23.26B","22.54B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:07 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"NKE Cash Flow","index":221,"n_rows":371,"n_cols":7,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Nike Inc. Cl B"]
["NYSE: NKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Nike Inc. Cl B"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["NKE"]
["/quotes/zigman/235840/composite"]
[]
["$"]
[]
[82.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 164,679"]
[]
["Real time quotes"]
[]
["/quotes/zigman/235840/composite"]
[]
["Today's close"]
[]
[81.2]
[]
[82.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[81.25]
[]
[82.25]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[50.35]
[]
[83.68]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Nike Inc. Cl B"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is June-May. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Net Income before Extraordinaries","2.69B","3.27B","3.76B","4.24B","1.93B"]
["Net Income Growth","-",0.21540000000000001,0.14879999999999999,0.12770000000000001,-0.54410000000000003]
["Depreciation, Depletion & Amortization","518M","606M","649M","706M","747M"]
["Depreciation and Depletion","518M","606M","649M","706M","747M"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","(11M)","(113M)","(80M)","(273M)","647M"]
["Deferred Taxes","(11M)","(113M)","(80M)","(273M)","647M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","291M","658M","347M","108M","146M"]
["Funds from Operations","3.49B","4.42B","4.68B","4.78B","3.47B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(488M)","256M","(1.58B)","(935M)","1.48B"]
["Receivables","(298M)","(216M)","60M","(426M)","187M"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","315M","1.09B","(1.05B)","(278M)","1.55B"]
["Net Operating Cash Flow","3B","4.68B","3.1B","3.85B","4.96B"]
["Net Operating Cash Flow Growth","-",0.55840000000000001,-0.33850000000000002,0.2422,0.28839999999999999]
["Net Operating Cash Flow / Sales",0.1081,0.1525,9.5399999999999999E-2,0.1123,0.1363]
[]
["Investing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Capital Expenditures","(880M)","(963M)","(1.14B)","(1.11B)","(1.03B)"]
["Capital Expenditures (Fixed Assets)","(880M)","(963M)","(1.14B)","(1.11B)","(1.03B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-9.4299999999999995E-2,-0.18690000000000001,3.32E-2,6.9699999999999998E-2]
["Capital Expenditures / Sales",-3.1699999999999999E-2,-3.1399999999999997E-2,-3.5200000000000002E-2,-3.2300000000000002E-2,-2.8299999999999999E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","3M","3M","10M","13M","3M"]
["Purchase/Sale of Investments","(328M)","935M","93M","118M","1.33B"]
["Purchase of Investments","(5.39B)","(4.94B)","(5.37B)","(5.93B)","(4.78B)"]
["Sale/Maturity of Investments","5.06B","5.87B","5.46B","6.05B","6.11B"]
["Other Uses","(2M)","(150M)","-","(34M)","(25M)"]
["Other Sources","-","-","6M","-","-"]
["Net Investing Cash Flow","(1.21B)","(175M)","(1.03B)","(1.01B)","276M"]
["Net Investing Cash Flow Growth","-",0.85499999999999998,-4.9085999999999999,2.5100000000000001E-2,1.2738]
["Net Investing Cash Flow / Sales",-4.3400000000000001E-2,-5.7000000000000002E-3,-3.1899999999999998E-2,-2.9399999999999999E-2,7.6E-3]
[]
["Financing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Cash Dividends Paid - Total","(799M)","(899M)","(1.02B)","(1.13B)","(1.24B)"]
["Common Dividends","(799M)","(899M)","(1.02B)","(1.13B)","(1.24B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(2.25B)","(2.02B)","(2.73B)","(2.73B)","(3.52B)"]
["Repurchase of Common & Preferred Stk.","(2.63B)","(2.53B)","(3.24B)","(3.22B)","(4.25B)"]
["Sale of Common & Preferred Stock","383M","514M","507M","489M","733M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","383M","514M","507M","489M","733M"]
["Issuance/Reduction of Debt, Net","(2M)","(89M)","801M","1.75B","(16M)"]
["Change in Current Debt","75M","(63M)","(67M)","327M","13M"]
["Change in Long-Term Debt","(77M)","(26M)","868M","1.42B","(29M)"]
["Issuance of Long-Term Debt","-","-","981M","1.48B","-"]
["Reduction in Long-Term Debt","(77M)","(26M)","(113M)","(61M)","(29M)"]
["Other Funds","132M","218M","281M","(29M)","(55M)"]
["Other Uses","-","-","-","(29M)","(55M)"]
["Other Sources","132M","218M","281M","-","-"]
["Net Financing Cash Flow","(2.91B)","(2.79B)","(2.67B)","(2.15B)","(4.84B)"]
["Net Financing Cash Flow Growth","-",4.2599999999999999E-2,4.2700000000000002E-2,0.1958,-1.2508999999999999]
["Net Financing Cash Flow / Sales",-0.10489999999999999,-9.0899999999999995E-2,-8.2299999999999998E-2,-6.2700000000000006E-2,-0.13300000000000001]
["Exchange Rate Effect","1M","(83M)","(105M)","(20M)","45M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(1.12B)","1.63B","(714M)","670M","441M"]
["Free Cash Flow","2.12B","3.72B","1.95B","2.74B","3.93B"]
["Free Cash Flow Growth","-",0.75080000000000002,-0.47460000000000002,0.40350000000000003,0.43269999999999997]
["Free Cash Flow Yield","-","-","-","-",2.2499999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:07 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"NKE Summary","index":222,"n_rows":337,"n_cols":4,"rows_kept":337,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.52]
["+0.39(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1741.7]
["+9.35(+0.54%)"]
["Crude Oil"]
[69.930000000000007]
["-0.32(-0.46%)"]
["Gold"]
[1205.2]
["+0.20(+0.02%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.52%)"]
["NIKE, Inc. (NKE)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["82.18+0.98 (+1.21%)"]
["At close: 3:59PM EDT"]
["82.20 +0.02 (0.02%)"]
["After hours: 4:07PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",81.2]
["Open",81.25]
["Bid","82.18 x 4000"]
["Ask","82.19 x 800"]
["Day's Range","81.25 - 82.25"]
["52 Week Range","50.35 - 83.68"]
["Volume",3941354]
["Avg. Volume",6231524]
["Market Cap","131.533B"]
["Beta",0.56000000000000005]
["PE Ratio (TTM)",70.239999999999995]
["EPS (TTM)",1.17]
["Earnings Date",43368]
["Forward Dividend & Yield","0.80 (0.98%)"]
["Ex-Dividend Date",43343]
["1y Target Est",82.36]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","131.53B"]
["Enterprise Value 3","128.85B"]
["Trailing P/E ",70.239999999999995]
["Forward P/E 1",26.26]
["PEG Ratio (5 yr expected) 1",2.5099999999999998]
["Price/Sales (ttm)",3.61]
["Price/Book (mrq)",13.41]
["Enterprise Value/Revenue 3",3.54]
["Enterprise Value/EBITDA 6",24.69]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43251]
["Most Recent Quarter (mrq)",43251]
["Profitability"]
["Profit Margin ",5.3100000000000001E-2]
["Operating Margin (ttm)",0.1221]
["Management Effectiveness"]
["Return on Assets (ttm)",0.12130000000000001]
["Return on Equity (ttm)",0.17399999999999999]
["Income Statement"]
["Revenue (ttm)","36.4B"]
["Revenue Per Share (ttm)",22.42]
["Quarterly Revenue Growth (yoy)",0.128]
["Gross Profit (ttm)","15.96B"]
["EBITDA ","5.22B"]
["Net Income Avi to Common (ttm)","1.93B"]
["Diluted EPS (ttm)",1.17]
["Quarterly Earnings Growth (yoy)",0.128]
["Balance Sheet"]
["Total Cash (mrq)","5.25B"]
["Total Cash Per Share (mrq)",3.28]
["Total Debt (mrq)","3.81B"]
["Total Debt/Equity (mrq)",38.83]
["Current Ratio (mrq)",2.5099999999999998]
["Book Value Per Share (mrq)",6.13]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","4.95B"]
["Levered Free Cash Flow (ttm)","3.21B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.56000000000000005]
["52-Week Change 3",0.52170000000000005]
["S&P500 52-Week Change 3",0.1714]
["52 Week High 3",83.68]
["52 Week Low 3",50.35]
["50-Day Moving Average 3",79.260000000000005]
["200-Day Moving Average 3",72.06]
["Share Statistics"]
["Avg Vol (3 month) 3","6.23M"]
["Avg Vol (10 day) 3","4.86M"]
["Shares Outstanding 5","1.28B"]
["Float ","1.26B"]
["% Held by Insiders 1",1.72E-2]
["% Held by Institutions 1",0.82709999999999995]
["Shares Short (Aug 15, 2018) 4","12.06M"]
["Short Ratio (Aug 15, 2018) 4",2.21]
["Short % of Float (Aug 15, 2018) 4",1.23E-2]
["Short % of Shares Outstanding (Aug 15, 2018) 4",7.4999999999999997E-3]
["Shares Short (prior month Jul 13, 2018) 4","12.02M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",0.8]
["Forward Annual Dividend Yield 4",9.7999999999999997E-3]
["Trailing Annual Dividend Rate 3",0.78]
["Trailing Annual Dividend Yield 3",9.5999999999999992E-3]
["5 Year Average Dividend Yield 4",1.1200000000000001]
["Payout Ratio 4",0.66669999999999996]
["Dividend Date 3",43374]
["Ex-Dividend Date 4",43343]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",42362]
["InvestorPlace•4 hours ago"]
["Dick’s Stock Is One of the Great Long Term Retail Plays out There"]
["For all intents and purposes, Dick’s is the last man standing in the sporting goods retail sector, but Dick’s stock isn’t quite reflecting that. This whole sub-sector of the retail industry has been decimated by bankruptcy after bankruptcy after bankruptcy, as athletic apparel brands have shifted their selling models from wholesale to direct. The sporting goods retail space has shrunk."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
["InvestorPlace•5 hours ago"]
["Forget Under Armour Stock Because the Brand Remains Weak"]
["UAA stock dropped to $20 on the news. Under Armour is expanding its distribution channel. Specifically, they are pouring more product into low-price channels like Kohl’s (NYSE:KSS) and less product into full-price channels like Dick’s. Naturally, then, Dick’s sales of Under Armour apparel will be weak."]
["American City Business Journals•yesterday"]
["Nike gets more to time respond to gender and pay discrimination suit"]
["A federal judge has granted the company's unopposed motion to extend its deadline for responding to the claims. The company's response is now due Nov. 5."]
["InvestorPlace•yesterday"]
["3 Reasons Under Armour Stock Has Likely Run Its Course"]
["It’s confession time: I’ve never really been convinced that Under Armour (NYSE:UA, NYSE:UAA) is a solid investment. While its products resonate with its core customers, that engagement hasn’t translated to market success. Compared against two years ago, Under Armour stock has declined to roughly half its value."]
[]
["Bloomberg•yesterday"]
["Nike Gets Tripped Up While Trying to Change Its Culture"]
["Up until recently, sexual harassment claims at Nike Inc. followed a familiar trajectory in the #MeToo era. Now four former female Nike employees are suing the athletic apparel giant—not for sexual harassment, but for pay discrimination and limited opportunities for women to win promotions. The plaintiffs are seeking damages and an end to Nike’s alleged discriminatory policies."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["CNBC•yesterday"]
["The top success hack you can learn from Serena Williams playing tennis as a kid in her new Nike ad"]
["Just like you at the U.S. Open.\" That's what a young Richard Williams, coaching his then 9-year-old daughter, Serena Williams , says in 1991 footage used as part of a new Nike ad featuring the tennis star. \"Boom!\" 1991 Richard exclaims as the video cuts from a young Serena to current-day Serena brutally nailing a serve at the actual U.S. Open. The Nike NKE ad, embedded above and released Monday — timed to Serena's appearance at the 2018 U.S. Open in New York — is inspiring, but it's more than that."]
[]
["CNBC•yesterday"]
["Serena Williams wore a Nike tutu to the US Open—here's how much it cost"]
["\"You can be strong and beautiful at the same time,\" says the 23-time Grand Slam champ."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Nike Inc."]
["Nike Inc NYSE:NKE"]
["Business Wire•3 days ago"]
["NIKE, Inc. Announces First Quarter Fiscal 2019 Earnings and Conference Call"]
["NIKE, Inc. plans to release its first quarter fiscal 2019 financial results on Tuesday, September 25, 2018, at approximately 1:15 p.m. PT, following the close of regular stock market trading hours."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Nike Inc."]
["Nike Inc NYSE:NKE"]
["The Wall Street Journal•4 days ago"]
["[$$] $300 Million for an Aging Tennis Star? Roger Federer Is Worth It, Uniqlo Says"]
["to a $300 million endorsement deal, Uniqlo is explaining why a company not known for sports attire is making such a big commitment to a tennis player in the twilight of his career. The Japanese apparel giant said the tennis player will provide input on product designs, appear in ads and dress in the brand’s clothes both during matches and at charity and other public events off the court. The deal will cost Uniqlo roughly $30 million a year for the next decade, raising questions around why the Japanese brand picked Mr. Federer as an ambassador."]
[]
["Market Realist•4 days ago"]
["Foot Locker Stock Slides 9.2% after Its Fiscal Q2 2018 Results"]
["On August 24, Foot Locker (FL) stock fell 9.2% after the company reported its fiscal second-quarter results. FL reported sales of $1.78 billion and adjusted EPS of $0.75, which beat analysts’ consensus estimates of $1.76 billion and $0.70, respectively."]
[]
["Zacks•4 days ago"]
["Sports Retail Roundup: Foot Locker, Dick's & Lululemon"]
["Welcome to the latest episode of the Full-Court Finance podcast from Zacks Investment Research where Associate Stock Strategist Ben Rains dives into Foot Locker's (FL) second-quarter financial results. The episode then shifts to what investors should expect from Dick's Sporting Goods (DKS) and Lululemon (LULU) later this week."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Zacks•4 days ago"]
["Why Nike (NKE) is Poised to Beat Earnings Estimates Again"]
["Nike (NKE) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report."]
[]
["Zacks•4 days ago"]
["The Zacks Analyst Blog Highlights: Johnson & Johnson, Nike, BP, eBay and BCE"]
["The Zacks Analyst Blog Highlights: Johnson & Johnson, Nike, BP, eBay and BCE"]
[]
["MarketWatch•5 days ago"]
["Nike has one simple message to French Open officials who banned Serena’s ‘catsuit’"]
["At least one key sponsor for Serena Williams has expressed support for the tennis legend after the French Open banned a black, skintight bodysuit that she wore during the tournament in late May."]
["Benzinga•6 days ago"]
["Benzinga's Bulls & Bears Of The Week: Alibaba, Apple, Nike, Tesla, Verizon And More"]
["Benzinga has featured looks at many investor favorite stocks over the past week. The S&P 500 and Dow Jones industrials eked out fractional gains this the past week, and the Nasdaq again managed to rise about 1.5 percent for the week. As usual, Benzinga continues to feature looks at the prospects for many investor-favorite stocks."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
["Business Wire•7 days ago"]
["NIKE INVESTIGATION INITIATED by Former Louisiana Attorney General: Kahn Swick & Foti, LLC Investigates the Officers and Directors of NIKE, Inc. - NKE"]
["Former Attorney General of Louisiana, Charles C. Foti, Jr., Esq., a partner at the law firm of Kahn Swick & Foti, LLC (“KSF”), announces that KSF has commenced an investigation into NIKE, Inc. (NKE). On August 9, 2018, former employees of NIKE filed a class action lawsuit in federal court against the Company based on a pattern of sexual harassment and discrimination wherein women were “devalued and demeaned” and that their “career trajectories are blunted because they are marginalized and passed over for promotions” with “lower salaries, smaller bonuses, and fewer stock options” than their male counterparts."]
["TheStreet.com•7 days ago"]
["Foot Locker Aims to Build Up Its Online Business"]
["is looking to speed up its digital growth as offline store traffic is stagnating across its developed markets and as its suppliers increase their own direct-to-consumer offerings. Nike's digital sales rose to $2.2 billion, even before its rapid growth so far this year. Shares of Foot Locker, the biggest specialty retail store by market value, declined 9.2% to $48.32 on Friday."]
["TheStreet.com•7 days ago"]
["Foot Locker Needs to Cement Its Digital Presence Before It's Too Late"]
["is looking to speed up its digital growth as offline store traffic is stagnating across their developed markets. Nike's digital revenue grew 41% in the first quarter of this year, as the company is looking to unveil several initiatives to expedite e-commerce growth. \"As is likely no surprise to you our customers always on with their digital device and it is our mission to make sure that we remain relevant and top of mind with them 24/7,\" CEO Richard Johnson told investors this morning."]
["TheStreet.com•7 days ago"]
["Foot Locker's Stock Slump, Management's Comments Encourage Bullish Investors"]
["As shares retreat for the retailer after earnings report, some analysts see the pullback as the perfect opportunity to buy. \"Absolutely, this is a buying opportunity,\" Wedbush Securities' analyst Christopher Svezia told Real Money in an interview."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Motley Fool•7 days ago"]
["Here's Why Shares of Foot Locker Are Down 13%"]
["The retailer beat Wall Street estimates on the top and bottom lines, but comparable-store sales disappointed."]
["TheStreet.com•7 days ago"]
["Foot Locker Looks to Nike, Adidas Partnerships to Build Momentum"]
["The shares sank over 13% on Friday as of 11:57 a.m. in New York, despite a beat on earnings per share and revenue. \"Not only do we anticipate more innovative product from our vendor partners, we will also introduce unique footwear and apparel exclusives and collaborations with multiple brands throughout the back half,\"CEO Robert Johnson told analysts this morning. Notable among the announced partnerships so far is the company's recent agreement with Nike."]
[]
["Yahoo Finance Video•3 days ago"]
["PGA to make major changes to playoff structure"]
["The PGA tour is shaking up pro golf with new changes to the FedEx Cup."]
[]
["Yahoo Finance Video•7 days ago"]
["Stocks jump following comments from Fed Chair Powell"]
["Yahoo Finance's Dion Rabouin and Jared Blikre break down Powell's comments."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["UA",18.97,-7.0000000000000007E-2,-3.7000000000000002E-3]
["Under Armour, Inc. Class C"]
["SBUX",53.45,0.35,6.6E-3]
["Starbucks Corporation"]
["DIS",111.91,-0.01,-1E-4]
["Walt Disney Company (The)"]
["KO",44.57,-0.38,-8.5000000000000006E-3]
["Coca-Cola Company (The)"]
["COST",233.13,2.2999999999999998,0.01]
["Costco Wholesale Corporation"]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (32)"]
[]
["Current 82.18"]
["Average 82.36"]
["Low 50.00"]
["High 93.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"NKE Mktw Sum","index":223,"n_rows":939,"n_cols":5,"rows_kept":939,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Nike Inc. Cl B"]
["NYSE: NKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Nike Inc. Cl B"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:01 p.m."]
[]
["NKE"]
["/quotes/zigman/235840/composite"]
[]
["$"]
[]
[82.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 167,032"]
[]
["Real time quotes"]
[]
["/quotes/zigman/235840/composite"]
[]
["Today's close"]
[]
[81.2]
[]
[82.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[81.25]
[]
[82.25]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[50.35]
[]
[83.68]
[]
[]
[]
["Company Description"]
[]
["NIKE, Inc. engages in the design, development, marketing, and sale of athletic footwear, apparel, accessories, equipment, and services. It operates through the following segments: North America; Europe, Middle East & Africa; Greater China; and Asia Pacific & Latin America; Global Brand Divisions; Co..."]
[]
["NIKE, Inc. engages in the design, development, marketing, and sale of athletic footwear, apparel, accessories, equipment, and services. It operates through the following segments: North America; Europe, Middle East & Africa; Greater China; and Asia Pacific & Latin America; Global Brand Divisions; Converse; and Corporate. The North America; Europe, Middle East & Africa; Greater China; and Asia Pacific & Latin America segments refers to the design, development, marketing, and selling of athletic footwear, apparel, and equipment. The Global Brand Divisions represents NIKE Brand licensing businesses. The Converse segment designs, markets, licenses, and sells casual sneakers, apparel, and accessories. The Corporate segment consists of unallocated general and administrative expenses. The company was founded by William Jay Bowerman and Philip H. Knight in 1964 and is headquartered in Beaverton, OR."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[70.760000000000005]
[]
["P/E Ratio (with extraordinary items)"]
[]
[70.290000000000006]
[]
["P/E Ratio (without extraordinary items)"]
[]
[61.37]
[]
["Price to Sales Ratio"]
[]
[3.28]
[]
["Price to Book Ratio"]
[]
[11.72]
[]
["Price to Cash Flow Ratio"]
[]
[24.04]
[]
["Enterprise Value to EBITDA"]
[]
[25.02]
[]
["Enterprise Value to Sales"]
[]
[3.61]
[]
["Total Debt to Enterprise Value"]
[]
[0.03]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[497442]
[]
["Income Per Employee"]
[]
[26443]
[]
["Receivables Turnover"]
[]
[10.14]
[]
["Total Asset Turnover"]
[]
[1.59]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[2.5099999999999998]
[]
["Quick Ratio"]
[]
[1.63]
[]
["Cash Ratio"]
[]
[0.87]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[44.03]
[]
["Operating Margin"]
[]
[12.38]
[]
["Pretax Margin"]
[]
[11.89]
[]
["Net Margin"]
[]
[5.32]
[]
["Return on Assets"]
[]
[8.44]
[]
["Return on Equity"]
[]
[17.399999999999999]
[]
["Return on Total Capital"]
[]
[12.96]
[]
["Return on Invested Capital"]
[]
[13.26]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[38.83]
[]
["Total Debt to Total Capital"]
[]
[27.97]
[]
["Total Debt to Total Assets"]
[]
[16.91]
[]
["Long-Term Debt to Equity"]
[]
[35.340000000000003]
[]
["Long-Term Debt to Total Capital"]
[]
[25.46]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Mark G. Parker",60,1979,"Chairman, President & Chief Executive Officer"]
["Mr. Eric D. Sprunk",52,1993,"Chief Operating Officer"]
["Mr. Andrew Campion",44,2007,"Chief Financial Officer & Executive Vice President"]
["Mr. James H. Scholefield",55,2015,"Global Chief Information Officer & Vice President"]
["Mr. Hans van Alebeek",51,1999,"Vice President-Global Operations & Technology"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43313,"Mark G. Parker",64483,"  Award at $0 per share. ",0]
[null,"CHAIRMAN, PRESIDENT & CEO; Director"]
[43313,"John F. Slusher",10963,"  Award at $0 per share. ",0]
[null,"EVP: GBL SPORTS MKTG"]
[43313,"Hilary K. Krane",14832,"  Award at $0 per share. ",0]
[null,"EVP: CAO & GEN COUNSEL"]
[43313,"Eric D. Sprunk",16121,"  Award at $0 per share. ",0]
[null,"CHIEF OPERATING OFFICER"]
[43313,"Andrew Campion",14832,"  Award at $0 per share. ",0]
[null,"EVP: CFO"]
[43313,"Elliott J. Hill",16121,"  Award at $0 per share. ",0]
[null,"PRES:CONSUMER & MKTPLC"]
[43313,"Monique S. Matheson",10963,"  Award at $0 per share. ",0]
[null,"EVP: HR"]
[43311,"Monique S. Matheson",10000,"  Disposition at $76.07 per share. ",760700]
[null,"EVP: HR"]
[43311,"Monique S. Matheson",10000,"  Derivative/Non-derivative trans. at $17.24 per share. ",172400]
[null,"EVP: HR"]
[43308,"Elliott J. Hill",5741,"  Disposition at $78.17 per share. ",448773]
[null,"PRES:CONSUMER & MKTPLC"]
[43305,"Andrew Campion",2907,"  Disposition at $76.85 per share. ",223402]
[null,"EVP: CFO"]
[43301,"Mark G. Parker",9565,"  Derivative/Non-derivative trans. at $76.96 per share. ",736122]
[null,"CHAIRMAN, PRESIDENT & CEO; Director"]
[43301,"John F. Slusher",2050,"  Derivative/Non-derivative trans. at $76.96 per share. ",157768]
[null,"EVP: GBL SPORTS MKTG"]
[43301,"Hilary K. Krane",1604,"  Derivative/Non-derivative trans. at $76.96 per share. ",123443]
[null,"EVP: CAO & GEN COUNSEL"]
[43301,"Eric D. Sprunk",2734,"  Derivative/Non-derivative trans. at $76.96 per share. ",210408]
[null,"CHIEF OPERATING OFFICER"]
[43301,"Andrew Campion",2734,"  Derivative/Non-derivative trans. at $76.96 per share. ",210408]
[null,"EVP: CFO"]
[43301,"Elliott J. Hill",1133,"  Derivative/Non-derivative trans. at $76.96 per share. ",87195]
[null,"PRES:CONSUMER & MKTPLC"]
[43301,"Monique S. Matheson",1442,"  Derivative/Non-derivative trans. at $76.96 per share. ",110976]
[null,"EVP: HR"]
[43300,"Andrew Campion",1904,"  Disposition at $75.97 per share. ",144646]
[null,"EVP: CFO"]
[43299,"Andrew Campion",2226,"  Disposition at $77.43 per share. ",172359]
[null,"EVP: CFO"]
[43298,"Mark G. Parker",10023,"  Derivative/Non-derivative trans. at $77.75 per share. ",779288]
[null,"CHAIRMAN, PRESIDENT & CEO; Director"]
[43298,"John F. Slusher",1575,"  Derivative/Non-derivative trans. at $77.75 per share. ",122456]
[null,"EVP: GBL SPORTS MKTG"]
[43298,"Hilary K. Krane",1088,"  Derivative/Non-derivative trans. at $77.75 per share. ",84592]
[null,"EVP: CAO & GEN COUNSEL"]
[43298,"Eric D. Sprunk",2148,"  Derivative/Non-derivative trans. at $77.75 per share. ",167007]
[null,"CHIEF OPERATING OFFICER"]
[43298,"Andrew Campion",1790,"  Derivative/Non-derivative trans. at $77.75 per share. ",139172]
[null,"EVP: CFO"]
[43298,"Elliott J. Hill",791,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"PRES:CONSUMER & MKTPLC"]
[43298,"Monique S. Matheson",287,"  Derivative/Non-derivative trans. at $77.75 per share. ",22314]
[null,"EVP: HR"]
[43296,"Mark G. Parker",9768,"  Derivative/Non-derivative trans. at $77.38 per share. ",755847]
[null,"CHAIRMAN, PRESIDENT & CEO; Director"]
[43296,"John F. Slusher",1535,"  Derivative/Non-derivative trans. at $77.38 per share. ",118778]
[null,"EVP: GBL SPORTS MKTG"]
[43296,"Hilary K. Krane",1060,"  Derivative/Non-derivative trans. at $77.38 per share. ",82022]
[null,"EVP: CAO & GEN COUNSEL"]
[43296,"Eric D. Sprunk",2094,"  Derivative/Non-derivative trans. at $77.38 per share. ",162033]
[null,"CHIEF OPERATING OFFICER"]
[43296,"Andrew Campion",2094,"  Derivative/Non-derivative trans. at $77.38 per share. ",162033]
[null,"EVP: CFO"]
[43296,"Elliott J. Hill",946,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"PRES:CONSUMER & MKTPLC"]
[43296,"Elliott J. Hill",964,"  Derivative/Non-derivative trans. at $77.38 per share. ",74594]
[null,"PRES:CONSUMER & MKTPLC"]
[43296,"Monique S. Matheson",343,"  Derivative/Non-derivative trans. at $77.38 per share. ",26541]
[null,"EVP: HR"]
[43293,"Cathleen A. Benko",2262,"  Award at $0 per share. ",0]
[null,"Director"]
["/news/latest/company/us/nke"]
[]
["MarketWatch News on NKE"]
[]
["Charting a runaway gap: S&P 500, Nasdaq extend break to uncharted territory"]
[]
["11:32 a.m. Aug. 29, 2018"]
[]
["- Michael Ashbaugh"]
[]
["DSW stock soars more than 20% after earnings crush estimates"]
[]
["7:09 a.m. Aug. 29, 2018"]
[]
["- Ciara Linnane"]
[]
["Nike has one simple message to French Open officials who banned Serenaâ€™s â€˜catsuitâ€™"]
[]
["2:08 p.m. Aug. 26, 2018"]
[]
["- Mark DeCambre"]
[]
["U.S. stocks close higher for third session as billion-dollar deals shore up confidence "]
[]
["4:45 p.m. Aug. 20, 2018"]
[]
["- Ryan Vlastelica"]
[]
["Nike upgraded on 'lean' inventory, direct-to-consumer shift"]
[]
["12:15 p.m. Aug. 20, 2018"]
[]
["- Tonya Garcia"]
[]
["Nike shares rise after upgrade on share gains from Adidas and specialty retailers"]
[]
["8:28 a.m. Aug. 20, 2018"]
[]
["- Tonya Garcia"]
[]
["Nike shares up 2.5% in Monday premarket trading"]
[]
["8:14 a.m. Aug. 20, 2018"]
[]
["- Tonya Garcia"]
[]
["Nike upgraded to positive from neutral at Susquehanna Financial, price target raised to $93 from $78"]
[]
["8:14 a.m. Aug. 20, 2018"]
[]
["- Tonya Garcia"]
[]
["Nike stock price target raised to $81 from $76 at J.P. Morgan"]
[]
["7:48 a.m. Aug. 15, 2018"]
[]
["- Tomi Kilgore"]
[]
["Adidas faces a tough second half amid worrisome signs in Western Europe"]
[]
["3:55 p.m. Aug. 11, 2018"]
[]
["- Tonya Garcia"]
[]
["Worried about Turkey? Hereâ€™s what it will take to push Wall Streetâ€™s buttons"]
[]
["9:35 a.m. Aug. 10, 2018"]
[]
["- Barbara Kollmeyer"]
[]
["Nike facing discrimination lawsuit from two former female employees"]
[]
["9:09 a.m. Aug. 10, 2018"]
[]
["- Stu Woo"]
[]
["Adidas earnings boosted by World Cup sales"]
[]
["7:28 a.m. Aug. 9, 2018"]
[]
["- MarketWatch.com"]
[]
["Hereâ€™s one thing women need to succeed "]
[]
["1:06 p.m. Aug. 6, 2018"]
[]
["- Diane Paddison"]
[]
["Balls, woods and irons drive Callaway Golf earnings beat "]
[]
["7:47 a.m. Aug. 6, 2018"]
[]
["- Tonya Garcia"]
[]
["Nike initiated at overweight at Morgan Stanley with $88 price target"]
[]
["10:52 a.m. Aug. 2, 2018"]
[]
["- Tonya Garcia"]
[]
["â€˜Oh sh-t!â€™ Facebookâ€™s historic plunge, as seen through the eyes of the internet"]
[]
["3:47 p.m. July 26, 2018"]
[]
["- Shawn Langlois"]
[]
["Under Armour earnings: Is an oversupply of merchandise hurting the brand?"]
[]
["8:52 a.m. July 25, 2018"]
[]
["- Tonya Garcia"]
[]
["Nike raises pay for 7,000 workers to improve compensation equality "]
[]
["4:23 p.m. July 23, 2018"]
[]
["- Sara Germano"]
[]
["The best advice Iâ€™ve ever received: Believe in what you canâ€™t see"]
[]
["2:10 p.m. July 20, 2018"]
[]
["- Diane Paddison"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/nke"]
[]
["Other News on NKE"]
[]
["Lululemon Stock Is A Winner, But Donâ€™t Expect Huge Gains Right Now"]
[]
["53 min ago3:15 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["10 Stocks to Buy as the NFL Season Kicks Off"]
[]
["1:20 p.m. Today1:20 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Just Wait for the Dip to Buy Nike Stock"]
[]
["1:16 p.m. Today1:16 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Lululemon: Growth Strategy Paying Off"]
[]
["12:32 p.m. Today12:32 p.m. Aug. 31, 2018"]
[]
["- GuruFocus.com"]
[]
["Dickâ€™s Stock Is One of the Great Long Term Retail Plays out There"]
[]
["12:05 p.m. Today12:05 p.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Forget Under Armour Stock Because the Brand Remains Weak"]
[]
["11:34 a.m. Today11:34 a.m. Aug. 31, 2018"]
[]
["- InvestorPlace.com"]
[]
["Under Armour Is Finally Addressing Its Core Issues"]
[]
["10:25 a.m. Today10:25 a.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["US Market Indexes Retreat After Reports on China Trade"]
[]
["6:03 p.m. Aug. 30, 2018"]
[]
["- GuruFocus.com"]
[]
["3 Reasons Under Armour Stock Has Likely Run Its Course"]
[]
["3:45 p.m. Aug. 30, 2018"]
[]
["- InvestorPlace.com"]
[]
["Caterpillar, Nike Sink the Dow Thursday"]
[]
["3:16 p.m. Aug. 30, 2018"]
[]
["- 247WallSt.com"]
[]
["A Middle-Class Millennial's Personal Investment Portfolio And Rationale"]
[]
["1:16 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Dick's Sporting Goods: Quit Blaming Under Armour"]
[]
["12:11 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Jordan coolness continues to lift Nike"]
[]
["9:44 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Dick's Sporting Goods: Company Focuses On Profitability, Street Doesn't Like It"]
[]
["12:27 p.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Sporting goods sector sees DTC impact"]
[]
["10:24 a.m. Aug. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Analysts Conflicted on These Consumer Goods Names: Nike (NKE) and Intel (INTC)"]
[]
["7:11 p.m. Aug. 28, 2018"]
[]
["- SmarterAnalyst"]
[]
["NPD Group: Vans A Winner In Weak Back-To-School Season"]
[]
["1:46 p.m. Aug. 28, 2018"]
[]
["- benzinga.com"]
[]
["30 Stock Portfolio Summer Review"]
[]
["12:40 p.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["$300 Million for an Aging Tennis Star? Roger Federer Is Worth It, Uniqlo Says "]
[]
["7:15 p.m. Aug. 27, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Foot Locker Stock Slides 9.2% after Its Fiscal Q2 2018 Results "]
[]
["5:53 p.m. Aug. 27, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["NIKE, Inc."]
[]
["One Bowerman Drive"]
[]
["Beaverton, Oregon 97005"]
[]
["Phone"]
[]
["1 5036716453"]
[]
["Industry"]
[]
["Footwear"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43586]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$36.36B"]
[]
["Net Income"]
[]
["$1.93B"]
[]
["2018 Sales Growth"]
[]
[6.2E-2]
[]
["Employees"]
[]
[73100]
[]
["Annual Report for NKE"]
[]
["/news/pressrelease/company/us/nke"]
[]
["Press Releases on NKE"]
[]
["NIKE, Inc. Announces First Quarter Fiscal 2019 Earnings and Conference Call"]
[]
["4:15 p.m. Aug. 28, 2018"]
[]
["- BusinessWire - BZX"]
[]
["NIKE INVESTIGATION INITIATED by Former Louisiana Attorney General: Kahn Swick & Foti, LLC Investigates the Officers and Directors of NIKE, Inc. - NKE"]
[]
["10:50 p.m. Aug. 24, 2018"]
[]
["- BusinessWire - BZX"]
[]
["NIKE, Inc. Declares $0.20 Quarterly Dividend"]
[]
["4:15 p.m. Aug. 9, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Free Research Report as Nike's Quarterly Earnings Advanced 15%"]
[]
["7:44 a.m. July 16, 2018"]
[]
["- ACCESSWIRE"]
[]
["Cathleen Benko Joins NIKE, Inc. Board of Directors"]
[]
["4:15 p.m. July 12, 2018"]
[]
["- BusinessWire - BZX"]
[]
["New Nike Live Concept Store Unites Digital and Physical Retail"]
[]
["1:00 p.m. July 12, 2018"]
[]
["- BusinessWire - BZX"]
[]
["NIKE, Inc. Names New Chief Sustainability Officer"]
[]
["6:16 p.m. July 3, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Today's Research Reports on Stocks to Watch: Nike and Overstock"]
[]
["8:01 a.m. July 2, 2018"]
[]
["- ACCESSWIRE"]
[]
["Thinking about buying stock in Acadia Pharmaceuticals, Camber Energy, Dermira, Nike or Constellation Brands?"]
[]
["9:31 a.m. June 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["NIKE, Inc. Reports Fiscal 2018 Fourth Quarter and Full Year Results"]
[]
["4:15 p.m. June 28, 2018"]
[]
["- BusinessWire - BZX"]
[]
["NIKE, Inc. Class B to Host Earnings Call"]
[]
["3:05 p.m. June 28, 2018"]
[]
["- ACCESSWIRE"]
[]
["Today's Research Reports on Trending Tickers: NIKE and Under Armour"]
[]
["8:21 a.m. June 11, 2018"]
[]
["- ACCESSWIRE"]
[]
["NIKE, Inc. Announces Fourth Quarter Fiscal 2018 Earnings and Conference Call"]
[]
["4:15 p.m. May 31, 2018"]
[]
["- BusinessWire - BZX"]
[]
["EX-Dividend Schedule: NIKE Has a Dividend Yield of 1.11%; Will Trade Ex-Dividend on June 01, 2018"]
[]
["7:32 a.m. May 31, 2018"]
[]
["- ACCESSWIRE"]
[]
["Nike Teams Up with Gen. Z to Have Fun and Make a Difference with \"Made to Play\""]
[]
["11:15 a.m. May 16, 2018"]
[]
["- PRWeb"]
[]
["NIKE, Inc. Declares $0.20 Quarterly Dividend"]
[]
["4:15 p.m. May 10, 2018"]
[]
["- BusinessWire - BZX"]
[]
["NIKE, Inc. Announces Rosemary St. Clair as new VP, GM of Global Womenâ€™s and Cesar Garcia as new VP, GM of Global Running"]
[]
["6:00 p.m. May 7, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Initiating Research Reports on Textile Equities -- Deckers Outdoor, Iconix Brand, NIKE, and Skechers USA"]
[]
["6:30 a.m. May 7, 2018"]
[]
["- PR Newswire - PRF"]
[]
["SHAREHOLDER ALERT: Levi & Korsinsky, LLP Announces an Investigation Concerning Possible Breaches of Fiduciary Duty by Certain Officers and Directors of NIKE, Inc."]
[]
["2:41 p.m. May 1, 2018"]
[]
["- BusinessWire - BZX"]
[]
["NIKE, Inc. Announces Amy Montagne as New VP, GM of Global Categories"]
[]
["6:00 p.m. April 30, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["4:08 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"NKE Mkwt Basic","index":224,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"NKE Yahoo Gr","index":225,"n_rows":302,"n_cols":5,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.52]
["+0.39(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1741.71]
["+9.35(+0.54%)"]
["Crude Oil"]
[69.930000000000007]
["-0.32(-0.46%)"]
["Gold"]
[1205.2]
["+0.20(+0.02%)"]
["Silver"]
[14.56]
["-0.04(-0.27%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.52%)"]
["NIKE, Inc. (NKE)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["82.18+0.98 (+1.21%)"]
["At close: 3:59PM EDT"]
["82.20 +0.02 (0.02%)"]
["After hours: 4:08PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",81.2]
["Open",81.25]
["Bid","82.16 x 4000"]
["Ask","82.17 x 1300"]
["Day's Range","81.25 - 82.25"]
["52 Week Range","50.35 - 83.68"]
["Volume",3941354]
["Avg. Volume",6231524]
["Market Cap","131.533B"]
["Beta",0.56000000000000005]
["PE Ratio (TTM)",70.239999999999995]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.80 (0.98%)"]
["Ex-Dividend Date",43343]
["1y Target Est",82.36]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Aug 2018)","Next Qtr. (Nov 2018)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",30,29,34,33]
["Avg. Estimate",0.62,0.53,2.66,3.13]
["Low Estimate",0.56000000000000005,0.47,2.5,2.85]
["High Estimate",0.69,0.57999999999999996,2.98,3.4]
["Year Ago EPS",0.56999999999999995,0.46,2.39,2.66]
["Revenue Estimate","Current Qtr. (Aug 2018)","Next Qtr. (Nov 2018)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",27,26,33,32]
["Avg. Estimate","9.91B","9.27B","39.36B","42.26B"]
["Low Estimate","9.79B","9.15B","38.66B","39.51B"]
["High Estimate","10.03B","9.43B","39.68B","43.32B"]
["Year Ago Sales","9.07B","8.55B","36.4B","39.36B"]
["Sales Growth (year/est)",9.2999999999999999E-2,8.4000000000000005E-2,8.2000000000000003E-2,7.3999999999999996E-2]
["Earnings History",42977,43068,43158,43250]
["EPS Est.",0.48,0.4,0.53,0.64]
["EPS Actual",0.56999999999999995,0.46,0.68,0.69]
["Difference",0.09,0.06,0.15,0.05]
["Surprise %",0.187,0.15,0.28299999999999997,7.8E-2]
["EPS Trend","Current Qtr. (Aug 2018)","Next Qtr. (Nov 2018)","Current Year (2019)","Next Year (2020)"]
["Current Estimate",0.62,0.53,2.66,3.13]
["7 Days Ago",0.62,0.53,2.66,3.13]
["30 Days Ago",0.62,0.53,2.65,3.12]
["60 Days Ago",0.62,0.53,2.66,3.12]
["90 Days Ago",0.65,0.55000000000000004,2.69,3.17]
["EPS Revisions","Current Qtr. (Aug 2018)","Next Qtr. (Nov 2018)","Current Year (2019)","Next Year (2020)"]
["Up Last 7 Days",2,2,"N/A",2]
["Up Last 30 Days",2,2,2,2]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","NKE","Industry","Sector","S&P 500"]
["Current Qtr.",8.7999999999999995E-2,"N/A","N/A",0.47]
["Next Qtr.",0.152,"N/A","N/A",0.46]
["Current Year",0.113,"N/A","N/A",0.22]
["Next Year",0.17699999999999999,"N/A","N/A",0.1]
["Next 5 Years (per annum)",0.1221,"N/A","N/A",0.11]
["Past 5 Years (per annum)",0.1249,"N/A","N/A","N/A"]
["InvestorPlace•4 hours ago"]
["Dick’s Stock Is One of the Great Long Term Retail Plays out There"]
["For all intents and purposes, Dick’s is the last man standing in the sporting goods retail sector, but Dick’s stock isn’t quite reflecting that. This whole sub-sector of the retail industry has been decimated by bankruptcy after bankruptcy after bankruptcy, as athletic apparel brands have shifted their selling models from wholesale to direct. The sporting goods retail space has shrunk."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
["InvestorPlace•5 hours ago"]
["Forget Under Armour Stock Because the Brand Remains Weak"]
["UAA stock dropped to $20 on the news. Under Armour is expanding its distribution channel. Specifically, they are pouring more product into low-price channels like Kohl’s (NYSE:KSS) and less product into full-price channels like Dick’s. Naturally, then, Dick’s sales of Under Armour apparel will be weak."]
["American City Business Journals•yesterday"]
["Nike gets more to time respond to gender and pay discrimination suit"]
["A federal judge has granted the company's unopposed motion to extend its deadline for responding to the claims. The company's response is now due Nov. 5."]
["InvestorPlace•yesterday"]
["3 Reasons Under Armour Stock Has Likely Run Its Course"]
["It’s confession time: I’ve never really been convinced that Under Armour (NYSE:UA, NYSE:UAA) is a solid investment. While its products resonate with its core customers, that engagement hasn’t translated to market success. Compared against two years ago, Under Armour stock has declined to roughly half its value."]
[]
["Bloomberg•yesterday"]
["Nike Gets Tripped Up While Trying to Change Its Culture"]
["Up until recently, sexual harassment claims at Nike Inc. followed a familiar trajectory in the #MeToo era. Now four former female Nike employees are suing the athletic apparel giant—not for sexual harassment, but for pay discrimination and limited opportunities for women to win promotions. The plaintiffs are seeking damages and an end to Nike’s alleged discriminatory policies."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
["CNBC•yesterday"]
["The top success hack you can learn from Serena Williams playing tennis as a kid in her new Nike ad"]
["Just like you at the U.S. Open.\" That's what a young Richard Williams, coaching his then 9-year-old daughter, Serena Williams , says in 1991 footage used as part of a new Nike ad featuring the tennis star. \"Boom!\" 1991 Richard exclaims as the video cuts from a young Serena to current-day Serena brutally nailing a serve at the actual U.S. Open. The Nike NKE ad, embedded above and released Monday — timed to Serena's appearance at the 2018 U.S. Open in New York — is inspiring, but it's more than that."]
[]
["CNBC•yesterday"]
["Serena Williams wore a Nike tutu to the US Open—here's how much it cost"]
["\"You can be strong and beautiful at the same time,\" says the 23-time Grand Slam champ."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Nike Inc."]
["Nike Inc NYSE:NKE"]
["Business Wire•3 days ago"]
["NIKE, Inc. Announces First Quarter Fiscal 2019 Earnings and Conference Call"]
["NIKE, Inc. plans to release its first quarter fiscal 2019 financial results on Tuesday, September 25, 2018, at approximately 1:15 p.m. PT, following the close of regular stock market trading hours."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Nike Inc."]
["Nike Inc NYSE:NKE"]
["The Wall Street Journal•4 days ago"]
["[$$] $300 Million for an Aging Tennis Star? Roger Federer Is Worth It, Uniqlo Says"]
["to a $300 million endorsement deal, Uniqlo is explaining why a company not known for sports attire is making such a big commitment to a tennis player in the twilight of his career. The Japanese apparel giant said the tennis player will provide input on product designs, appear in ads and dress in the brand’s clothes both during matches and at charity and other public events off the court. The deal will cost Uniqlo roughly $30 million a year for the next decade, raising questions around why the Japanese brand picked Mr. Federer as an ambassador."]
[]
["Market Realist•4 days ago"]
["Foot Locker Stock Slides 9.2% after Its Fiscal Q2 2018 Results"]
["On August 24, Foot Locker (FL) stock fell 9.2% after the company reported its fiscal second-quarter results. FL reported sales of $1.78 billion and adjusted EPS of $0.75, which beat analysts’ consensus estimates of $1.76 billion and $0.70, respectively."]
[]
["Zacks•4 days ago"]
["Sports Retail Roundup: Foot Locker, Dick's & Lululemon"]
["Welcome to the latest episode of the Full-Court Finance podcast from Zacks Investment Research where Associate Stock Strategist Ben Rains dives into Foot Locker's (FL) second-quarter financial results. The episode then shifts to what investors should expect from Dick's Sporting Goods (DKS) and Lululemon (LULU) later this week."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Zacks•4 days ago"]
["Why Nike (NKE) is Poised to Beat Earnings Estimates Again"]
["Nike (NKE) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report."]
[]
["Zacks•4 days ago"]
["The Zacks Analyst Blog Highlights: Johnson & Johnson, Nike, BP, eBay and BCE"]
["The Zacks Analyst Blog Highlights: Johnson & Johnson, Nike, BP, eBay and BCE"]
[]
["MarketWatch•5 days ago"]
["Nike has one simple message to French Open officials who banned Serena’s ‘catsuit’"]
["At least one key sponsor for Serena Williams has expressed support for the tennis legend after the French Open banned a black, skintight bodysuit that she wore during the tournament in late May."]
["Benzinga•6 days ago"]
["Benzinga's Bulls & Bears Of The Week: Alibaba, Apple, Nike, Tesla, Verizon And More"]
["Benzinga has featured looks at many investor favorite stocks over the past week. The S&P 500 and Dow Jones industrials eked out fractional gains this the past week, and the Nasdaq again managed to rise about 1.5 percent for the week. As usual, Benzinga continues to feature looks at the prospects for many investor-favorite stocks."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
["Business Wire•7 days ago"]
["NIKE INVESTIGATION INITIATED by Former Louisiana Attorney General: Kahn Swick & Foti, LLC Investigates the Officers and Directors of NIKE, Inc. - NKE"]
["Former Attorney General of Louisiana, Charles C. Foti, Jr., Esq., a partner at the law firm of Kahn Swick & Foti, LLC (“KSF”), announces that KSF has commenced an investigation into NIKE, Inc. (NKE). On August 9, 2018, former employees of NIKE filed a class action lawsuit in federal court against the Company based on a pattern of sexual harassment and discrimination wherein women were “devalued and demeaned” and that their “career trajectories are blunted because they are marginalized and passed over for promotions” with “lower salaries, smaller bonuses, and fewer stock options” than their male counterparts."]
["TheStreet.com•7 days ago"]
["Foot Locker Aims to Build Up Its Online Business"]
["is looking to speed up its digital growth as offline store traffic is stagnating across its developed markets and as its suppliers increase their own direct-to-consumer offerings. Nike's digital sales rose to $2.2 billion, even before its rapid growth so far this year. Shares of Foot Locker, the biggest specialty retail store by market value, declined 9.2% to $48.32 on Friday."]
["TheStreet.com•7 days ago"]
["Foot Locker Needs to Cement Its Digital Presence Before It's Too Late"]
["is looking to speed up its digital growth as offline store traffic is stagnating across their developed markets. Nike's digital revenue grew 41% in the first quarter of this year, as the company is looking to unveil several initiatives to expedite e-commerce growth. \"As is likely no surprise to you our customers always on with their digital device and it is our mission to make sure that we remain relevant and top of mind with them 24/7,\" CEO Richard Johnson told investors this morning."]
["TheStreet.com•7 days ago"]
["Foot Locker's Stock Slump, Management's Comments Encourage Bullish Investors"]
["As shares retreat for the retailer after earnings report, some analysts see the pullback as the perfect opportunity to buy. \"Absolutely, this is a buying opportunity,\" Wedbush Securities' analyst Christopher Svezia told Real Money in an interview."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["Outrageous Card Offering 0% APR Until Nearly 2020"]
["This jaw-dropping card offers a super-long 0% APR and 5% cash back rewards that are doubled after your first year. Great credit not required."]
[]
["Motley Fool•7 days ago"]
["Here's Why Shares of Foot Locker Are Down 13%"]
["The retailer beat Wall Street estimates on the top and bottom lines, but comparable-store sales disappointed."]
["TheStreet.com•7 days ago"]
["Foot Locker Looks to Nike, Adidas Partnerships to Build Momentum"]
["The shares sank over 13% on Friday as of 11:57 a.m. in New York, despite a beat on earnings per share and revenue. \"Not only do we anticipate more innovative product from our vendor partners, we will also introduce unique footwear and apparel exclusives and collaborations with multiple brands throughout the back half,\"CEO Robert Johnson told analysts this morning. Notable among the announced partnerships so far is the company's recent agreement with Nike."]
[]
["Yahoo Finance Video•3 days ago"]
["PGA to make major changes to playoff structure"]
["The PGA tour is shaking up pro golf with new changes to the FedEx Cup."]
[]
["Yahoo Finance Video•7 days ago"]
["Stocks jump following comments from Fed Chair Powell"]
["Yahoo Finance's Dion Rabouin and Jared Blikre break down Powell's comments."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["UA",18.97,-7.0000000000000007E-2,-3.7000000000000002E-3]
["Under Armour, Inc. Class C"]
["SBUX",53.45,0.35,6.6E-3]
["Starbucks Corporation"]
["DIS",111.91,-0.01,-1E-4]
["Walt Disney Company (The)"]
["KO",44.57,-0.38,-8.5000000000000006E-3]
["Coca-Cola Company (The)"]
["COST",233.13,2.2999999999999998,0.01]
["Costco Wholesale Corporation"]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (32)"]
[]
["Current 82.18"]
["Average 82.36"]
["Low 50.00"]
["High 93.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"NKE Mktwth Gr","index":226,"n_rows":387,"n_cols":5,"rows_kept":387,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Nike Inc. Cl B"]
["NYSE: NKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Nike Inc. Cl B"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["NKE"]
["/quotes/zigman/235840/composite"]
[]
["$"]
[]
[82.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 180,021"]
[]
["Real time quotes"]
[]
["/quotes/zigman/235840/composite"]
[]
["Today's close"]
[]
[81.2]
[]
[82.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[81.25]
[]
[82.25]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[50.35]
[]
[83.68]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",82.48]
["Number of Ratings:",37,"Current Quarters Estimate:",0.62]
["FY Report Date:",43586,"Current Year's Estimate:",2.65]
["Last Quarter's Earnings:",0.69,"Median PE on CY Estimate:",31.28]
["Year Ago Earnings:",2.35,"Next Fiscal Year Estimate:",3.12]
[null,null,"Median PE on Next FY Estimate:",26.38]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",30,29,35,33]
["Mean Estimate",0.62,0.53,2.65,3.12]
["High Estimates",0.69,0.57999999999999996,2.98,3.4]
["Low Estimates",0.56000000000000005,0.47,2.5,2.85]
["Coefficient Variance",4.93,4.3899999999999997,3.54,3.79]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",17,13,13]
["OVERWEIGHT",4,4,5]
["HOLD",14,17,13]
["UNDERWEIGHT",1,1,1]
["SELL",1,1,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Columbia Sportswear Beat Q2 Expectations and Raised Guidance"]
[]
["8:10 a.m. Aug. 1, 2018"]
[]
["- MarketRealist.com"]
[]
["Deckers: Whatâ€™s the Word on Wall Street after Fiscal Q1 2019?"]
[]
["6:20 p.m. July 30, 2018"]
[]
["- MarketRealist.com"]
[]
["What Drove Under Armourâ€™s Second-Quarter Top Line?"]
[]
["5:30 p.m. July 27, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Nike Shares Hit an All-Time High after Recent Upgrades"]
[]
["8:05 a.m. Aug. 22, 2018"]
[]
["- MarketRealist.com"]
[]
["Foot Locker: Analysts Are Bullish before Q2 2018 Results"]
[]
["8:08 a.m. Aug. 20, 2018"]
[]
["- MarketRealist.com"]
[]
["Analysts Raise Columbia Sportswearâ€™s Price Target"]
[]
["8:10 a.m. Aug. 1, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:09 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"NKE Income Qtr","index":227,"n_rows":372,"n_cols":7,"rows_kept":372,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Nike Inc. Cl B"]
["NYSE: NKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Nike Inc. Cl B"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["NKE"]
["/quotes/zigman/235840/composite"]
[]
["$"]
[]
[82.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 180,021"]
[]
["Real time quotes"]
[]
["/quotes/zigman/235840/composite"]
[]
["Today's close"]
[]
[81.2]
[]
[82.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[81.25]
[]
[82.25]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[50.35]
[]
[83.68]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Nike Inc. Cl B"]
["View Ratios"]
["All values USD millions.",42886,42978,43069,43159,43251,"5-qtr trend"]
["Sales/Revenue","8.68B","9.07B","8.54B","8.98B","9.78B"]
["Sales Growth","-",4.5100000000000001E-2,-5.8099999999999999E-2,5.0799999999999998E-2,8.9599999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","4.93B","5.06B","4.9B","5.01B","5.34B"]
["COGS excluding D&A","4.75B","4.88B","4.71B","4.82B","5.14B"]
["Depreciation & Amortization Expense","185M","179M","187M","185M","196M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",2.64E-2,-3.2800000000000003E-2,2.2100000000000002E-2,6.6500000000000004E-2]
["Gross Income","3.74B","4.01B","3.64B","3.97B","4.44B"]
["Gross Income Growth","-",6.9699999999999998E-2,-9.01E-2,8.9499999999999996E-2,0.1186]
["Gross Profit Margin","-","-","-","-",0.4541,"NA"]
[null,42886,42978,43069,43159,43251,"5-qtr trend"]
["SG&A Expense","2.67B","2.86B","2.77B","2.77B","3.12B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","2.67B","2.86B","2.77B","2.77B","3.12B"]
["SGA Growth","-",7.17E-2,-3.0800000000000001E-2,-4.0000000000000002E-4,0.12790000000000001]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","528M","195M","(22M)","100M","(212M)"]
["EBIT after Unusual Expense","(528M)","(195M)","22M","(100M)","212M"]
["Non Operating Income/Expense","633M","132M","(8M)","68M","(307M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","26M","25M","24M","24M","44M"]
["Interest Expense Growth","-",-3.85E-2,-0.04,0,0.83330000000000004]
["Gross Interest Expense","26M","25M","24M","24M","44M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","1.17B","1.07B","879M","1.16B","1.22B"]
["Pretax Income Growth","-",-8.2199999999999995E-2,-0.18,0.31850000000000001,4.8300000000000003E-2]
["Pretax Margin","-","-","-","-",0.1242,"NA"]
["Income Tax","160M","122M","112M","2.08B","78M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.01B","950M","767M","(921M)","1.14B"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","1.01B","950M","767M","(921M)","1.14B"]
["Net Income Growth","-",-5.7500000000000002E-2,-0.19259999999999999,-2.2008000000000001,2.2345000000000002]
["Net Margin Growth","-","-","-","-",0.1163,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.01B","950M","767M","(921M)","1.14B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.01B","950M","767M","(921M)","1.14B"]
["EPS (Basic)",0.61,0.57999999999999996,0.47,-0.56999999999999995,0.71]
["EPS (Basic) Growth","-",-4.9200000000000001E-2,-0.18970000000000001,-2.2128000000000001,2.2456]
["Basic Shares Outstanding","1.65B","1.64B","1.63B","1.62B","1.61B"]
["EPS (Diluted)",0.6,0.56999999999999995,0.46,-0.56999999999999995,0.69]
["EPS (Diluted) Growth","-",-0.05,-0.193,-2.2391000000000001,2.2105000000000001]
["Diluted Shares Outstanding","1.68B","1.68B","1.66B","1.62B","1.64B"]
["EBITDA","1.26B","1.33B","1.06B","1.39B","1.52B"]
["EBITDA Growth","-",5.0599999999999999E-2,-0.19950000000000001,0.30570000000000003,9.2200000000000004E-2]
["EBITDA Margin","-","-","-","-",0.155,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:09 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"NKE Balance Qtr","index":228,"n_rows":400,"n_cols":7,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Nike Inc. Cl B"]
["NYSE: NKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Nike Inc. Cl B"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["NKE"]
["/quotes/zigman/235840/composite"]
[]
["$"]
[]
[82.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 180,021"]
[]
["Real time quotes"]
[]
["/quotes/zigman/235840/composite"]
[]
["Today's close"]
[]
[81.2]
[]
[82.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[81.25]
[]
[82.25]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[50.35]
[]
[83.68]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Nike Inc. Cl B"]
["View Ratios"]
["Assets"]
["All values USD millions.",42886,42978,43069,43159,43251,"5-qtr trend"]
["Cash & Short Term Investments","6.18B","5.52B","6.39B","4.75B","5.25B"]
["Cash Only","3.04B","2.55B","3.41B","2.89B","3.34B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.10680000000000001,0.15759999999999999,-0.25640000000000002,0.104]
["Cash & ST Investments / Total Assets",0.26569999999999999,0.2334,0.2656,0.2107,0.23269999999999999]
["Total Accounts Receivable","3.68B","3.87B","3.61B","3.79B","3.5B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","19M","-","-","-","30M"]
["Bad Debt/Doubtful Accounts","(19M)","-","-","-","(30M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",5.28E-2,-6.6600000000000006E-2,4.9500000000000002E-2,-7.7499999999999999E-2]
["Accounts Receivable Turnover",2.36,2.34,2.36,2.37,2.8]
["Inventories","5.06B","5.21B","5.33B","5.37B","5.26B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.15B","1.59B","1.25B","1.45B","1.13B"]
["Miscellaneous Current Assets","839M","1.59B","1.25B","1.45B","771M"]
["Total Current Assets","16.06B","16.19B","16.58B","15.36B","15.13B"]
[null,42886,42978,43069,43159,43251,"5-qtr trend"]
["Net Property, Plant & Equipment","3.99B","4.09B","4.12B","4.3B","4.45B"]
["Property, Plant & Equipment - Gross","7.96B","-","-","-","8.89B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","3.97B","-","-","-","4.44B"]
["Total Investments and Advances","10M","10M","10M","11M","11M"]
["Other Long-Term Investments","10M","10M","10M","11M","11M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","422M","422M","421M","421M","439M"]
["Net Goodwill","139M","139M","139M","139M","154M"]
["Net Other Intangibles","283M","283M","282M","282M","285M"]
["Other Assets","2.78B","2.94B","2.93B","2.47B","2.5B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","23.26B","23.65B","24.06B","22.55B","22.54B"]
["Assets - Total - Growth","-",1.67E-2,1.7299999999999999E-2,-6.25E-2,-6.9999999999999999E-4]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42886,42978,43069,43159,43251,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","331M","342M","1.24B","17M","342M"]
["Short Term Debt","325M","335M","1.23B","11M","336M"]
["Current Portion of Long Term Debt","6M","7M","10M","6M","6M"]
["Accounts Payable","2.05B","2.12B","2.14B","1.96B","2.28B"]
["Accounts Payable Growth","-",3.32E-2,1.18E-2,-8.4099999999999994E-2,0.16220000000000001]
["Income Tax Payable","84M","97M","92M","78M","150M"]
["Other Current Liabilities","3.01B","3.5B","3.28B","3.73B","3.27B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","1.44B","1.99B","1.91B","2.16B","1.63B"]
["Total Current Liabilities","5.47B","6.06B","6.75B","5.78B","6.04B"]
["Long-Term Debt","3.47B","3.47B","3.47B","3.47B","3.47B"]
["Long-Term Debt excl. Capitalized Leases","3.47B","3.47B","3.47B","3.47B","3.47B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","107M","-","-","-","70M"]
["Deferred Taxes","-","-","-","-","-"]
["Deferred Taxes - Credit","-","-","-","-","-"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","1.8B","2.13B","2.08B","3.52B","3.15B"]
["Other Liabilities (excl. Deferred Income)","1.8B","2.13B","2.08B","3.52B","3.15B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","10.85B","11.65B","12.3B","12.77B","12.72B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.46660000000000001,0.49280000000000002,0.51119999999999999,0.56620000000000004,0.56459999999999999]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","12.41B","11.99B","11.76B","9.78B","9.81B"]
["Common Stock Par/Carry Value","3M","3M","3M","3M","3M"]
["Retained Earnings","3.98B","3.76B","3.3B","1.08B","3.52B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(191M)","(169M)","(177M)","(102M)","(173M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.53339999999999999,0.50719999999999998,0.48880000000000001,0.43380000000000002,0.43540000000000001]
["Total Shareholders' Equity","12.41B","11.99B","11.76B","9.78B","9.81B"]
["Total Shareholders' Equity / Total Assets",0.53339999999999999,0.50719999999999998,0.48880000000000001,0.43380000000000002,0.43540000000000001]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","12.41B","11.99B","11.76B","9.78B","9.81B"]
["Liabilities & Shareholders' Equity","23.26B","23.65B","24.06B","22.55B","22.54B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:09 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"NKE Cash Qtr","index":229,"n_rows":381,"n_cols":7,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Nike Inc. Cl B"]
["NYSE: NKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Nike Inc. Cl B"]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["NKE"]
["/quotes/zigman/235840/composite"]
[]
["$"]
[]
[82.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 180,021"]
[]
["Real time quotes"]
[]
["/quotes/zigman/235840/composite"]
[]
["Today's close"]
[]
[81.2]
[]
[82.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[81.25]
[]
[82.25]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[50.35]
[]
[83.68]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Nike Inc. Cl B"]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42886,42978,43069,43159,43251,"5-qtr trend"]
["Net Income before Extraordinaries","1.01B","950M","767M","(921M)","1.14B"]
["Net Income Growth","-",-5.7500000000000002E-2,-0.19259999999999999,-2.2008000000000001,2.2345000000000002]
["Depreciation, Depletion & Amortization","185M","179M","187M","185M","196M"]
["Depreciation and Depletion","185M","179M","187M","185M","196M"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(74M)","(59M)","(24M)","647M","83M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","29M","37M","9M","5M","95M"]
["Funds from Operations","1.15B","1.11B","939M","(84M)","1.51B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(259M)","(532M)","384M","871M","759M"]
["Receivables","120M","(101M)","244M","(140M)","184M"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","(305M)","(335M)","287M","1.01B","585M"]
["Net Operating Cash Flow","889M","575M","1.32B","787M","2.27B"]
["Net Operating Cash Flow Growth","-",-0.35320000000000001,1.3008999999999999,-0.40510000000000002,1.8844000000000001]
["Net Operating Cash Flow / Sales",0.10249999999999999,6.3399999999999998E-2,0.15490000000000001,8.77E-2,0.2321]
[]
["Investing Activities"]
[]
[null,42886,42978,43069,43159,43251,"5-qtr trend"]
["Capital Expenditures","(329M)","(270M)","(228M)","(230M)","(300M)"]
["Capital Expenditures (Fixed Assets)","(329M)","(270M)","(228M)","(230M)","(300M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",0.17929999999999999,0.15559999999999999,-8.8000000000000005E-3,-0.30430000000000001]
["Capital Expenditures / Sales",-3.7900000000000003E-2,-2.98E-2,-2.6700000000000002E-2,-2.5600000000000001E-2,-3.0700000000000002E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-","-","-","(1M)","3M"]
["Purchase/Sale of Investments","(191M)","258M","13M","983M","72M"]
["Purchase of Investments","(1.9B)","(1.66B)","(1.34B)","(642M)","(1.14B)"]
["Sale/Maturity of Investments","1.71B","1.92B","1.35B","1.63B","1.21B"]
["Other Uses","-","-","-","-","(25M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(520M)","(12M)","(214M)","752M","(250M)"]
["Net Investing Cash Flow Growth","-",0.97689999999999999,-16.833300000000001,4.5140000000000002,-1.3324]
["Net Investing Cash Flow / Sales",-5.9900000000000002E-2,-1.2999999999999999E-3,-2.5100000000000001E-2,8.3799999999999999E-2,-2.5600000000000001E-2]
[]
["Financing Activities"]
[]
[null,42886,42978,43069,43159,43251,"5-qtr trend"]
["Cash Dividends Paid - Total","(299M)","(300M)","(295M)","(325M)","(323M)"]
["Common Dividends","(299M)","(300M)","(295M)","(325M)","(323M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(644M)","(646M)","(810M)","(684M)","(1.38B)"]
["Repurchase of Common & Preferred Stk.","(794M)","(804M)","(972M)","(918M)","(1.56B)"]
["Sale of Common & Preferred Stock","150M","158M","162M","234M","179M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","150M","158M","162M","234M","179M"]
["Issuance/Reduction of Debt, Net","299M","2M","888M","(1.22B)","318M"]
["Change in Current Debt","303M","9M","895M","(1.22B)","327M"]
["Change in Long-Term Debt","(4M)","(7M)","(7M)","(6M)","(9M)"]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt","(4M)","(7M)","(7M)","(6M)","(9M)"]
["Other Funds","52M","(54M)","1M","(1M)","(1M)"]
["Other Uses","-","(54M)","1M","(1M)","(1M)"]
["Other Sources","52M","-","-","-","-"]
["Net Financing Cash Flow","(592M)","(998M)","(216M)","(2.23B)","(1.39B)"]
["Net Financing Cash Flow Growth","-",-0.68579999999999997,0.78359999999999996,-9.3425999999999991,0.37909999999999999]
["Net Financing Cash Flow / Sales",-6.8199999999999997E-2,-0.1101,-2.53E-2,-0.24890000000000001,-0.14180000000000001]
["Exchange Rate Effect","10M","40M","(2M)","53M","(46M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(213M)","(395M)","891M","(642M)","587M"]
["Free Cash Flow","560M","305M","1.1B","557M","1.97B"]
["Free Cash Flow Growth","-",-0.45540000000000003,2.5901999999999998,-0.49130000000000001,2.5367999999999999]
["Free Cash Flow Yield","-","-","-","-",2.2499999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:09 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PFE Income St","index":230,"n_rows":362,"n_cols":7,"rows_kept":362,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pfizer Inc."]
["NYSE: PFE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pfizer Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PFE"]
["/quotes/zigman/238207/composite"]
[]
["$"]
[]
[41.52]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1.33m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238207/composite"]
[]
["Today's close"]
[]
[41.5]
[]
[41.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[41.09]
[]
[41.58]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[33.200000000000003]
[]
[42.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Pfizer Inc."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","51.58B","49.61B","48.85B","52.82B","52.55B"]
["Sales Growth","-",-3.8399999999999997E-2,-1.52E-2,8.1299999999999997E-2,-5.3E-3]
["Cost of Goods Sold (COGS) incl. D&A","13.95B","13.31B","13.16B","15.95B","15.79B"]
["COGS excluding D&A","7.54B","7.77B","8B","10.2B","9.52B"]
["Depreciation & Amortization Expense","6.41B","5.54B","5.16B","5.76B","6.27B"]
["Depreciation","1.61B","1.5B","1.43B","1.7B","1.51B"]
["Amortization of Intangibles","4.8B","4.04B","3.73B","4.06B","4.76B"]
["COGS Growth","-",-4.6199999999999998E-2,-1.15E-2,0.21260000000000001,-1.03E-2]
["Gross Income","37.63B","36.3B","35.69B","36.87B","36.76B"]
["Gross Income Growth","-",-3.5499999999999997E-2,-1.66E-2,3.2899999999999999E-2,-3.0999999999999999E-3]
["Gross Profit Margin","-","-","-","-",0.69950000000000001,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","20.74B","22.27B","22.4B","22.6B","22.33B"]
["Research & Development","6.55B","8.31B","7.67B","7.84B","7.62B"]
["Other SG&A","14.19B","13.96B","14.73B","14.76B","14.71B"]
["SGA Growth","-",7.3499999999999996E-2,5.8999999999999999E-3,8.8000000000000005E-3,-1.17E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","803M","2.09B","3.97B","6.65B","2.6B"]
["EBIT after Unusual Expense","16.09B","11.94B","(3.97B)","7.62B","11.83B"]
["Non Operating Income/Expense","642M","1.24B","321M","1.45B","1.36B"]
["Non-Operating Interest Income","403M","425M","471M","470M","391M"]
["Equity in Affiliates (Pretax)","-","-","45M","-","-"]
["Interest Expense","1.41B","1.36B","1.2B","1.19B","1.27B"]
["Interest Expense Growth","-",-3.8199999999999998E-2,-0.11840000000000001,-1.0800000000000001E-2,7.0800000000000002E-2]
["Gross Interest Expense","1.45B","1.4B","1.23B","1.25B","1.34B"]
["Interest Capitalized","32M","41M","32M","61M","72M"]
["Pretax Income","15.72B","12.24B","8.97B","8.35B","12.31B"]
["Pretax Income Growth","-",-0.22120000000000001,-0.2676,-6.8500000000000005E-2,0.47349999999999998]
["Pretax Margin","-","-","-","-",0.23419999999999999,"NA"]
["Income Tax","4.31B","3.12B","1.99B","1.12B","(9.05B)"]
["Income Tax - Current Domestic","36M","480M","59M","290M","14.45B"]
["Income Tax - Current Foreign","2.54B","2.32B","1.95B","1.53B","2.71B"]
["Income Tax - Deferred Domestic","2.09B","469M","264M","(525M)","(26.23B)"]
["Income Tax - Deferred Foreign","(365M)","(149M)","(284M)","(175M)","28M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","11.41B","9.12B","6.98B","7.23B","21.35B"]
["Minority Interest Expense","30M","32M","26M","31M","47M"]
["Net Income","11.38B","9.09B","6.95B","7.2B","21.31B"]
["Net Income Growth","-",-0.20150000000000001,-0.23530000000000001,3.5799999999999998E-2,1.96]
["Net Margin Growth","-","-","-","-",0.40550000000000003,"NA"]
["Extraordinaries & Discontinued Operations","10.62B","48M","11M","17M","2M"]
["Extra Items & Gain/Loss Sale Of Assets","10.35B","55M","(6M)","-","3M"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","269M","(7M)","17M","17M","(1M)"]
["Net Income After Extraordinaries","22B","9.14B","6.96B","7.22B","21.31B"]
["Preferred Dividends","2M","1M","1M","1M","1M"]
["Net Income Available to Common","11.65B","9.08B","6.97B","7.21B","21.3B"]
["EPS (Basic)",1.71,1.43,1.1299999999999999,1.18,3.57]
["EPS (Basic) Growth","-",-0.16309999999999999,-0.2117,4.6300000000000001E-2,2.0242]
["Basic Shares Outstanding","6.81B","6.35B","6.18B","6.09B","5.97B"]
["EPS (Diluted)",1.69,1.41,1.1100000000000001,1.17,3.52]
["EPS (Diluted) Growth","-",-0.16320000000000001,-0.21240000000000001,5.0900000000000001E-2,2.0057999999999998]
["Diluted Shares Outstanding","6.9B","6.42B","6.26B","6.16B","6.06B"]
["EBITDA","23.3B","19.57B","18.45B","20.03B","20.69B"]
["EBITDA Growth","-",-0.16020000000000001,-5.6899999999999999E-2,8.5500000000000007E-2,3.3099999999999997E-2]
["EBITDA Margin","-","-","-","-",0.39379999999999998,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:09 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PFE Balance Sheet","index":231,"n_rows":400,"n_cols":7,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pfizer Inc."]
["NYSE: PFE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pfizer Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PFE"]
["/quotes/zigman/238207/composite"]
[]
["$"]
[]
[41.52]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1.33m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238207/composite"]
[]
["Today's close"]
[]
[41.5]
[]
[41.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[41.09]
[]
[41.58]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[33.200000000000003]
[]
[42.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Pfizer Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","32.41B","36.12B","23.29B","17.85B","19.99B"]
["Cash Only","2.18B","3.34B","3.64B","2.6B","1.34B"]
["Short-Term Investments","30.23B","32.78B","19.65B","15.26B","18.65B"]
["Cash & Short Term Investments Growth","-",0.11459999999999999,-0.35520000000000002,-0.2336,0.12]
["Cash & ST Investments / Total Assets",0.1883,0.21340000000000001,0.1391,0.104,0.1164]
["Total Accounts Receivable","9.36B","8.67B","8.18B","8.23B","8.22B"]
["Accounts Receivables, Net","9.36B","8.67B","8.18B","8.23B","8.22B"]
["Accounts Receivables, Gross","9.84B","9.08B","8.56B","8.83B","8.81B"]
["Bad Debt/Doubtful Accounts","(478M)","(412M)","(384M)","(609M)","(584M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-7.3499999999999996E-2,-5.6899999999999999E-2,6.0000000000000001E-3,-5.0000000000000001E-4]
["Accounts Receivable Turnover",5.51,5.72,5.97,6.42,6.39]
["Inventories","6.17B","5.66B","7.51B","6.78B","7.58B"]
["Finished Goods","2.22B","1.91B","2.71B","2.29B","2.88B"]
["Work in Progress","3.45B","3.25B","3.93B","3.7B","3.91B"]
["Raw Materials","505M","510M","867M","793M","788M"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","8.31B","7.25B","4.83B","6.09B","5.35B"]
["Miscellaneous Current Assets","8.31B","7.25B","4.83B","6.09B","5.35B"]
["Total Current Assets","56.24B","57.7B","43.8B","38.95B","41.14B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","12.4B","11.76B","13.77B","13.32B","13.87B"]
["Property, Plant & Equipment - Gross","25.68B","24.99B","27.27B","28.13B","30.04B"]
["Buildings","10.06B","9.36B","9.6B","9.81B","10.25B"]
["Land & Improvements","557M","529M","588M","530M","540M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","3.91B","4.16B","4.35B","4.41B","4.66B"]
["Accumulated Depreciation","13.28B","13.23B","13.5B","14.81B","16.17B"]
["Total Investments and Advances","16.41B","17.52B","16B","7.12B","7.02B"]
["Other Long-Term Investments","15.01B","16.12B","15.22B","6.85B","7.02B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","81.9B","77.24B","88.6B","107.1B","104.69B"]
["Net Goodwill","42.52B","42.07B","48.24B","54.45B","55.95B"]
["Net Other Intangibles","39.39B","35.17B","40.36B","52.65B","48.74B"]
["Other Assets","3.6B","3.51B","3.42B","3.32B","3.23B"]
["Tangible Other Assets","3.28B","3B","2.85B","3.02B","2.77B"]
["Total Assets","172.1B","169.27B","167.38B","171.62B","171.8B"]
["Assets - Total - Growth","-",-1.6400000000000001E-2,-1.12E-2,2.53E-2,1.1000000000000001E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","6.03B","5.14B","10.16B","10.69B","9.95B"]
["Short Term Debt","3.97B","2.13B","6.44B","6.46B","6.41B"]
["Current Portion of Long Term Debt","2.06B","3.01B","3.72B","4.23B","3.55B"]
["Accounts Payable","3.23B","3.44B","3.62B","4.54B","4.66B"]
["Accounts Payable Growth","-",6.3700000000000007E-2,5.2299999999999999E-2,0.253,2.6499999999999999E-2]
["Income Tax Payable","730M","574M","418M","437M","477M"]
["Other Current Liabilities","13.38B","12.48B","15.2B","15.45B","15.34B"]
["Dividends Payable","1.66B","1.71B","1.85B","1.94B","2.03B"]
["Accrued Payroll","1.79B","1.58B","2.36B","2.49B","2.2B"]
["Miscellaneous Current Liabilities","9.92B","9.19B","10.99B","11.02B","11.12B"]
["Total Current Liabilities","23.37B","21.63B","29.4B","31.12B","30.43B"]
["Long-Term Debt","30.46B","31.54B","28.74B","31.4B","33.54B"]
["Long-Term Debt excl. Capitalized Leases","30.46B","31.54B","28.74B","31.4B","33.54B"]
["Non-Convertible Debt","30.46B","31.54B","28.74B","31.4B","33.54B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","11.3B","14.62B","12.11B","12.17B","26.13B"]
["Deferred Taxes","24.04B","23.44B","25.08B","28.94B","2.05B"]
["Deferred Taxes - Credit","25.59B","24.98B","26.88B","30.75B","3.9B"]
["Deferred Taxes - Debit","1.55B","1.54B","1.79B","1.81B","1.86B"]
["Other Liabilities","4.77B","4.88B","5.26B","6.34B","6.15B"]
["Other Liabilities (excl. Deferred Income)","4.77B","4.88B","5.26B","6.34B","6.15B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","95.48B","97.65B","102.38B","111.78B","100.14B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.55479999999999996,0.57689999999999997,0.61170000000000002,0.65129999999999999,0.58289999999999997]
["Preferred Stock (Carrying Value)","33M","29M","26M","24M","21M"]
["Redeemable Preferred Stock","33M","29M","26M","24M","21M"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","76.27B","71.27B","64.69B","59.52B","71.29B"]
["Common Stock Par/Carry Value","453M","455M","459M","461M","464M"]
["Retained Earnings","69.73B","72.18B","71.99B","71.77B","85.29B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(590M)","(2.69B)","(5.86B)","(6.66B)","(5.18B)"]
["Unrealized Gain/Loss Marketable Securities","229M","(223M)","(227M)","(131M)","401M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(67.92B)","(73.02B)","(79.25B)","(84.36B)","(89.43B)"]
["Common Equity / Total Assets",0.44319999999999998,0.42099999999999999,0.38650000000000001,0.3468,0.41489999999999999]
["Total Shareholders' Equity","76.31B","71.3B","64.72B","59.54B","71.31B"]
["Total Shareholders' Equity / Total Assets",0.44340000000000002,0.42120000000000002,0.38669999999999999,0.34699999999999998,0.41510000000000002]
["Accumulated Minority Interest","313M","321M","278M","296M","348M"]
["Total Equity","76.62B","71.62B","65B","59.84B","71.66B"]
["Liabilities & Shareholders' Equity","172.1B","169.27B","167.38B","171.62B","171.8B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:09 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PFE Cash Flow","index":232,"n_rows":371,"n_cols":7,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pfizer Inc."]
["NYSE: PFE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pfizer Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PFE"]
["/quotes/zigman/238207/composite"]
[]
["$"]
[]
[41.52]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1.33m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238207/composite"]
[]
["Today's close"]
[]
[41.5]
[]
[41.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[41.09]
[]
[41.58]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[33.200000000000003]
[]
[42.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Pfizer Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","22.07B","9.17B","6.99B","7.25B","21.36B"]
["Net Income Growth","-",-0.58460000000000001,-0.23799999999999999,3.7199999999999997E-2,1.9471000000000001]
["Depreciation, Depletion & Amortization","6.41B","5.54B","5.16B","5.76B","6.27B"]
["Depreciation and Depletion","1.61B","1.5B","1.43B","1.7B","1.51B"]
["Amortization of Intangible Assets","4.8B","4.04B","3.73B","4.06B","4.76B"]
["Deferred Taxes & Investment Tax Credit","1.7B","317M","(20M)","(700M)","(2.41B)"]
["Deferred Taxes","1.7B","317M","(20M)","(700M)","(2.41B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(9.03B)","489M","1.82B","3.51B","(10.04B)"]
["Funds from Operations","21.16B","15.51B","13.94B","15.82B","15.17B"]
["Extraordinaries","-","(51M)","6M","-","-"]
["Changes in Working Capital","(3.39B)","1.42B","741M","85M","1.3B"]
["Receivables","940M","148M","21M","(134M)","259M"]
["Accounts Payable","382M","297M","254M","871M","46M"]
["Other Assets/Liabilities","(4.18B)","803M","665M","(1.02B)","1.35B"]
["Net Operating Cash Flow","17.77B","16.88B","14.69B","15.9B","16.47B"]
["Net Operating Cash Flow Growth","-",-4.9599999999999998E-2,-0.13,8.2500000000000004E-2,3.5700000000000003E-2]
["Net Operating Cash Flow / Sales",0.34439999999999998,0.34029999999999999,0.30070000000000002,0.30099999999999999,0.31340000000000001]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(1.47B)","(1.58B)","(1.5B)","(2B)","(2.22B)"]
["Capital Expenditures (Fixed Assets)","(1.21B)","(1.2B)","(1.4B)","(1.82B)","(1.96B)"]
["Capital Expenditures (Other Assets)","(259M)","(384M)","(99M)","(176M)","(261M)"]
["Capital Expenditures Growth","-",-8.0500000000000002E-2,5.5E-2,-0.3362,-0.1091]
["Capital Expenditures / Sales",-2.8400000000000002E-2,-3.1899999999999998E-2,-3.0599999999999999E-2,-3.78E-2,-4.2200000000000001E-2]
["Net Assets from Acquisitions","(15M)","(195M)","(16.47B)","(18.37B)","(1B)"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","(9.38B)","(4.22B)","14.64B","12.5B","(2.17B)"]
["Purchase of Investments","(58.06B)","(61.67B)","(38.12B)","(28.19B)","(18.13B)"]
["Sale/Maturity of Investments","48.68B","57.45B","52.76B","40.69B","15.96B"]
["Other Uses","-","-","-","-","-"]
["Other Sources","231M","347M","344M","52M","650M"]
["Net Investing Cash Flow","(10.63B)","(5.65B)","(2.98B)","(7.81B)","(4.74B)"]
["Net Investing Cash Flow Growth","-",0.46789999999999998,0.47289999999999999,-1.6211,0.39300000000000002]
["Net Investing Cash Flow / Sales",-0.20599999999999999,-0.114,-6.0999999999999999E-2,-0.1479,-9.0200000000000002E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(6.58B)","(6.61B)","(6.94B)","(7.32B)","(7.66B)"]
["Common Dividends","(6.58B)","(6.61B)","(6.94B)","(7.32B)","(7.66B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(14.54B)","(4B)","(4.9B)","(3.98B)","(4.14B)"]
["Repurchase of Common & Preferred Stk.","(16.29B)","(5B)","(6.16B)","(5B)","(5B)"]
["Sale of Common & Preferred Stock","1.75B","1B","1.26B","1.02B","862M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","1.75B","1B","1.26B","1.02B","862M"]
["Issuance/Reduction of Debt, Net","6.04B","549M","1.32B","2.57B","(1.01B)"]
["Change in Current Debt","3.56B","(1.84B)","4.31B","(714M)","(125M)"]
["Change in Long-Term Debt","2.47B","2.39B","(2.99B)","3.29B","(880M)"]
["Issuance of Long-Term Debt","6.62B","4.49B","-","10.98B","5.27B"]
["Reduction in Long-Term Debt","(4.15B)","(2.1B)","(2.99B)","(7.69B)","(6.15B)"]
["Other Funds","109M","72M","109M","(196M)","(233M)"]
["Other Uses","-","-","-","(196M)","(233M)"]
["Other Sources","109M","72M","109M","-","-"]
["Net Financing Cash Flow","(14.98B)","(9.99B)","(10.41B)","(8.92B)","(13.04B)"]
["Net Financing Cash Flow Growth","-",0.3332,-4.24E-2,0.14299999999999999,-0.4612]
["Net Financing Cash Flow / Sales",-0.2903,-0.20130000000000001,-0.21310000000000001,-0.16889999999999999,-0.24809999999999999]
["Exchange Rate Effect","(63M)","(83M)","(1B)","(215M)","53M"]
["Miscellaneous Funds","-","-","(2M)","-","2M"]
["Net Change in Cash","(7.9B)","1.16B","298M","(1.05B)","(1.25B)"]
["Free Cash Flow","16.56B","15.68B","13.29B","14.08B","14.51B"]
["Free Cash Flow Growth","-",-5.28E-2,-0.1525,5.91E-2,3.0800000000000001E-2]
["Free Cash Flow Yield","-","-","-","-",3.1199999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["4:09 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PFE Summary","index":233,"n_rows":345,"n_cols":4,"rows_kept":345,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.52]
["+0.39(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1741.57]
["+9.22(+0.53%)"]
["Crude Oil"]
[69.92]
["-0.33(-0.47%)"]
["Gold"]
[1205.0999999999999]
["+0.10(+0.01%)"]
["Silver"]
[14.55]
["-0.05(-0.34%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.52%)"]
["Pfizer Inc. (PFE)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["41.52+0.02 (+0.05%)"]
["At close: 3:59PM EDT"]
["41.52 0.00 (0.00%)"]
["After hours: 4:08PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",41.5]
["Open",41.29]
["Bid","41.50 x 28000"]
["Ask","41.51 x 1400"]
["Day's Range","41.09 - 41.58"]
["52 Week Range","33.20 - 42.77"]
["Volume",12970665]
["Avg. Volume",20203796]
["Market Cap","243.395B"]
["Beta",0.96]
["PE Ratio (TTM)",11.09]
["EPS (TTM)",3.74]
["Earnings Date","Oct 29, 2018 - Nov 2, 2018"]
["Forward Dividend & Yield","1.36 (3.28%)"]
["Ex-Dividend Date",43314]
["1y Target Est",41.8]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","243.39B"]
["Enterprise Value 3","271.27B"]
["Trailing P/E ",11.09]
["Forward P/E 1",13.44]
["PEG Ratio (5 yr expected) 1",1.95]
["Price/Sales (ttm)",4.57]
["Price/Book (mrq)",3.49]
["Enterprise Value/Revenue 3",5.09]
["Enterprise Value/EBITDA 6",12.63]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43282]
["Profitability"]
["Profit Margin ",0.42349999999999999]
["Operating Margin (ttm)",0.28720000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",5.7299999999999997E-2]
["Return on Equity (ttm)",0.3508]
["Income Statement"]
["Revenue (ttm)","53.24B"]
["Revenue Per Share (ttm)",8.9700000000000006]
["Quarterly Revenue Growth (yoy)",4.3999999999999997E-2]
["Gross Profit (ttm)","41.96B"]
["EBITDA ","21.47B"]
["Net Income Avi to Common (ttm)","22.55B"]
["Diluted EPS (ttm)",3.74]
["Quarterly Earnings Growth (yoy)",0.26]
["Balance Sheet"]
["Total Cash (mrq)","13.49B"]
["Total Cash Per Share (mrq)",2.2999999999999998]
["Total Debt (mrq)","41.03B"]
["Total Debt/Equity (mrq)",58.51]
["Current Ratio (mrq)",1.1599999999999999]
["Book Value Per Share (mrq)",11.9]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","17.48B"]
["Levered Free Cash Flow (ttm)","14.59B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.96]
["52-Week Change 3",0.222]
["S&P500 52-Week Change 3",0.1714]
["52 Week High 3",42.77]
["52 Week Low 3",33.200000000000003]
["50-Day Moving Average 3",39.99]
["200-Day Moving Average 3",37.07]
["Share Statistics"]
["Avg Vol (3 month) 3","20.2M"]
["Avg Vol (10 day) 3","18.04M"]
["Shares Outstanding 5","5.86B"]
["Float ","5.86B"]
["% Held by Insiders 1",4.0000000000000002E-4]
["% Held by Institutions 1",0.72660000000000002]
["Shares Short (Aug 15, 2018) 4","52.19M"]
["Short Ratio (Aug 15, 2018) 4",2.41]
["Short % of Float (Aug 15, 2018) 4",8.8000000000000005E-3]
["Short % of Shares Outstanding (Aug 15, 2018) 4",8.8999999999999999E-3]
["Shares Short (prior month Jul 13, 2018) 4","57.64M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.36]
["Forward Annual Dividend Yield 4",3.2800000000000003E-2]
["Trailing Annual Dividend Rate 3",1.32]
["Trailing Annual Dividend Yield 3",3.1800000000000002E-2]
["5 Year Average Dividend Yield 4",3.43]
["Payout Ratio 4",0.35289999999999999]
["Dividend Date 3",43347]
["Ex-Dividend Date 4",43314]
["Last Split Factor (new per old) 2",43160]
["Last Split Date 3",36342]
[]
["Market Realist•2 hours ago"]
["How Eli Lilly’s Business Segments Performed in Q2 2018"]
["Eli Lilly and Company (LLY) reports its business revenue under two segments: the Human Pharmaceutical segment and Elanco, the Animal Health segment."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
["CNBC•3 hours ago"]
["One sector is beating tech this quarter, but one technician sees a ceiling"]
["One sector has been tearing up the S&P 500 this quarter, rocketing to new highs, and it's not tech. Health care has been the surprise winner as the third quarter enters the home stretch. The XLV health care XLV ETF has marched 11 percent higher since the beginning of July, putting it on track for its best performance since early 2013."]
[]
["Market Realist•4 hours ago"]
["Analyzing Eli Lilly’s Q2 2018 Revenue Trend"]
["Eli Lilly and Company (LLY) surpassed Wall Street analysts’ estimates in the second quarter, reporting a 9% YoY (year-over-year) rise in revenue to ~$6.4 billion compared to $5.8 billion in the second quarter of 2017."]
[]
["Market Realist•5 hours ago"]
["Eli Lilly’s Valuation on August 30"]
["Eli Lilly and Company (LLY) is a leading pharmaceutical company focused on discovering, developing, manufacturing, and marketing human pharmaceutical and animal healthcare products."]
[]
["Zacks•5 hours ago"]
["Pfizer Discontinues Studies on DMD Candidate Domagrozumab"]
["Pfizer (PFE) terminates two clinical studies evaluating pipeline candidate, domagrozumab, in patients with duchenne muscular dystrophy."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Zacks•6 hours ago"]
["Pharma Stock Roundup: Approval of NVS & ABBV Cancer Drugs, MRK's HIV Drug in Focus"]
["Novartis (NVS) & AbbVie (ABBV) get cancer approvals. Merck (MRK) gets FDA nod for two new HIV medicines."]
[]
["Zacks•7 hours ago"]
["4 Large Cap Pharma Stocks in Focus on Robust Cancer Pipeline"]
["We discuss four pharma giants, which possess the industry's strongest oncology pipeline portfolios."]
[]
["Markit•8 hours ago"]
["See what the IHS Markit Score report has to say about Pfizer Inc."]
["Pfizer Inc NYSE:PFE"]
[]
["Market Realist•23 hours ago"]
["Pfizer’s Quarterly Revenues and Estimates for 2018"]
["Pfizer (PFE) reported revenues of ~$13.5 billion during the second quarter. The company reported 4.0% growth in its YoY (year-over-year) revenues compared to ~$12.9 billion during the second quarter of 2017."]
[]
["Sponsored"]
[]
["Energy Metal News"]
["News That Will Boost Your Investment In Lithium"]
["Lithium continues to be the top choice for investors and analysts alike. Stay focused and on top of the news for this sector by clicking here."]
[]
["Market Realist•yesterday"]
["Pfizer’s Developments in August"]
["Pfizer’s (PFE) Innovative Health business is focused on developing and commercializing medicines, vaccines, and consumer healthcare products. Pfizer’s Established Health business includes legacy brands, generic products, research and development, and its contract manufacturing business. The chart below summarizes a few of Pfizer’s recent developments."]
[]
["Market Realist•yesterday"]
["Pfizer’s Stock Performance in August"]
["Pfizer (PFE) is a research-based biopharmaceutical company that operates two business segments—Innovative Health and Essential Health. The chart below compares the changes in analysts’ recommendations for Pfizer stock since January."]
["MarketWatch•yesterday"]
["Scholar Rock stock tumbles 11% as Pfizer discontinues similar medication"]
["Scholar Rock Holding Corp. (srrk) shares dropped 11% in active Thursday trade after Pfizer Inc. (pfe) announced it plans to stop two ongoing clinical trials for a similar rare-disease drug. \"Although SRRK has not formally announced its strategy in DMD, we see the setting as ideal for lead candidate SRK-015, which could complement the gene therapies that are in development from Sarepta (srpt) Solid Bio (sldb) and Pfizer...Neither SRPT and SLDB have anti-myostatin programs of their own,\" he said, adding that SRK-015 \"should be more selective and provide an improved therapeutic window relative to programs like doma which target mature myostatin.\" Phase 1 safety data for the therapy could be available before the end of the year, providing a catalyst for Scholar Rock shares, according to Nierengarten."]
[]
["Zacks•yesterday"]
["Pfizer (PFE) Up 3.1% Since Last Earnings Report: Can It Continue?"]
["Pfizer (PFE) reported earnings 30 days ago. What's next for the stock? We take a look at earnings estimates for some clues."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Zacks•yesterday"]
["Amgen's Leukemia Drug Blincyto Gets EU Nod for Pediatric Use"]
["Amgen's (AMGN) leukemia drug, Blincyto gets approval in EU for use in pediatric patients aged one year or older."]
[]
["Zacks•yesterday"]
["Should First Trust Capital Strength ETF (FTCS) Be on Your Investing Radar?"]
["Style Box ETF report for FTCS"]
["MarketWatch•yesterday"]
["Pfizer stops developing therapy for the rare disease Duchenne muscular dystrophy"]
["Pfizer Inc. (pfe) is ending ongoing research for a Duchenne muscular dystrophy drug after finding that the evidence \"did not support a significant treatment effect,\" the company said on Thursday. Shares slumped 0.5% premarket, while shares of DMD drugmaker Sarepta Therapeutics Inc. (srpt) rose 0.9%. Pfizer plans to keep reviewing trial data \"to see if there is a place for this medicine in muscular diseases,\" said Seng Cheng, senior vice president and chief scientific officer, Pfizer Rare Disease Research Unit."]
["Business Wire•yesterday"]
["Pfizer Terminates Domagrozumab (PF-06252616) Clinical Studies for the Treatment of Duchenne Muscular Dystrophy"]
["Pfizer Inc. (PFE) announced today that it is terminating two ongoing clinical studies evaluating domagrozumab (PF-06252616) for the treatment of Duchenne muscular dystrophy (DMD): a Phase 2 safety and efficacy study (B5161002) and an open-label extension study (B5161004). The Phase 2 study (B5161002), did not meet its primary efficacy endpoint, which was to demonstrate a difference in the mean change from baseline in 4 Stair Climb (in seconds) following one year of treatment with domagrozumab as compared to placebo in patients with DMD. Pfizer will continue to review the data to better understand any insights they may provide, and will share results with the scientific and patient community."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Zacks•2 days ago"]
["Pfizer (PFE) Stock Sinks As Market Gains: What You Should Know"]
["Pfizer (PFE) closed the most recent trading day at $41.51, moving -0.06% from the previous trading session."]
[]
["Market Realist•2 days ago"]
["EC Approves Amgen’s Blincyto for Pediatric Patients"]
["On August 29, Amgen (AMGN) announced that the EC (European Commission) approved Blincyto as a monotherapy for pediatric patients with Philadelphia chromosome-negative CD19 positive refractory. This drug was also approved for the treatment of relapsed B-Cell precursor acute lymphoblastic leukemia. This approval was based on Study ’205."]
[]
["Zacks•2 days ago"]
["Pfizer Stock Up This Year So Far: What's Going in its Favor?"]
["Pfizer's (PFE) stock is on an upward trajectory this year. Let us have a look at the reasons for the same."]
["Investopedia•3 days ago"]
["3 ETFs for Johnson & Johnson's Healthy Breakout"]
["Johnson & Johnson (NYSE: JNJ), one of the world's largest healthcare companies, has underperformed the broader market in 2018. The company's stock is down 3.66% year to date (YTD), while the Standard and Poor's 500 index (S&P 500) is up roughly 7%. David Katz, chief investment officer at Matrix Asset Advisors, told Reuters, \"We are much more upbeat about Johnson & Johnson today than we were six months ago."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•3 days ago"]
["Why Ionis Pharmaceuticals Stock Is Plummeting Today"]
["Ionis Pharmaceuticals (IONS) stock fell by around 15.3% in the morning trading session and reached ~$45.48 today. Yesterday, the company and its affiliate, Akcea Therapeutics (AKCA), received a complete response letter (or CRL) from the FDA for its new drug application of WAYLIVRA (volanesoren) for the familial chylomicronemia syndrome (or FCS) indication. Ionis Pharmaceuticals has not disclosed the reason for this CRL in its press release."]
[]
["Zacks•3 days ago"]
["Pfizer's Tafamidis Fails to Impress in Cardiomyopathy Study"]
["Pfizer's (PFE) tafamidis significantly reduces rate of mortality and cardiovascular-related hospitalization in patients with transthyretin amyloid cardiomyopathy. However, it fails to impress investors. Stock dips."]
[]
["Motley Fool•3 days ago"]
["6 Things Alnylam Investors Need to Know About Pfizer's Next Blockbuster Drug"]
["A successful launch for Alnylam's first drug is far from guaranteed."]
[]
["MarketWatch•3 days ago"]
["Pfizer stock drops 2% as positive rare-disease drug results won’t stop competitors"]
["Results for a potential billion-dollar drug were encouraging, but left plenty of openings for competitors."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["MRK",68.569999999999993,0.03,4.0000000000000002E-4]
["Merck & Company, Inc. (new)"]
["JNJ",134.59,-0.36,-2.7000000000000001E-3]
["Johnson & Johnson"]
["JPM",114.51,-0.68,-5.8999999999999999E-3]
["JP Morgan Chase & Co."]
["INTC",48.43,0.19,3.8999999999999998E-3]
["Intel Corporation"]
["GE",12.93,0.16,1.2500000000000001E-2]
["General Electric Company"]
["Recommendation Rating"]
[]
[2.8]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (20)"]
[]
["Current 41.52"]
["Average 41.80"]
["Low 34.00"]
["High 48.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"PFE Mktw Sum","index":234,"n_rows":1049,"n_cols":5,"rows_kept":1049,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pfizer Inc."]
["NYSE: PFE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pfizer Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PFE"]
["/quotes/zigman/238207/composite"]
[]
["$"]
[]
[41.52]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1.35m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238207/composite"]
[]
["Today's close"]
[]
[41.5]
[]
[41.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[41.09]
[]
[41.58]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[33.200000000000003]
[]
[42.77]
[]
[]
[]
["Company Description"]
[]
["Pfizer Inc. engages in the discovery, development, and manufacture of healthcare products specializes in medicines, vaccine, and consumer healthcare. It operates through the Pfizer Innovative Health (IH) and Pfizer Essential Health (EH) segments. The IH segment focuses on the development and commerc..."]
[]
["Pfizer Inc. engages in the discovery, development, and manufacture of healthcare products specializes in medicines, vaccine, and consumer healthcare. It operates through the Pfizer Innovative Health (IH) and Pfizer Essential Health (EH) segments. The IH segment focuses on the development and commercializing medicines and vaccines for internal medicine, oncology, inflammation and immunology, rate disease, and consumer healthcare. The EH segment is involved in development and supply of branded generics, generic sterile injectable products, biosimilars, and select branded products including anti-infectives. The company was founded by Charles Pfizer Sr. and Charles Erhart in 1849 and is headquartered in New York, NY."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[11.8]
[]
["P/E Ratio (with extraordinary items)"]
[]
[10.96]
[]
["P/E Ratio (without extraordinary items)"]
[]
[10.3]
[]
["Price to Sales Ratio"]
[]
[4.18]
[]
["Price to Book Ratio"]
[]
[3.04]
[]
["Price to Cash Flow Ratio"]
[]
[13.32]
[]
["Enterprise Value to EBITDA"]
[]
[13.15]
[]
["Enterprise Value to Sales"]
[]
[5.1100000000000003]
[]
["Total Debt to Enterprise Value"]
[]
[0.18]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[582550]
[]
["Income Per Employee"]
[]
[236208]
[]
["Receivables Turnover"]
[]
[6.39]
[]
["Total Asset Turnover"]
[]
[0.31]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.35]
[]
["Quick Ratio"]
[]
[1.1000000000000001]
[]
["Cash Ratio"]
[]
[0.66]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[69.95]
[]
["Operating Margin"]
[]
[27.45]
[]
["Pretax Margin"]
[]
[23.42]
[]
["Net Margin"]
[]
[40.549999999999997]
[]
["Return on Assets"]
[]
[12.41]
[]
["Return on Equity"]
[]
[32.57]
[]
["Return on Total Capital"]
[]
[19.690000000000001]
[]
["Return on Invested Capital"]
[]
[21.76]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[61.01]
[]
["Total Debt to Total Capital"]
[]
[37.880000000000003]
[]
["Total Debt to Total Assets"]
[]
[25.32]
[]
["Long-Term Debt to Equity"]
[]
[47.05]
[]
["Long-Term Debt to Total Capital"]
[]
[29.21]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Ian C. Read",62,1978,"Chairman & Chief Executive Officer"]
["Dr. Albert Bourla",57,1993,"Chief Operating Officer & Director"]
["Mr. Frank A. D'Amelio",58,2007,"Chief Financial Officer & EVP-Business Operations"]
["Dr. Freda C. Lewis-Hall",61,2009,"Chief Medical Officer & Executive Vice President"]
["Mr. Andy Schmeltz","-","-","President-US Oncology Business Unit"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43325,"Laurie J. Olson",10214,"  Disposition at $41 per share. ",418774]
[null,"Executive Vice President"]
[43315,"Alexander Roderick MacKenzie",12442,"  Disposition at $39.5 per share. ",491459]
[null,"Executive Vice President"]
[43315,"Alexander Roderick MacKenzie",6400,"  Disposition at $39.51 per share. ",252864]
[null,"Executive Vice President"]
[43315,"Alexander Roderick MacKenzie",4500,"  Disposition at $39.53 per share. ",177885]
[null,"Executive Vice President"]
[43315,"Alexander Roderick MacKenzie",2100,"  Disposition at $39.55 per share. ",83055]
[null,"Executive Vice President"]
[43315,"Alexander Roderick MacKenzie",100,"  Disposition at $39.52 per share. ",3952]
[null,"Executive Vice President"]
[43315,"Alexander Roderick MacKenzie",100,"  Disposition at $39.56 per share. ",3956]
[null,"Executive Vice President"]
[43313,"Frank A. D'Amelio",150484,"  Disposition at $40 per share. ",6019360]
[null,"Executive Vice President"]
[43313,"Loretta V. Cangialosi",18514,"  Disposition at $40.16 per share. ",743522]
[null,"Sr. Vice President, Controller"]
[43313,"Loretta V. Cangialosi",8300,"  Disposition at $40.17 per share. ",333411]
[null,"Sr. Vice President, Controller"]
[43313,"Michael Goettler",10958,"  Disposition at $39.69 per share. ",434923]
[null,"Group President"]
[43313,"Michael Goettler",3340,"  Disposition at $39.71 per share. ",132631]
[null,"Group President"]
[43313,"Michael Goettler",3300,"  Disposition at $39.7 per share. ",131010]
[null,"Group President"]
[43313,"Michael Goettler",1600,"  Disposition at $39.72 per share. ",63552]
[null,"Group President"]
[43313,"Kirsten Lund Jurgensen",15542,"  Disposition at $40.04 per share. ",622301]
[null,"Executive Vice President"]
[43313,"Kirsten Lund Jurgensen",5400,"  Disposition at $40.05 per share. ",216270]
[null,"Executive Vice President"]
[43301,"Sally Susman",7501,"  Disposition at $37.25 per share. ",279412]
[null,"Executive Vice President"]
[43301,"Sally Susman",4792,"  Disposition at $37.22 per share. ",178358]
[null,"Executive Vice President"]
[43301,"Sally Susman",4450,"  Disposition at $37.2 per share. ",165540]
[null,"Executive Vice President"]
[43301,"Sally Susman",3885,"  Disposition at $37.21 per share. ",144560]
[null,"Executive Vice President"]
[43301,"Sally Susman",3756,"  Disposition at $37.17 per share. ",139610]
[null,"Executive Vice President"]
[43301,"Sally Susman",2780,"  Disposition at $37.26 per share. ",103582]
[null,"Executive Vice President"]
[43301,"Sally Susman",2408,"  Disposition at $37.16 per share. ",89481]
[null,"Executive Vice President"]
[43301,"Sally Susman",2288,"  Disposition at $37.19 per share. ",85090]
[null,"Executive Vice President"]
[43301,"Sally Susman",1700,"  Disposition at $37.23 per share. ",63291]
[null,"Executive Vice President"]
[43301,"Sally Susman",1565,"  Disposition at $37.18 per share. ",58186]
[null,"Executive Vice President"]
[43301,"Sally Susman",1300,"  Disposition at $37.28 per share. ",48464]
[null,"Executive Vice President"]
[43301,"Sally Susman",1000,"  Disposition at $37.27 per share. ",37270]
[null,"Executive Vice President"]
[43301,"Sally Susman",830,"  Disposition at $37.3 per share. ",30959]
[null,"Executive Vice President"]
[43301,"Sally Susman",700,"  Disposition at $37.24 per share. ",26068]
[null,"Executive Vice President"]
[43301,"Sally Susman",600,"  Disposition at $37.29 per share. ",22374]
[null,"Executive Vice President"]
[43301,"Sally Susman",426,"  Disposition at $37.14 per share. ",15821]
[null,"Executive Vice President"]
[43301,"Sally Susman",300,"  Disposition at $37.13 per share. ",11139]
[null,"Executive Vice President"]
[43301,"Sally Susman",100,"  Disposition at $37.15 per share. ",3715]
[null,"Executive Vice President"]
[43297,"Ian C. Read",72852,"  Disposition at $37.35 per share. ",2721022]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",61325,"  Disposition at $37.34 per share. ",2289875]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",55127,"  Disposition at $37.36 per share. ",2059544]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",46564,"  Disposition at $37.37 per share. ",1740096]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",42558,"  Disposition at $37.4 per share. ",1591669]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",34099,"  Disposition at $37.3 per share. ",1271892]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",32431,"  Disposition at $37.33 per share. ",1210649]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",31033,"  Disposition at $37.39 per share. ",1160323]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",27875,"  Disposition at $37.38 per share. ",1041967]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",24163,"  Disposition at $37.32 per share. ",901763]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",16111,"  Disposition at $37.31 per share. ",601101]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",7700,"  Disposition at $37.41 per share. ",288057]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",5800,"  Disposition at $37.5 per share. ",217500]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",4215,"  Disposition at $37.42 per share. ",157725]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",4000,"  Disposition at $37.47 per share. ",149880]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",3500,"  Disposition at $37.49 per share. ",131215]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",3400,"  Disposition at $37.48 per share. ",127432]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",3300,"  Disposition at $37.43 per share. ",123519]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",3300,"  Disposition at $37.46 per share. ",123618]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",2200,"  Disposition at $37.51 per share. ",82522]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",2100,"  Disposition at $37.45 per share. ",78645]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",1000,"  Disposition at $37.53 per share. ",37530]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",900,"  Disposition at $37.52 per share. ",33768]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",700,"  Disposition at $37.54 per share. ",26278]
[null,"Chairman & CEO; Director"]
[43297,"Ian C. Read",500,"  Disposition at $37.44 per share. ",18720]
[null,"Chairman & CEO; Director"]
[43257,"Laurie J. Olson",15758,"  Disposition at $36.45 per share. ",574379]
[null,"Executive Vice President"]
[43257,"Laurie J. Olson",3242,"  Disposition at $36.46 per share. ",118203]
[null,"Executive Vice President"]
[43255,"W. Don Cornwell",5223,"  Disposition at $36.4 per share. ",190117]
[null,"Director"]
[43221,"Ian C. Read",87828,"  Disposition at $36 per share. ",3161808]
[null,"Chairman & CEO; Director"]
[43221,"Ian C. Read",20543,"  Disposition at $36.01 per share. ",739753]
[null,"Chairman & CEO; Director"]
[43221,"Ian C. Read",14600,"  Disposition at $36.02 per share. ",525892]
[null,"Chairman & CEO; Director"]
[43221,"Ian C. Read",4141,"  Disposition at $36.04 per share. ",149241]
[null,"Chairman & CEO; Director"]
[43221,"Ian C. Read",3700,"  Disposition at $36.03 per share. ",133311]
[null,"Chairman & CEO; Director"]
[43221,"Ian C. Read",1500,"  Disposition at $36.05 per share. ",54075]
[null,"Chairman & CEO; Director"]
[43216,"W. Don Cornwell",5223,"  Award at $36.85 per share. ",192467]
[null,"Director"]
[43172,"Douglas M. Lankler",13900,"  Disposition at $36.94 per share. ",513466]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",5500,"  Disposition at $36.93 per share. ",203115]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",4600,"  Disposition at $36.92 per share. ",169832]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",4413,"  Disposition at $36.85 per share. ",162619]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",4100,"  Disposition at $36.87 per share. ",151167]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",3700,"  Disposition at $36.78 per share. ",136086]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",2575,"  Disposition at $36.86 per share. ",94914]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",2440,"  Disposition at $36.89 per share. ",90011]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",2300,"  Disposition at $36.88 per share. ",84824]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",1800,"  Disposition at $36.9 per share. ",66420]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",1572,"  Disposition at $36.77 per share. ",57802]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",1300,"  Disposition at $36.84 per share. ",47892]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",1000,"  Disposition at $36.8 per share. ",36800]
[null,"Executive Vice President"]
[43172,"Douglas M. Lankler",800,"  Disposition at $36.81 per share. ",29448]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",7000,"  Disposition at $36.55 per share. ",255850]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",3800,"  Disposition at $36.54 per share. ",138852]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",3200,"  Disposition at $36.58 per share. ",117056]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",3100,"  Disposition at $36.53 per share. ",113243]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",2854,"  Disposition at $36.56 per share. ",104342]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",2700,"  Disposition at $36.52 per share. ",98604]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",2200,"  Disposition at $36.6 per share. ",80520]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",1600,"  Disposition at $36.51 per share. ",58416]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",700,"  Disposition at $36.57 per share. ",25599]
[null,"Executive Vice President"]
[43172,"Rady A. Johnson",169,"  Disposition at $36.59 per share. ",6183]
[null,"Executive Vice President"]
["/news/latest/company/us/pfe"]
[]
["MarketWatch News on PFE"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["30 min ago3:39 p.m. Aug. 31, 2018"]
[]
["- Philip van Doorn"]
[]
["Scholar Rock stock tumbles 11% as Pfizer discontinues similar medication"]
[]
["12:47 p.m. Aug. 30, 2018"]
[]
["- Emma Court"]
[]
["Pfizer stops developing therapy for the rare disease Duchenne muscular dystrophy"]
[]
["8:28 a.m. Aug. 30, 2018"]
[]
["- Emma Court"]
[]
["Pfizer's stock falls 0.6% premarket after 2 DMD studies to be terminated"]
[]
["8:02 a.m. Aug. 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["Pfizer to terminate 2 studies of DMD treatment after phase 2 trial missed primary endpoint"]
[]
["8:01 a.m. Aug. 30, 2018"]
[]
["- Tomi Kilgore"]
[]
["Ionis stock drops 13% as FDA fails to approve key drug"]
[]
["7:09 a.m. Aug. 29, 2018"]
[]
["- Emma Court"]
[]
["Pfizer stock drops 2% as positive rare-disease drug results wonâ€™t stop competitors"]
[]
["8:23 a.m. Aug. 28, 2018"]
[]
["- Emma Court"]
[]
["Pfizer rare-disease drug results lift its shares and those of rival"]
[]
["8:38 a.m. Aug. 27, 2018"]
[]
["- Emma Court"]
[]
["Alnylam stock rises 6% on rival treatment's results"]
[]
["8:20 a.m. Aug. 27, 2018"]
[]
["- Emma Court"]
[]
["Pfizer shares lift 0.9% on positive rare-disease drug results"]
[]
["8:20 a.m. Aug. 27, 2018"]
[]
["- Emma Court"]
[]
["Thereâ€™s an EpiPen shortageâ€”and parents fear for their allergic children headed back to school"]
[]
["9:18 a.m. Aug. 25, 2018"]
[]
["- Emma Court"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["Exact Sciences shares jump 11% premarket on news of Pfizer collaboration on Cologuard"]
[]
["7:13 a.m. Aug. 22, 2018"]
[]
["- Ciara Linnane"]
[]
["GlaxoSmithKline unit enjoys positive HIV trial "]
[]
["1:35 p.m. Aug. 15, 2018"]
[]
["- MarketWatch.com"]
[]
["Caterpillar's stock sinks to 10-month low, to pace Dow decliners"]
[]
["10:29 a.m. Aug. 15, 2018"]
[]
["- Tomi Kilgore"]
[]
["Stock-market shift from growth to value â€˜a meaningful bounceâ€™ but not yet a â€˜trend changeâ€™"]
[]
["12:15 p.m. Aug. 4, 2018"]
[]
["- William Watts"]
[]
["Doctor payments increased drug prescribing by 73%, new study finds"]
[]
["8:23 a.m. Aug. 3, 2018"]
[]
["- Emma Court"]
[]
["Big Pharma games the system to make generic drugs more expensive"]
[]
["8:23 a.m. Aug. 3, 2018"]
[]
["- Emma Court"]
[]
["S&P 500, Nasdaq rise, book 4th straight monthly gain "]
[]
["4:43 p.m. July 31, 2018"]
[]
["- Victor Reklaitis"]
[]
["Pfizer to raise R&D spending to bolster pipeline"]
[]
["2:14 p.m. July 31, 2018"]
[]
["- MarketWatch.com"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/pfe"]
[]
["Other News on PFE"]
[]
["Eli Lillyâ€™s Valuation on August 30 "]
[]
["11:02 a.m. Today11:02 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyzing Eli Lillyâ€™s Q2 2018 Revenue Trend "]
[]
["11:02 a.m. Today11:02 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["How Eli Lillyâ€™s Business Segments Performed in Q2 2018 "]
[]
["11:02 a.m. Today11:02 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Sangamo Therapeutics Stock Rose 8% Yesterday "]
[]
["8:09 a.m. Today8:09 a.m. Aug. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["FDA OKs two new HIV treatments from Merck"]
[]
["4:15 p.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Pfizerâ€™s Developments in August "]
[]
["2:06 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Pfizerâ€™s Quarterly Revenues and Estimates for 2018 "]
[]
["2:06 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Pfizerâ€™s Stock Performance in August "]
[]
["2:05 p.m. Aug. 30, 2018"]
[]
["- MarketRealist.com"]
[]
["Over-Extrapolation Of Pfizer Cardiomyopathy Data Creates Buying Opportunity For Eidos"]
[]
["10:00 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Pfizer bails on DMD candidate domagrozumab"]
[]
["8:47 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["3 High-Yield Healthcare Dividend Stocks Still Worth Buying"]
[]
["6:30 a.m. Aug. 30, 2018"]
[]
["- Motley Fool"]
[]
["EC Approves Amgenâ€™s Blincyto for Pediatric Patients "]
[]
["3:25 p.m. Aug. 29, 2018"]
[]
["- MarketRealist.com"]
[]
["Pfizer (PFE) Gets a Hold Rating from Credit Suisse"]
[]
["7:12 p.m. Aug. 28, 2018"]
[]
["- SmarterAnalyst"]
[]
["Pfizer (PFE) Gets a Hold Rating from Goldman Sachs"]
[]
["7:12 p.m. Aug. 28, 2018"]
[]
["- SmarterAnalyst"]
[]
["3 ETFs for Johnson & Johnson's Healthy Breakout"]
[]
["6:40 p.m. Aug. 28, 2018"]
[]
["- Investopedia.com"]
[]
["How Sangamo Therapeutics Is Positioned "]
[]
["5:12 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Pfizer's Tafamidis Will Be Standard Of Care For A Not-So-Rare Disease"]
[]
["2:23 p.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Why Ionis Pharmaceuticals Stock Is Plummeting Today "]
[]
["2:12 p.m. Aug. 28, 2018"]
[]
["- MarketRealist.com"]
[]
["Pfizer Achieves Success In Rare Heart Disease Study"]
[]
["1:34 p.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Pfizer (PFE) Investor Presentation - Slideshow"]
[]
["1:08 p.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Pfizer Inc."]
[]
["235 East 42nd Street"]
[]
["New York, New York 10017-5755"]
[]
["Phone"]
[]
["1 2127332323"]
[]
["Industry"]
[]
["Pharmaceuticals"]
[]
["Sector"]
[]
["Health Care/Life Sciences"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$52.55B"]
[]
["Net Income"]
[]
["$21.31B"]
[]
["Employees"]
[]
[90200]
[]
["Annual Report for PFE"]
[]
["/news/pressrelease/company/us/pfe"]
[]
["Press Releases on PFE"]
[]
["Ocular Inflammation Treatment Market Expected To Be Worth US$ 500 Billion by 2024"]
[]
["8:51 a.m. Today8:51 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Overactive Bladder Treatment Market Expected To Be Worth US$ 4.5 Billion by 2024"]
[]
["8:51 a.m. Today8:51 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Statins Market is Continue To Witness Positive Growth During 2016 â€“ 2022"]
[]
["3:02 a.m. Today3:02 a.m. Aug. 31, 2018"]
[]
["- Heraldkeeper"]
[]
["Pfizer Terminates Domagrozumab (PF-06252616) Clinical Studies for the Treatment of Duchenne Muscular Dystrophy"]
[]
["8:00 a.m. Aug. 30, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Global Gaucher Disease Treatment Market Revenue Status and Outlook (2013-2025)"]
[]
["7:12 a.m. Aug. 30, 2018"]
[]
["- MarketersMedia"]
[]
["Infant Formula Market is estimated to reach a valuation of more than US$ 66 Bn by end of 2027"]
[]
["3:09 a.m. Aug. 30, 2018"]
[]
["- Heraldkeeper"]
[]
["Global Lymphoma Therapeutics Market is anticipated to show growth by 2025"]
[]
["12:54 a.m. Aug. 29, 2018"]
[]
["- Heraldkeeper"]
[]
["Today's Research Reports on Stocks to Watch: Pfizer and Alnylam Pharmaceuticals"]
[]
["8:07 a.m. Aug. 28, 2018"]
[]
["- ACCESSWIRE"]
[]
["Smoking Cessation & Nicotine De-addiction Products Market is further expected to surpass US$ 20,000 Mn by 2025"]
[]
["8:04 a.m. Aug. 28, 2018"]
[]
["- Heraldkeeper"]
[]
["Biosimilar Market is Expected to Exceed US$ 11 Billion By 2021"]
[]
["11:04 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Deformity Market Estimated to Expand at 7.1% during forecast period 2017 to 2023"]
[]
["11:04 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Thyroid Disorder Market Revenue is expected to surpass US$ 2400.8 Mn by 2027"]
[]
["10:54 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Cancer Biomarkers Market Key Manufactures and Opportunity Analysis By 2022"]
[]
["10:03 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Biosimilars Market Key Manufactures and Opportunity Analysis By 2022"]
[]
["10:03 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Rare Inflammatory Disease Treatment Market expanding at a steady CAGR of 4.4% through 2026"]
[]
["9:43 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Amino Acid Metabolism Disorders Treatment Market is Poised to Exhibit A Moderate 6.4% CAGR through 2026"]
[]
["9:21 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Injectable Drug Delivery Market Expected To Be Worth US$ 624.5 Billion By 2022"]
[]
["8:50 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Bleeding Disorders Treatment Market is Expected to Exceed US$ 14.50 Billion By 2022"]
[]
["8:19 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Active Pharmaceutical Ingredients Market Expected To Be Worth US$ 225 Billion by 2024"]
[]
["8:19 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Bronchitis Market Show Sharp Rise in 2018 â€“ 110 Pages Statistics Data With Figures to Understand Bronchitis Industry â€“ 2018-2023"]
[]
["7:01 a.m. Aug. 27, 2018"]
[]
["- Heraldkeeper"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["4:10 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PFE Mkwt Basic","index":235,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"PFE Yahoo Gr","index":236,"n_rows":310,"n_cols":5,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.52]
["+0.39(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1741.46]
["+9.11(+0.53%)"]
["Crude Oil"]
[69.92]
["-0.33(-0.47%)"]
["Gold"]
[1205.3]
["+0.30(+0.02%)"]
["Silver"]
[14.55]
["-0.04(-0.30%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.53%)"]
["Pfizer Inc. (PFE)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["41.52+0.02 (+0.05%)"]
["At close: 3:59PM EDT"]
["41.52 0.00 (0.00%)"]
["After hours: 4:09PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",41.5]
["Open",41.29]
["Bid","41.50 x 28000"]
["Ask","41.51 x 1000"]
["Day's Range","41.09 - 41.58"]
["52 Week Range","33.20 - 42.77"]
["Volume",12970665]
["Avg. Volume",20203796]
["Market Cap","243.395B"]
["Beta",0.96]
["PE Ratio (TTM)",11.09]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.36 (3.28%)"]
["Ex-Dividend Date",43314]
["1y Target Est",41.8]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",14,14,18,18]
["Avg. Estimate",0.75,0.67,2.99,3.09]
["Low Estimate",0.69,0.64,2.94,2.9]
["High Estimate",0.78,0.71,3.05,3.24]
["Year Ago EPS",0.67,0.62,2.65,2.99]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",11,11,15,15]
["Avg. Estimate","13.58B","14.23B","54.19B","55.3B"]
["Low Estimate","13.03B","13.93B","53.33B","54.05B"]
["High Estimate","13.85B","14.55B","54.77B","57.25B"]
["Year Ago Sales","13.17B","13.7B","52.55B","54.19B"]
["Sales Growth (year/est)",3.1E-2,3.9E-2,3.1E-2,0.02]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",0.65,0.56000000000000005,0.75,0.74]
["EPS Actual",0.67,0.62,0.77,0.81]
["Difference",0.02,0.06,0.02,7.0000000000000007E-2]
["Surprise %",3.1E-2,0.107,2.7E-2,9.5000000000000001E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",0.75,0.67,2.99,3.09]
["7 Days Ago",0.75,0.67,2.99,3.09]
["30 Days Ago",0.75,0.68,2.96,3.07]
["60 Days Ago",0.76,0.68,2.95,3.08]
["90 Days Ago",0.76,0.68,2.95,3.07]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A",1]
["Up Last 30 Days",6,1,15,4]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","PFE","Industry","Sector","S&P 500"]
["Current Qtr.",0.11899999999999999,"N/A","N/A",0.47]
["Next Qtr.",8.1000000000000003E-2,"N/A","N/A",0.46]
["Current Year",0.128,"N/A","N/A",0.22]
["Next Year",3.3000000000000002E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",7.0999999999999994E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)",5.5300000000000002E-2,"N/A","N/A","N/A"]
[]
["Market Realist•2 hours ago"]
["How Eli Lilly’s Business Segments Performed in Q2 2018"]
["Eli Lilly and Company (LLY) reports its business revenue under two segments: the Human Pharmaceutical segment and Elanco, the Animal Health segment."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
["CNBC•3 hours ago"]
["One sector is beating tech this quarter, but one technician sees a ceiling"]
["One sector has been tearing up the S&P 500 this quarter, rocketing to new highs, and it's not tech. Health care has been the surprise winner as the third quarter enters the home stretch. The XLV health care XLV ETF has marched 11 percent higher since the beginning of July, putting it on track for its best performance since early 2013."]
[]
["Market Realist•4 hours ago"]
["Analyzing Eli Lilly’s Q2 2018 Revenue Trend"]
["Eli Lilly and Company (LLY) surpassed Wall Street analysts’ estimates in the second quarter, reporting a 9% YoY (year-over-year) rise in revenue to ~$6.4 billion compared to $5.8 billion in the second quarter of 2017."]
[]
["Market Realist•5 hours ago"]
["Eli Lilly’s Valuation on August 30"]
["Eli Lilly and Company (LLY) is a leading pharmaceutical company focused on discovering, developing, manufacturing, and marketing human pharmaceutical and animal healthcare products."]
[]
["Zacks•5 hours ago"]
["Pfizer Discontinues Studies on DMD Candidate Domagrozumab"]
["Pfizer (PFE) terminates two clinical studies evaluating pipeline candidate, domagrozumab, in patients with duchenne muscular dystrophy."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["Zacks•6 hours ago"]
["Pharma Stock Roundup: Approval of NVS & ABBV Cancer Drugs, MRK's HIV Drug in Focus"]
["Novartis (NVS) & AbbVie (ABBV) get cancer approvals. Merck (MRK) gets FDA nod for two new HIV medicines."]
[]
["Zacks•8 hours ago"]
["4 Large Cap Pharma Stocks in Focus on Robust Cancer Pipeline"]
["We discuss four pharma giants, which possess the industry's strongest oncology pipeline portfolios."]
[]
["Markit•8 hours ago"]
["See what the IHS Markit Score report has to say about Pfizer Inc."]
["Pfizer Inc NYSE:PFE"]
[]
["Market Realist•23 hours ago"]
["Pfizer’s Quarterly Revenues and Estimates for 2018"]
["Pfizer (PFE) reported revenues of ~$13.5 billion during the second quarter. The company reported 4.0% growth in its YoY (year-over-year) revenues compared to ~$12.9 billion during the second quarter of 2017."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["Market Realist•yesterday"]
["Pfizer’s Developments in August"]
["Pfizer’s (PFE) Innovative Health business is focused on developing and commercializing medicines, vaccines, and consumer healthcare products. Pfizer’s Established Health business includes legacy brands, generic products, research and development, and its contract manufacturing business. The chart below summarizes a few of Pfizer’s recent developments."]
[]
["Market Realist•yesterday"]
["Pfizer’s Stock Performance in August"]
["Pfizer (PFE) is a research-based biopharmaceutical company that operates two business segments—Innovative Health and Essential Health. The chart below compares the changes in analysts’ recommendations for Pfizer stock since January."]
["MarketWatch•yesterday"]
["Scholar Rock stock tumbles 11% as Pfizer discontinues similar medication"]
["Scholar Rock Holding Corp. (srrk) shares dropped 11% in active Thursday trade after Pfizer Inc. (pfe) announced it plans to stop two ongoing clinical trials for a similar rare-disease drug. \"Although SRRK has not formally announced its strategy in DMD, we see the setting as ideal for lead candidate SRK-015, which could complement the gene therapies that are in development from Sarepta (srpt) Solid Bio (sldb) and Pfizer...Neither SRPT and SLDB have anti-myostatin programs of their own,\" he said, adding that SRK-015 \"should be more selective and provide an improved therapeutic window relative to programs like doma which target mature myostatin.\" Phase 1 safety data for the therapy could be available before the end of the year, providing a catalyst for Scholar Rock shares, according to Nierengarten."]
[]
["Zacks•yesterday"]
["Pfizer (PFE) Up 3.1% Since Last Earnings Report: Can It Continue?"]
["Pfizer (PFE) reported earnings 30 days ago. What's next for the stock? We take a look at earnings estimates for some clues."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["Zacks•yesterday"]
["Amgen's Leukemia Drug Blincyto Gets EU Nod for Pediatric Use"]
["Amgen's (AMGN) leukemia drug, Blincyto gets approval in EU for use in pediatric patients aged one year or older."]
[]
["Zacks•yesterday"]
["Should First Trust Capital Strength ETF (FTCS) Be on Your Investing Radar?"]
["Style Box ETF report for FTCS"]
["MarketWatch•yesterday"]
["Pfizer stops developing therapy for the rare disease Duchenne muscular dystrophy"]
["Pfizer Inc. (pfe) is ending ongoing research for a Duchenne muscular dystrophy drug after finding that the evidence \"did not support a significant treatment effect,\" the company said on Thursday. Shares slumped 0.5% premarket, while shares of DMD drugmaker Sarepta Therapeutics Inc. (srpt) rose 0.9%. Pfizer plans to keep reviewing trial data \"to see if there is a place for this medicine in muscular diseases,\" said Seng Cheng, senior vice president and chief scientific officer, Pfizer Rare Disease Research Unit."]
["Business Wire•yesterday"]
["Pfizer Terminates Domagrozumab (PF-06252616) Clinical Studies for the Treatment of Duchenne Muscular Dystrophy"]
["Pfizer Inc. (PFE) announced today that it is terminating two ongoing clinical studies evaluating domagrozumab (PF-06252616) for the treatment of Duchenne muscular dystrophy (DMD): a Phase 2 safety and efficacy study (B5161002) and an open-label extension study (B5161004). The Phase 2 study (B5161002), did not meet its primary efficacy endpoint, which was to demonstrate a difference in the mean change from baseline in 4 Stair Climb (in seconds) following one year of treatment with domagrozumab as compared to placebo in patients with DMD. Pfizer will continue to review the data to better understand any insights they may provide, and will share results with the scientific and patient community."]
[]
["Sponsored"]
[]
["Energy Metal News"]
["News That Will Boost Your Investment In Lithium"]
["Lithium continues to be the top choice for investors and analysts alike. Stay focused and on top of the news for this sector by clicking here."]
[]
["Zacks•2 days ago"]
["Pfizer (PFE) Stock Sinks As Market Gains: What You Should Know"]
["Pfizer (PFE) closed the most recent trading day at $41.51, moving -0.06% from the previous trading session."]
[]
["Market Realist•2 days ago"]
["EC Approves Amgen’s Blincyto for Pediatric Patients"]
["On August 29, Amgen (AMGN) announced that the EC (European Commission) approved Blincyto as a monotherapy for pediatric patients with Philadelphia chromosome-negative CD19 positive refractory. This drug was also approved for the treatment of relapsed B-Cell precursor acute lymphoblastic leukemia. This approval was based on Study ’205."]
[]
["Zacks•2 days ago"]
["Pfizer Stock Up This Year So Far: What's Going in its Favor?"]
["Pfizer's (PFE) stock is on an upward trajectory this year. Let us have a look at the reasons for the same."]
["Investopedia•3 days ago"]
["3 ETFs for Johnson & Johnson's Healthy Breakout"]
["Johnson & Johnson (NYSE: JNJ), one of the world's largest healthcare companies, has underperformed the broader market in 2018. The company's stock is down 3.66% year to date (YTD), while the Standard and Poor's 500 index (S&P 500) is up roughly 7%. David Katz, chief investment officer at Matrix Asset Advisors, told Reuters, \"We are much more upbeat about Johnson & Johnson today than we were six months ago."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["Market Realist•3 days ago"]
["Why Ionis Pharmaceuticals Stock Is Plummeting Today"]
["Ionis Pharmaceuticals (IONS) stock fell by around 15.3% in the morning trading session and reached ~$45.48 today. Yesterday, the company and its affiliate, Akcea Therapeutics (AKCA), received a complete response letter (or CRL) from the FDA for its new drug application of WAYLIVRA (volanesoren) for the familial chylomicronemia syndrome (or FCS) indication. Ionis Pharmaceuticals has not disclosed the reason for this CRL in its press release."]
[]
["Zacks•3 days ago"]
["Pfizer's Tafamidis Fails to Impress in Cardiomyopathy Study"]
["Pfizer's (PFE) tafamidis significantly reduces rate of mortality and cardiovascular-related hospitalization in patients with transthyretin amyloid cardiomyopathy. However, it fails to impress investors. Stock dips."]
[]
["Motley Fool•3 days ago"]
["6 Things Alnylam Investors Need to Know About Pfizer's Next Blockbuster Drug"]
["A successful launch for Alnylam's first drug is far from guaranteed."]
[]
["MarketWatch•3 days ago"]
["Pfizer stock drops 2% as positive rare-disease drug results won’t stop competitors"]
["Results for a potential billion-dollar drug were encouraging, but left plenty of openings for competitors."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["MRK",68.569999999999993,0.03,4.0000000000000002E-4]
["Merck & Company, Inc. (new)"]
["JNJ",134.59,-0.36,-2.7000000000000001E-3]
["Johnson & Johnson"]
["JPM",114.51,-0.68,-5.8999999999999999E-3]
["JP Morgan Chase & Co."]
["INTC",48.43,0.19,3.8999999999999998E-3]
["Intel Corporation"]
["GE",12.93,0.16,1.2500000000000001E-2]
["General Electric Company"]
["Recommendation Rating"]
[]
[2.8]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (20)"]
[]
["Current 41.52"]
["Average 41.80"]
["Low 34.00"]
["High 48.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"PFE Mktwth Gr","index":237,"n_rows":387,"n_cols":5,"rows_kept":387,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pfizer Inc."]
["NYSE: PFE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pfizer Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PFE"]
["/quotes/zigman/238207/composite"]
[]
["$"]
[]
[41.52]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1.35m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238207/composite"]
[]
["Today's close"]
[]
[41.5]
[]
[41.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[41.09]
[]
[41.58]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[33.200000000000003]
[]
[42.77]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",42.24]
["Number of Ratings:",21,"Current Quarters Estimate:",0.74]
["FY Report Date:",43435,"Current Year's Estimate:",2.99]
["Last Quarter's Earnings:",0.81,"Median PE on CY Estimate:",13.83]
["Year Ago Earnings:",2.6,"Next Fiscal Year Estimate:",3.09]
[null,null,"Median PE on Next FY Estimate:",13.39]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",14,14,18,18]
["Mean Estimate",0.74,0.67,2.99,3.09]
["High Estimates",0.78,0.71,3.05,3.24]
["Low Estimates",0.69,0.64,2.92,2.9]
["Coefficient Variance",4,2.7,1.1000000000000001,2.4700000000000002]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",9,9,8]
["OVERWEIGHT",1,1,2]
["HOLD",9,8,11]
["UNDERWEIGHT",0,0,0]
["SELL",2,1,1]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Array BioPharmaâ€™s Immuno-Oncology Collaborations: Trial Update"]
[]
["8:04 a.m. Aug. 17, 2018"]
[]
["- MarketRealist.com"]
[]
["MYL Stock Down ~3% since Its Q2 2018 Results on August 8"]
[]
["6:06 p.m. Aug. 15, 2018"]
[]
["- MarketRealist.com"]
[]
["Mylanâ€™s EpiPen Supply Shortages Continue: What to Expect Ahead"]
[]
["6:06 p.m. Aug. 15, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Analyst Recommendations for Teva Pharmaceutical in July"]
[]
["3:37 p.m. July 6, 2018"]
[]
["- MarketRealist.com"]
[]
["Analystsâ€™ Latest Recommendations on Mylan"]
[]
["1:06 p.m. June 27, 2018"]
[]
["- MarketRealist.com"]
[]
["What Analysts Recommend for Johnson & Johnson Stock"]
[]
["12:07 p.m. June 20, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:10 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PFE Income Qtr","index":238,"n_rows":372,"n_cols":7,"rows_kept":372,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pfizer Inc."]
["NYSE: PFE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pfizer Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PFE"]
["/quotes/zigman/238207/composite"]
[]
["$"]
[]
[41.52]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1.35m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238207/composite"]
[]
["Today's close"]
[]
[41.5]
[]
[41.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[41.09]
[]
[41.58]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[33.200000000000003]
[]
[42.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Pfizer Inc."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","12.9B","13.17B","13.7B","12.91B","13.47B"]
["Sales Growth","-",2.1100000000000001E-2,4.0599999999999997E-2,-5.8200000000000002E-2,4.3400000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","3.81B","3.96B","4.39B","3.73B","4.09B"]
["COGS excluding D&A","2.24B","2.39B","2.81B","2.16B","2.53B"]
["Depreciation & Amortization Expense","1.57B","1.57B","1.57B","1.57B","1.56B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",3.7999999999999999E-2,0.1084,-0.15090000000000001,9.69E-2]
["Gross Income","9.08B","9.21B","9.32B","9.18B","9.38B"]
["Gross Income Growth","-",1.4E-2,1.15E-2,-1.4500000000000001E-2,2.1700000000000001E-2]
["Gross Profit Margin","-","-","-","-",0.69650000000000001,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","5.18B","5.33B","6.83B","5.13B","5.32B"]
["Research & Development","1.77B","1.85B","2.3B","1.74B","1.79B"]
["Other SG&A","3.41B","3.48B","4.53B","3.4B","3.53B"]
["SGA Growth","-",2.8799999999999999E-2,0.28100000000000003,-0.24809999999999999,3.5900000000000001E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","182M","478M","1.44B","154M","(395M)"]
["EBIT after Unusual Expense","(182M)","(478M)","(1.44B)","(154M)","395M"]
["Non Operating Income/Expense","312M","402M","113M","466M","315M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","312M","320M","329M","310M","326M"]
["Interest Expense Growth","-",2.5600000000000001E-2,2.81E-2,-5.7799999999999997E-2,5.16E-2]
["Gross Interest Expense","331M","340M","346M","327M","342M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","3.82B","3.59B","953M","4.13B","4.53B"]
["Pretax Income Growth","-",-6.0299999999999999E-2,-0.73419999999999996,3.3304999999999998,9.69E-2]
["Pretax Margin","-","-","-","-",0.3362,"NA"]
["Income Tax","739M","727M","(11.34B)","556M","648M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","3.08B","2.86B","12.29B","3.57B","3.88B"]
["Minority Interest Expense","5M","18M","15M","9M","7M"]
["Net Income","3.07B","2.84B","12.27B","3.56B","3.87B"]
["Net Income Growth","-",-7.5499999999999998E-2,3.3214999999999999,-0.70989999999999998,8.7300000000000003E-2]
["Net Margin Growth","-","-","-","-",0.28749999999999998,"NA"]
["Extraordinaries & Discontinued Operations","2M","-","1M","(1M)","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","2M","-","1M","(1M)","-"]
["Net Income After Extraordinaries","3.07B","2.84B","12.27B","3.56B","3.87B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","3.07B","2.84B","12.27B","3.56B","3.87B"]
["EPS (Basic)",0.52,0.48,2.06,0.6,0.66]
["EPS (Basic) Growth","-",-7.6899999999999996E-2,3.2917000000000001,-0.7087,0.1]
["Basic Shares Outstanding","5.96B","5.95B","5.96B","5.96B","5.87B"]
["EPS (Diluted)",0.51,0.47,2.02,0.59,0.65]
["EPS (Diluted) Growth","-",-7.8399999999999997E-2,3.2978999999999998,-0.70789999999999997,0.1017]
["Diluted Shares Outstanding","6.04B","6.04B","6.06B","6.06B","5.95B"]
["EBITDA","5.48B","5.45B","4.06B","5.62B","5.63B"]
["EBITDA Growth","-",-5.4999999999999997E-3,-0.25390000000000001,0.38159999999999999,1.8E-3]
["EBITDA Margin","-","-","-","-",0.41770000000000002,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:10 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PFE Balance Qtr","index":239,"n_rows":400,"n_cols":7,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pfizer Inc."]
["NYSE: PFE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pfizer Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PFE"]
["/quotes/zigman/238207/composite"]
[]
["$"]
[]
[41.52]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1.35m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238207/composite"]
[]
["Today's close"]
[]
[41.5]
[]
[41.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[41.09]
[]
[41.58]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[33.200000000000003]
[]
[42.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Pfizer Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","14.33B","16.93B","19.99B","11.42B","13.43B"]
["Cash Only","2.59B","2.78B","1.34B","2.3B","2.7B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",0.18079999999999999,0.1812,-0.42870000000000003,0.17599999999999999]
["Cash & ST Investments / Total Assets",8.5000000000000006E-2,9.8299999999999998E-2,0.1164,6.9400000000000003E-2,8.14E-2]
["Total Accounts Receivable","9.48B","10B","8.22B","9.45B","9.87B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","579M","590M","584M","597M","578M"]
["Bad Debt/Doubtful Accounts","(579M)","(590M)","(584M)","(597M)","(578M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",5.5500000000000001E-2,-0.17810000000000001,0.1497,4.4499999999999998E-2]
["Accounts Receivable Turnover",1.36,1.32,1.67,1.37,1.36]
["Inventories","7.58B","7.93B","7.58B","8.15B","8.07B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","4.99B","5.44B","5.35B","5.81B","5.93B"]
["Miscellaneous Current Assets","4.99B","5.44B","5.35B","5.81B","5.93B"]
["Total Current Assets","36.39B","40.29B","41.14B","34.84B","37.3B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","13.39B","13.51B","13.87B","13.97B","13.92B"]
["Property, Plant & Equipment - Gross","28.89B","29.41B","30.04B","30.64B","30.76B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","15.51B","15.91B","16.17B","16.67B","16.84B"]
["Total Investments and Advances","7.01B","7.31B","7.02B","6.95B","6.6B"]
["Other Long-Term Investments","6.74B","7.04B","7.02B","6.95B","6.6B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","106.36B","105.8B","104.69B","104.08B","102.42B"]
["Net Goodwill","55.01B","56.08B","55.95B","56.39B","55.84B"]
["Net Other Intangibles","51.35B","49.72B","48.74B","47.69B","46.58B"]
["Other Assets","3.47B","3.39B","3.23B","2.9B","2.9B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","168.56B","172.15B","171.8B","164.61B","164.98B"]
["Assets - Total - Growth","-",2.1299999999999999E-2,-2.0999999999999999E-3,-4.1799999999999997E-2,2.2000000000000001E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","9.51B","9.45B","9.95B","9.01B","11.58B"]
["Short Term Debt","6.44B","6.38B","6.41B","4.25B","7.32B"]
["Current Portion of Long Term Debt","3.07B","3.07B","3.55B","4.76B","4.26B"]
["Accounts Payable","3.44B","3.48B","4.66B","3.88B","4.2B"]
["Accounts Payable Growth","-",1.1900000000000001E-2,0.33789999999999998,-0.16689999999999999,8.1699999999999995E-2]
["Income Tax Payable","552M","1B","477M","1.61B","2.48B"]
["Other Current Liabilities","13.68B","14.29B","15.34B","12.86B","13.9B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","10.15B","10.45B","11.12B","10.95B","10.13B"]
["Total Current Liabilities","27.18B","28.22B","30.43B","27.37B","32.16B"]
["Long-Term Debt","34.19B","34.5B","33.54B","31.83B","28.94B"]
["Long-Term Debt excl. Capitalized Leases","34.19B","34.5B","33.54B","31.83B","28.94B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","11.17B","11.52B","26.13B","23.26B","22.08B"]
["Deferred Taxes","28.93B","28.55B","2.05B","4.08B","3.9B"]
["Deferred Taxes - Credit","30.88B","30.41B","3.9B","5.97B","5.74B"]
["Deferred Taxes - Debit","1.95B","1.86B","1.86B","1.88B","1.85B"]
["Other Liabilities","6.44B","6.39B","6.15B","5.64B","5.95B"]
["Other Liabilities (excl. Deferred Income)","6.44B","6.39B","6.15B","5.64B","5.95B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","109.86B","111.04B","100.14B","94.07B","94.86B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.65180000000000005,0.64500000000000002,0.58289999999999997,0.57150000000000001,0.57499999999999996]
["Preferred Stock (Carrying Value)","23M","22M","21M","21M","20M"]
["Redeemable Preferred Stock","23M","22M","21M","21M","20M"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","58.35B","60.75B","71.29B","70.16B","69.76B"]
["Common Stock Par/Carry Value","463M","463M","464M","465M","465M"]
["Retained Earnings","74.11B","75.04B","85.29B","89.96B","89.86B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(5.96B)","(5.02B)","(5.18B)","(4.38B)","(5.2B)"]
["Unrealized Gain/Loss Marketable Securities","221M","339M","401M","(28M)","(230M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(89.42B)","(89.42B)","(89.43B)","(95.46B)","(95.46B)"]
["Common Equity / Total Assets",0.34610000000000002,0.35289999999999999,0.41489999999999999,0.42620000000000002,0.42280000000000001]
["Total Shareholders' Equity","58.37B","60.77B","71.31B","70.18B","69.78B"]
["Total Shareholders' Equity / Total Assets",0.3463,0.35299999999999998,0.41510000000000002,0.4264,0.4229]
["Accumulated Minority Interest","326M","340M","348M","358M","346M"]
["Total Equity","58.69B","61.11B","71.66B","70.54B","70.12B"]
["Liabilities & Shareholders' Equity","168.56B","172.15B","171.8B","164.61B","164.98B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:10 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PFE Cash Qtr","index":240,"n_rows":381,"n_cols":7,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pfizer Inc."]
["NYSE: PFE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pfizer Inc."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PFE"]
["/quotes/zigman/238207/composite"]
[]
["$"]
[]
[41.52]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1.35m"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238207/composite"]
[]
["Today's close"]
[]
[41.5]
[]
[41.52]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[41.09]
[]
[41.58]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[33.200000000000003]
[]
[42.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Pfizer Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","3.08B","2.86B","12.29B","3.57B","3.88B"]
["Net Income Growth","-",-7.1499999999999994E-2,3.2999000000000001,-0.70950000000000002,8.6599999999999996E-2]
["Depreciation, Depletion & Amortization","1.57B","1.57B","1.57B","1.57B","1.56B"]
["Depreciation and Depletion","366M","389M","387M","371M","371M"]
["Amortization of Intangible Assets","1.21B","1.18B","1.19B","1.2B","1.19B"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","282M","(79M)","(2.65B)","294M","(794M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(56M)","333M","(9.41B)","(733M)","(265M)"]
["Funds from Operations","4.88B","4.68B","1.8B","4.7B","4.38B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(1.63B)","209M","4.94B","(2.72B)","(535M)"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","3.25B","4.89B","6.74B","1.98B","3.85B"]
["Net Operating Cash Flow Growth","-",0.50370000000000004,0.37919999999999998,-0.70579999999999998,0.94]
["Net Operating Cash Flow / Sales",0.252,0.37109999999999999,0.4919,0.15359999999999999,0.28570000000000001]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(489M)","(597M)","(773M)","(386M)","(456M)"]
["Capital Expenditures (Fixed Assets)","(448M)","(450M)","(700M)","(386M)","(424M)"]
["Capital Expenditures (Other Assets)","(41M)","(147M)","(73M)","-","(32M)"]
["Capital Expenditures Growth","-",-0.22090000000000001,-0.29480000000000001,0.50060000000000004,-0.18129999999999999]
["Capital Expenditures / Sales",-3.7900000000000003E-2,-4.53E-2,-5.6399999999999999E-2,-2.9899999999999999E-2,-3.39E-2]
["Net Assets from Acquisitions","(415M)","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","(992M)","(2.46B)","(4.14B)","10.03B","(1.13B)"]
["Purchase of Investments","(2.62B)","(4.94B)","(9.14B)","(1.52B)","(2.67B)"]
["Sale/Maturity of Investments","1.62B","2.48B","5B","11.55B","1.54B"]
["Other Uses","-","-","-","-","-"]
["Other Sources","158M","64M","131M","25M","113M"]
["Net Investing Cash Flow","(1.74B)","(3B)","(4.78B)","9.67B","(1.47B)"]
["Net Investing Cash Flow Growth","-",-0.7238,-0.59509999999999996,3.0228000000000002,-1.1525000000000001]
["Net Investing Cash Flow / Sales",-0.1348,-0.22750000000000001,-0.3488,0.749,-0.1095]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(1.91B)","(1.9B)","(1.91B)","(2.03B)","(1.99B)"]
["Common Dividends","(1.91B)","(1.9B)","(1.91B)","(2.03B)","(1.99B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","98M","245M","206M","(5.69B)","102M"]
["Repurchase of Common & Preferred Stk.","-","-","-","(6.06B)","-"]
["Sale of Common & Preferred Stock","98M","245M","206M","372M","102M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","98M","245M","206M","372M","102M"]
["Issuance/Reduction of Debt, Net","(1.18B)","(84M)","(1.67B)","(2.5B)","316M"]
["Change in Current Debt","2.04B","(83M)","8M","(2.15B)","3.07B"]
["Change in Long-Term Debt","(3.22B)","(1M)","(1.68B)","(355M)","(2.75B)"]
["Issuance of Long-Term Debt","-","-","1M","-","-"]
["Reduction in Long-Term Debt","(3.22B)","(1M)","(1.68B)","(355M)","(2.75B)"]
["Other Funds","(8M)","5M","(10M)","(494M)","(337M)"]
["Other Uses","(8M)","5M","(10M)","(495M)","(336M)"]
["Other Sources","-","-","-","1M","-"]
["Net Financing Cash Flow","(3B)","(1.73B)","(3.39B)","(10.72B)","(1.91B)"]
["Net Financing Cash Flow Growth","-",0.42420000000000002,-0.95889999999999997,-2.1669,0.82199999999999995]
["Net Financing Cash Flow / Sales",-0.23269999999999999,-0.13120000000000001,-0.247,-0.8306,-0.14169999999999999]
["Exchange Rate Effect","16M","30M","(14M)","55M","(70M)"]
["Miscellaneous Funds","2M","1M","1M","-","-"]
["Net Change in Cash","(1.47B)","194M","(1.44B)","985M","395M"]
["Free Cash Flow","2.8B","4.44B","6.04B","1.6B","3.42B"]
["Free Cash Flow Growth","-",0.58350000000000002,0.36130000000000001,-0.73560000000000003,1.1434]
["Free Cash Flow Yield","-","-","-","-",3.1199999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:11 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PG Income St","index":241,"n_rows":372,"n_cols":7,"rows_kept":372,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Procter & Gamble Co."]
["NYSE: PG"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Procter & Gamble Co."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PG"]
["/quotes/zigman/238894/composite"]
[]
["$"]
[]
[82.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 236,719"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238894/composite"]
[]
["Today's close"]
[]
[83.41]
[]
[82.93]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[82.39]
[]
[83.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[70.73]
[]
[94.67]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Procter & Gamble Co."]
["View Ratios"]
["Fiscal year is July-June. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Sales/Revenue","80.51B","70.75B","65.3B","65.06B","66.83B"]
["Sales Growth","-",-0.1212,-7.6999999999999999E-2,-3.7000000000000002E-3,2.7300000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","40.61B","36.44B","32.19B","31.94B","33.45B"]
["COGS excluding D&A","37.47B","33.43B","29.22B","29.15B","30.62B"]
["Depreciation & Amortization Expense","3.14B","3.01B","2.97B","2.8B","2.83B"]
["Depreciation","2.63B","2.55B","2.58B","2.47B","2.53B"]
["Amortization of Intangibles","514M","457M","388M","325M","302M"]
["COGS Growth","-",-0.1027,-0.1167,-7.7000000000000002E-3,4.7199999999999999E-2]
["Gross Income","39.9B","34.31B","33.11B","33.12B","33.38B"]
["Gross Income Growth","-",-0.14019999999999999,-3.49E-2,2.0000000000000001E-4,8.0999999999999996E-3]
["Gross Profit Margin","-","-","-","-",0.4995,"NA"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["SG&A Expense","24.56B","19.44B","18.52B","18.56B","18.6B"]
["Research & Development","1.98B","1.99B","1.88B","1.87B","1.91B"]
["Other SG&A","22.58B","17.45B","16.64B","16.69B","16.69B"]
["SGA Growth","-",-0.2084,-4.7399999999999998E-2,2.0999999999999999E-3,2.3E-3]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","635M","3.97B","1.04B","665M","1.07B"]
["EBIT after Unusual Expense","(635M)","(3.97B)","13.55B","13.89B","13.71B"]
["Non Operating Income/Expense","250M","598M","222M","(335M)","(126M)"]
["Non-Operating Interest Income","101M","149M","182M","171M","247M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","715M","631M","580M","471M","506M"]
["Interest Expense Growth","-",-0.11749999999999999,-8.0799999999999997E-2,-0.18790000000000001,7.4300000000000005E-2]
["Gross Interest Expense","715M","631M","580M","471M","506M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","14.34B","11.01B","13.37B","13.26B","13.33B"]
["Pretax Income Growth","-",-0.2319,0.214,-8.3999999999999995E-3,5.1999999999999998E-3]
["Pretax Margin","-","-","-","-",0.19939999999999999,"NA"]
["Income Tax","3.02B","2.73B","3.34B","3.06B","3.47B"]
["Income Tax - Current Domestic","1.76B","2.38B","1.9B","1.77B","4.18B"]
["Income Tax - Current Foreign","1.3B","1.14B","1.48B","1.24B","1.13B"]
["Income Tax - Deferred Domestic","142M","(607M)","33M","28M","(1.99B)"]
["Income Tax - Deferred Foreign","(185M)","(189M)","(71M)","20M","145M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","11.32B","8.29B","10.03B","10.19B","9.86B"]
["Minority Interest Expense","121M","98M","96M","85M","111M"]
["Net Income","11.2B","8.19B","9.93B","10.11B","9.75B"]
["Net Income Growth","-",-0.26860000000000001,0.2127,1.7899999999999999E-2,-3.5499999999999997E-2]
["Net Margin Growth","-","-","-","-",0.1459,"NA"]
["Extraordinaries & Discontinued Operations","446M","(1.15B)","577M","5.22B","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","53M","422M","5.34B","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","446M","(1.21B)","155M","(118M)","-"]
["Net Income After Extraordinaries","11.64B","7.04B","10.51B","15.33B","9.75B"]
["Preferred Dividends","253M","259M","255M","247M","265M"]
["Net Income Available to Common","11.39B","6.72B","9.83B","9.74B","9.49B"]
["EPS (Basic)",4.1900000000000004,2.48,3.64,3.75,3.75]
["EPS (Basic) Growth","-",-0.40820000000000001,0.46899999999999997,2.9600000000000001E-2,-1E-4]
["Basic Shares Outstanding","2.72B","2.71B","2.7B","2.6B","2.53B"]
["EPS (Diluted)",4.01,2.42,3.55,3.65,3.67]
["EPS (Diluted) Growth","-",-0.39610000000000001,0.46429999999999999,2.8199999999999999E-2,6.6E-3]
["Diluted Shares Outstanding","2.9B","2.88B","2.84B","2.74B","2.66B"]
["EBITDA","18.48B","17.87B","17.56B","17.35B","17.62B"]
["EBITDA Growth","-",-3.27E-2,-1.7600000000000001E-2,-1.17E-2,1.52E-2]
["EBITDA Margin","-","-","-","-",0.2636,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:11 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PG Balance Sheet","index":242,"n_rows":400,"n_cols":7,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Procter & Gamble Co."]
["NYSE: PG"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Procter & Gamble Co."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PG"]
["/quotes/zigman/238894/composite"]
[]
["$"]
[]
[82.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 240,419"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238894/composite"]
[]
["Today's close"]
[]
[83.41]
[]
[82.93]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[82.39]
[]
[83.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[70.73]
[]
[94.67]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Procter & Gamble Co."]
["View Ratios"]
["Assets"]
["Fiscal year is July-June. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Cash & Short Term Investments","10.69B","11.6B","13.35B","15.14B","11.85B"]
["Cash Only","8.56B","6.84B","7.1B","5.57B","2.57B"]
["Short-Term Investments","2.13B","4.77B","6.25B","9.57B","9.28B"]
["Cash & Short Term Investments Growth","-",8.5800000000000001E-2,0.15040000000000001,0.13400000000000001,-0.2172]
["Cash & ST Investments / Total Assets",7.4099999999999999E-2,8.9599999999999999E-2,0.105,0.12570000000000001,0.1002]
["Total Accounts Receivable","6.39B","4.57B","4.37B","4.59B","4.69B"]
["Accounts Receivables, Net","6.39B","4.57B","4.37B","4.59B","4.69B"]
["Accounts Receivables, Gross","6.39B","4.57B","4.37B","4.59B","4.69B"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-0.28470000000000001,-4.2700000000000002E-2,5.0500000000000003E-2,0.02]
["Accounts Receivable Turnover",12.61,15.49,14.93,14.16,14.26]
["Inventories","6.76B","4.98B","4.72B","4.62B","4.74B"]
["Finished Goods","4.33B","3.19B","2.97B","2.79B","2.82B"]
["Work in Progress","684M","525M","563M","529M","588M"]
["Raw Materials","1.74B","1.27B","1.19B","1.31B","1.34B"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","7.79B","8.5B","11.35B","2.14B","2.05B"]
["Miscellaneous Current Assets","7.79B","8.5B","11.35B","2.14B","2.05B"]
["Total Current Assets","31.62B","29.65B","33.78B","26.49B","23.32B"]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Net Property, Plant & Equipment","22.3B","19.66B","19.39B","19.89B","20.6B"]
["Property, Plant & Equipment - Gross","44.43B","40.06B","39.87B","40.15B","41.85B"]
["Buildings","8.02B","6.95B","6.89B","6.94B","7.19B"]
["Land & Improvements","893M","763M","769M","765M","841M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","22.12B","20.41B","20.48B","20.26B","21.25B"]
["Total Investments and Advances","30M","30M","28M","132M","141M"]
["Other Long-Term Investments","30M","30M","28M","132M","141M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","84.55B","69.63B","68.88B","68.89B","69.08B"]
["Net Goodwill","53.7B","44.62B","44.35B","44.7B","45.18B"]
["Net Other Intangibles","30.84B","25.01B","24.53B","24.19B","23.9B"]
["Other Assets","5.77B","10.53B","5.06B","5B","5.17B"]
["Tangible Other Assets","5.77B","10.53B","5.06B","5B","5.17B"]
["Total Assets","144.27B","129.5B","127.14B","120.41B","118.31B"]
["Assets - Total - Growth","-",-0.1024,-1.8200000000000001E-2,-5.2900000000000003E-2,-1.7399999999999999E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["ST Debt & Current Portion LT Debt","15.61B","12.02B","11.65B","13.55B","10.42B"]
["Short Term Debt","11.3B","9.25B","8.89B","11.88B","8.65B"]
["Current Portion of Long Term Debt","4.31B","2.77B","2.76B","1.68B","1.77B"]
["Accounts Payable","8.46B","8.14B","9.33B","9.63B","10.34B"]
["Accounts Payable Growth","-",-3.8199999999999998E-2,0.1459,3.2899999999999999E-2,7.3899999999999993E-2]
["Income Tax Payable","711M","845M","397M","449M","268M"]
["Other Current Liabilities","8.95B","8.79B","9.4B","6.58B","7.2B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","1.65B","1.39B","1.46B","1.34B","1.3B"]
["Miscellaneous Current Liabilities","7.3B","7.4B","7.94B","5.23B","5.9B"]
["Total Current Liabilities","33.73B","29.79B","30.77B","30.21B","28.24B"]
["Long-Term Debt","19.81B","18.33B","18.95B","18.04B","20.86B"]
["Long-Term Debt excl. Capitalized Leases","19.81B","18.33B","18.92B","18B","20.78B"]
["Non-Convertible Debt","19.81B","18.33B","18.92B","18B","20.78B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","29M","38M","85M"]
["Provision for Risks & Charges","9.73B","7.68B","9.52B","7.38B","9.5B"]
["Deferred Taxes","10.22B","9.18B","9.11B","8.13B","6.16B"]
["Deferred Taxes - Credit","10.22B","9.18B","9.11B","8.13B","6.16B"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","802M","1.47B","804M","870M","666M"]
["Other Liabilities (excl. Deferred Income)","802M","1.47B","804M","870M","666M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","74.29B","66.45B","69.15B","64.63B","65.43B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.51500000000000001,0.5131,0.54390000000000005,0.53680000000000005,0.55300000000000005]
["Preferred Stock (Carrying Value)","1.11B","1.08B","1.04B","1.01B","967M"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","1.11B","1.08B","1.04B","1.01B","967M"]
["Common Equity (Total)","68.1B","61.34B","56.3B","54.18B","51.33B"]
["Common Stock Par/Carry Value","4.01B","4.01B","4.01B","4.01B","4.01B"]
["Retained Earnings","84.99B","84.81B","87.95B","96.12B","98.64B"]
["ESOP Debt Guarantee","(1.34B)","(1.32B)","(1.29B)","(1.25B)","(1.2B)"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","1.4B","(5.82B)","(7.5B)","(7.26B)","(7.27B)"]
["Unrealized Gain/Loss Marketable Securities","(18M)","6M","34M","(25M)","(173M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(75.81B)","(77.23B)","(82.18B)","(93.72B)","(99.22B)"]
["Common Equity / Total Assets",0.47210000000000002,0.47370000000000001,0.44290000000000002,0.45,0.43380000000000002]
["Total Shareholders' Equity","69.21B","62.42B","57.34B","55.18B","52.29B"]
["Total Shareholders' Equity / Total Assets",0.4798,0.48199999999999998,0.45100000000000001,0.45829999999999999,0.442]
["Accumulated Minority Interest","762M","631M","642M","594M","590M"]
["Total Equity","69.98B","63.05B","57.98B","55.78B","52.88B"]
["Liabilities & Shareholders' Equity","144.27B","129.5B","127.14B","120.41B","118.31B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:11 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PG Cash Flow","index":243,"n_rows":381,"n_cols":7,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Procter & Gamble Co."]
["NYSE: PG"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Procter & Gamble Co."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PG"]
["/quotes/zigman/238894/composite"]
[]
["$"]
[]
[82.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 240,419"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238894/composite"]
[]
["Today's close"]
[]
[83.41]
[]
[82.93]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[82.39]
[]
[83.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[70.73]
[]
[94.67]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Procter & Gamble Co."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is July-June. All values USD millions.",2014,2015,2016,2017,2018,"5-year trend"]
["Net Income before Extraordinaries","11.79B","7.14B","10.6B","15.41B","9.86B"]
["Net Income Growth","-",-0.39379999999999998,0.48430000000000001,0.45329999999999998,-0.36009999999999998]
["Depreciation, Depletion & Amortization","3.14B","3.01B","2.97B","2.8B","2.83B"]
["Depreciation and Depletion","2.63B","2.55B","2.58B","2.47B","2.53B"]
["Amortization of Intangible Assets","514M","457M","388M","325M","302M"]
["Deferred Taxes & Investment Tax Credit","(44M)","(803M)","(815M)","(601M)","(1.84B)"]
["Deferred Taxes","(44M)","(803M)","(815M)","(601M)","(1.84B)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","206M","3.9B","850M","(4.57B)","565M"]
["Funds from Operations","15.09B","13.25B","13.61B","13.03B","11.42B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(1.13B)","1.36B","1.82B","(281M)","3.45B"]
["Receivables","87M","349M","35M","(322M)","(177M)"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","(1.23B)","698M","1.67B","(30M)","3.82B"]
["Net Operating Cash Flow","13.96B","14.61B","15.44B","12.75B","14.87B"]
["Net Operating Cash Flow Growth","-",4.6600000000000003E-2,5.6599999999999998E-2,-0.17380000000000001,0.1658]
["Net Operating Cash Flow / Sales",0.1734,0.20649999999999999,0.2364,0.19600000000000001,0.2225]
[]
["Investing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Capital Expenditures","(3.85B)","(3.74B)","(3.31B)","(3.38B)","(3.72B)"]
["Capital Expenditures (Fixed Assets)","(3.85B)","(3.74B)","(3.31B)","(3.38B)","(3.72B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",2.9100000000000001E-2,0.113,-2.1100000000000001E-2,-9.8400000000000001E-2]
["Capital Expenditures / Sales",-4.7800000000000002E-2,-5.28E-2,-5.0799999999999998E-2,-5.1999999999999998E-2,-5.5599999999999997E-2]
["Net Assets from Acquisitions","(24M)","(1.05B)","(329M)","(16M)","(109M)"]
["Sale of Fixed Assets & Businesses","570M","4.5B","432M","571M","269M"]
["Purchase/Sale of Investments","(805M)","(2.61B)","(1.37B)","(3.38B)","46M"]
["Purchase of Investments","(829M)","(3.81B)","(2.82B)","(4.87B)","(3.91B)"]
["Sale/Maturity of Investments","24M","1.2B","1.45B","1.49B","3.96B"]
["Other Uses","-","-","-","(475M)","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(4.11B)","(2.89B)","(4.58B)","(6.69B)","(3.51B)"]
["Net Investing Cash Flow Growth","-",0.29630000000000001,-0.58440000000000003,-0.45989999999999998,0.4748]
["Net Investing Cash Flow / Sales",-5.0999999999999997E-2,-4.0800000000000003E-2,-7.0099999999999996E-2,-0.1028,-5.2499999999999998E-2]
[]
["Financing Activities"]
[]
[null,2014,2015,2016,2017,2018,"5-year trend"]
["Cash Dividends Paid - Total","(6.91B)","(7.29B)","(7.44B)","(7.24B)","(7.31B)"]
["Common Dividends","(6.66B)","(7.03B)","(7.18B)","(6.99B)","(7.06B)"]
["Preferred Dividends","(253M)","(259M)","(255M)","(247M)","(253M)"]
["Change in Capital Stock","(3.91B)","(1.78B)","(3.06B)","(2.73B)","(5.83B)"]
["Repurchase of Common & Preferred Stk.","(6.01B)","(4.6B)","(5.73B)","(5.2B)","(7B)"]
["Sale of Common & Preferred Stock","2.09B","2.83B","2.67B","2.47B","1.18B"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","2.09B","2.83B","2.67B","2.47B","1.18B"]
["Issuance/Reduction of Debt, Net","3.54B","(3.95B)","1.29B","1.4B","(1.24B)"]
["Change in Current Debt","3.3B","(2.58B)","(418M)","2.73B","(3.44B)"]
["Change in Long-Term Debt","239M","(1.37B)","1.7B","(1.33B)","2.2B"]
["Issuance of Long-Term Debt","4.33B","2.14B","3.92B","3.6B","5.07B"]
["Reduction in Long-Term Debt","(4.1B)","(3.51B)","(2.21B)","(4.93B)","(2.87B)"]
["Other Funds","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(7.28B)","(13.02B)","(9.21B)","(8.57B)","(14.38B)"]
["Net Financing Cash Flow Growth","-",-0.78859999999999997,0.2923,7.0000000000000007E-2,-0.67779999999999996]
["Net Financing Cash Flow / Sales",-9.0399999999999994E-2,-0.184,-0.1411,-0.13170000000000001,-0.21510000000000001]
["Exchange Rate Effect","39M","(411M)","(381M)","(29M)","19M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","2.61B","(1.71B)","1.26B","(2.53B)","(3B)"]
["Free Cash Flow","10.11B","10.87B","12.12B","9.37B","11.15B"]
["Free Cash Flow Growth","-",7.5399999999999995E-2,0.1149,-0.22700000000000001,0.19009999999999999]
["Free Cash Flow Yield","-","-","-","-",1.8499999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:11 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PG Summary","index":244,"n_rows":345,"n_cols":4,"rows_kept":345,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.52]
["+0.39(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1741.42]
["+9.07(+0.52%)"]
["Crude Oil"]
[69.930000000000007]
["-0.32(-0.46%)"]
["Gold"]
[1205.2]
["+0.20(+0.02%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.53%)"]
["The Procter & Gamble Company (PG)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["82.94-0.47 (-0.56%)"]
["At close: 3:59PM EDT"]
["82.90 -0.04 (-0.04%)"]
["After hours: 4:11PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",83.41]
["Open",83.35]
["Bid","82.94 x 1800"]
["Ask","82.95 x 800"]
["Day's Range","82.39 - 83.53"]
["52 Week Range","70.73 - 94.67"]
["Volume",4628332]
["Avg. Volume",7920093]
["Market Cap","206.451B"]
["Beta",0.43]
["PE Ratio (TTM)",22.6]
["EPS (TTM)",3.67]
["Earnings Date",43392]
["Forward Dividend & Yield","2.87 (3.44%)"]
["Ex-Dividend Date",43300]
["1y Target Est",83.08]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","206.45B"]
["Enterprise Value 3","229.89B"]
["Trailing P/E ",22.6]
["Forward P/E 1",17.61]
["PEG Ratio (5 yr expected) 1",2.9]
["Price/Sales (ttm)",3.09]
["Price/Book (mrq)",4.04]
["Enterprise Value/Revenue 3",3.44]
["Enterprise Value/EBITDA 6",13.05]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43281]
["Most Recent Quarter (mrq)",43281]
["Profitability"]
["Profit Margin ",0.1459]
["Operating Margin (ttm)",0.22120000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",7.7399999999999997E-2]
["Return on Equity (ttm)",0.18149999999999999]
["Income Statement"]
["Revenue (ttm)","66.83B"]
["Revenue Per Share (ttm)",26.42]
["Quarterly Revenue Growth (yoy)",2.5999999999999999E-2]
["Gross Profit (ttm)","33.38B"]
["EBITDA ","17.61B"]
["Net Income Avi to Common (ttm)","9.48B"]
["Diluted EPS (ttm)",3.67]
["Quarterly Earnings Growth (yoy)",-0.14599999999999999]
["Balance Sheet"]
["Total Cash (mrq)","11.85B"]
["Total Cash Per Share (mrq)",4.76]
["Total Debt (mrq)","31.29B"]
["Total Debt/Equity (mrq)",59.16]
["Current Ratio (mrq)",0.83]
["Book Value Per Share (mrq)",20.55]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","14.87B"]
["Levered Free Cash Flow (ttm)","9.48B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.43]
["52-Week Change 3",-9.8599999999999993E-2]
["S&P500 52-Week Change 3",0.1714]
["52 Week High 3",94.67]
["52 Week Low 3",70.73]
["50-Day Moving Average 3",81.47]
["200-Day Moving Average 3",78.040000000000006]
["Share Statistics"]
["Avg Vol (3 month) 3","7.92M"]
["Avg Vol (10 day) 3","5.21M"]
["Shares Outstanding 5","2.49B"]
["Float ","2.45B"]
["% Held by Insiders 1",6.9999999999999999E-4]
["% Held by Institutions 1",0.61019999999999996]
["Shares Short (Aug 15, 2018) 4","22.33M"]
["Short Ratio (Aug 15, 2018) 4",2.99]
["Short % of Float (Aug 15, 2018) 4","N/A"]
["Short % of Shares Outstanding (Aug 15, 2018) 4",8.6999999999999994E-3]
["Shares Short (prior month Jul 13, 2018) 4","21.4M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",2.87]
["Forward Annual Dividend Yield 4",3.44E-2]
["Trailing Annual Dividend Rate 3",2.79]
["Trailing Annual Dividend Yield 3",3.3399999999999999E-2]
["5 Year Average Dividend Yield 4",3.17]
["Payout Ratio 4",0.7591]
["Dividend Date 3",43327]
["Ex-Dividend Date 4",43300]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",38159]
[]
["American City Business Journals•1 hour ago"]
["Some P&G products targeted by price controls"]
["Some Procter & Gamble Co. products were specified in price controls announced by the Venezuelan government."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["American City Business Journals•5 hours ago"]
["Plug Power sued after Procter & Gamble worker in Louisiana dies on fuel cell-powered forklift"]
["Plug Power, the Latham, New York, fuel cell manufacturer, was named in a lawsuit against six companies following the May death of a Procter & Gamble employee who was riding a forklift powered by a Plug Power fuel cell."]
[]
["American City Business Journals•yesterday"]
["P&G launches marketing effort linked to online dance contest"]
["Procter & Gamble revealed today that the company is partnering with HBCU Dance Corp. for an online dance competition to help promote the Tampax and Always Radiant Collection."]
[]
["American City Business Journals•yesterday"]
["P&G participates in effort to pursue alternative to animal testing"]
["Procter & Gamble Co. is among companies working with the Institute for In Vitro Sciences to validate what’s being hailed as an improved non-animal test to predict allergic reactions in the skin of people."]
[]
["Zacks•yesterday"]
["P&G (PG) Up 3.5% Since Last Earnings Report: Can It Continue?"]
["P&G (PG) reported earnings 30 days ago. What's next for the stock? We take a look at earnings estimates for some clues."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["American City Business Journals•yesterday"]
["P&G manager, nurse wife invent way to prevent leaving baby in hot car"]
["Procter & Gamble Co. manager Grant Striemer and his wife, Maria, who is a registered nurse, have invented a smartphone app to help prevent parents from accidentally leaving a baby in the back seat of a hot car."]
["Business Wire•yesterday"]
["The Tampax and Always Radiant Collection Brings Back the HBCU Dance #RadiantDanceOff Contest and Inspires Women to Radiate Confidence this Homecoming Season and Beyond"]
["Survey finds that a quarter of African-American women say they avoid dancing while on their periods. The Radiant Collection, from Procter & Gamble’s (P&G) leading feminine protection brands Tampax® and Always®, has partnered with HBCU Dance Corporation, Inc. for the second year in a row for the HBCU Dance #RadiantDanceOff contest – an online dance competition exclusively for majorettes at Historically Black Colleges and Universities (HBCU). The HBCU Dance #RadiantDanceOff contest gives majorette teams across the country the opportunity to upload their winning moves to www.radiantdanceoff.com for a chance to win $20,000 and the uniform of their dreams."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Procter & Gamble Co."]
["Procter & Gamble Co NYSE:PG"]
["Business Wire•2 days ago"]
["P&G to Webcast Presentation from the Barclays Global Consumer Staples Conference, September 6"]
["Jon R. Moeller, Vice Chairman and Chief Financial Officer of The Procter & Gamble Company will be a featured speaker at the Barclays Global Consumer Staples Conference in Boston, Thursday, September 6, 2018 at 8:15 a.m."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["American City Business Journals•3 days ago"]
["P&G remains world’s biggest advertiser, CEO says"]
["Procter & Gamble Co. spent slightly less on advertising in the recently ended fiscal year, but CEO David Taylor claims the company remains the world’s largest advertiser."]
[]
["American City Business Journals•3 days ago"]
["P&G clears hurdle to $4B acquisition"]
["Procter & Gamble Co. today got a required approval to acquire the consumer health care brands of Merck KGaA of Germany."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Procter & Gamble Co."]
["Procter & Gamble Co NYSE:PG"]
["Reuters•3 days ago"]
["EU clears $3.9 bln P&G deal for German Merck's consumer health business unit"]
["EU antitrust regulators have approved Procter & Gamble's (P&G) 3.4 billion euro ($3.9 billion) acquisition of Merck KGaA's consumer health unit, saying on Tuesday that they had no competition concerns. The takeover would add vitamin brands such as Seven Seas to a P&G portfolio that includes Pampers diapers and Gillette razors while boosting its presence in Latin America and Asian markets. The sector has undergone a wave of consolidation in recent years as companies bulk up product ranges and businesses in other markets, but the European Commission said that a preliminary review of the deal found no serious issues."]
[]
["Sponsored"]
[]
["Energy Metal News"]
["News That Will Boost Your Investment In Lithium"]
["Lithium continues to be the top choice for investors and analysts alike. Stay focused and on top of the news for this sector by clicking here."]
[]
["American City Business Journals•4 days ago"]
["Procter & Gamble trims compensation for top executives"]
["Several members of the executive leadership team at Procter & Gamble Co. saw total compensation drop in the recently ended fiscal year."]
[]
["Bloomberg•7 days ago"]
["P&G Trying To Appeal To Millennials"]
["Procter & Gamble wants to trademark the phrases LOL, NBD, FML and WTF https://bloom.bg/2PBIW2w (Source: Bloomberg)"]
["InvestorPlace•7 days ago"]
["Procter & Gamble Tries to Trademark LOL, WTF and More"]
["Procter & Gamble (NYSE:PG) announced that the company is trying to trademark a number of popular texting and online phrases used by millennials, such as LOL, WTF, FML and NBD. Procter & Gamble applied for the trademark in April with the intent of using these words on liquid soap, dishwashing detergents, hard surface cleaners and air fresheners. The term LOL stands for “Laughing out loud,” while WTF is “What the f-uck?,” FML is “F-ck my life” and NBD stands for “No big deal.” It is possible that Procter & Gamble is seeking out these patents so it can have complete control over who uses those words in advertising."]
[]
["American City Business Journals•7 days ago"]
["Former P&G executive hired as CEO of rival firm"]
["A 24-year veteran of Procter & Gamble Co. has been hired as CEO of a pharmaceutical and personal care products firm whose brands include several that compete with those of Procter."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["The Independent•7 days ago"]
["Procter & Gamble wants to trademark online acronyms including WTF and LOL to advertise soap"]
["Procter & Gamble has filed trademark applications for a number of popular and widely used internet acronyms, including LOL and WTF. The consumer products group, which owns a huge number of brands, ranging from Always to Vicks, has filed applications with the US Patent and Trademark Office to trademark FML (f**k my life), LOL (laughing out loud), NBD (no big deal) and WTF (what the f**k). According to the applications, P&G hopes to use the phrases to advertise a variety of cleaning products, including liquid soap, dishwashing detergents, surface cleaners and air fresheners."]
[]
["American City Business Journals•7 days ago"]
["P&G cuts bonus for CEO David Taylor"]
["Procter & Gamble Co. revealed this morning that CEO David Taylor took a 4 percent pay cut in the recent ended fiscal year."]
[]
["Bloomberg•8 days ago"]
["P&G Files to Trademark Some Millennial Phrases"]
["SRSLY, P&G?"]
[]
["American City Business Journals•8 days ago"]
["Why P&G seeks to trademark LOL initialisms"]
["Procter & Gamble Co. has filed trademark applications for popular initialisms such as WTF and LOL, noting they could be used to market products such as dishwashing detergents, liquid soap, hard-surface cleaners and air fresheners."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["CNBC•8 days ago"]
["Procter and Gamble wants to trademark ‘LOL,’ ‘WTF’ and other millennial-friendly acronyms"]
["P&G has applied to use four acronyms in liquid soap, dishwashing detergent, hard surface cleaners and air fresheners."]
["CNBC•8 days ago"]
["Procter and Gamble wants to trademark ‘LOL,’ ‘WTF’ and other millennial-friendly acronyms"]
["P&G has applied to use four acronyms in liquid soap, dishwashing detergent, hard surface cleaners and air fresheners. Procter and Gamble wants to trademark three-letter acronyms including 'LOL' and 'WTF' to use in an unlikely category: dishwashing detergents and soap. P&G, owner of brands such as Febreze, Tide and Mr Clean, has applied to the U.S. Patent and Trademark Office to use 'LOL' (which stands for Laughing Out Loud), 'WTF' (What The F---), 'NBD' (No Big Deal) and 'FML' (F--- My Life)."]
[]
["CNBC Videos•7 days ago"]
["P&G wants to trademark \"LOL\" and other millennial phrases"]
["The \"Closing Bell\" team discusses Proctor & Gamble's attempt to reach more millennial consumers."]
[]
["Yahoo Finance Video•7 days ago"]
["P&G looks to trademark some familiar phrases"]
["Procter & Gamble, have applied for trademarks on four popular acronyms:  LOL, WTF, NBD,  and FML. Yahoo Finance's Melody Hahm, Dion Rabouin, and Pras Subramanian discuss."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["JNJ",134.59,-0.36,-2.7000000000000001E-3]
["Johnson & Johnson"]
["KO",44.57,-0.38,-8.5000000000000006E-3]
["Coca-Cola Company (The)"]
["XOM",80.13,-0.38,-4.7000000000000002E-3]
["Exxon Mobil Corporation"]
["PEP",112.01,0.05,4.0000000000000002E-4]
["Pepsico, Inc."]
["MMM",210.85,0.63,3.0000000000000001E-3]
["3M Company"]
["Recommendation Rating"]
[]
[2.7]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (19)"]
[]
["Current 82.94"]
["Average 83.08"]
["Low 75.00"]
["High 93.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"PG Mktw Sum","index":245,"n_rows":977,"n_cols":5,"rows_kept":977,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Procter & Gamble Co."]
["NYSE: PG"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Procter & Gamble Co."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PG"]
["/quotes/zigman/238894/composite"]
[]
["$"]
[]
[82.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 240,419"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238894/composite"]
[]
["Today's close"]
[]
[83.41]
[]
[82.93]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[82.39]
[]
[83.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[70.73]
[]
[94.67]
[]
[]
[]
["Company Description"]
[]
["Procter & Gamble Co. engages in the provision of branded consumer packaged goods. It operates through the following segments: Beauty; Grooming; Health Care; Fabric & Home Care; and Baby, Feminine & Family Care. The Beauty segment offers hair, skin, and personal care. The Grooming segment comprises o..."]
[]
["Procter & Gamble Co. engages in the provision of branded consumer packaged goods. It operates through the following segments: Beauty; Grooming; Health Care; Fabric & Home Care; and Baby, Feminine & Family Care. The Beauty segment offers hair, skin, and personal care. The Grooming segment comprises of shave care like female and male blades and razors, pre and post shave products, and appliances. The Health Care segment includes oral care products like toothbrushes, toothpaste, and personal health care such as gastrointestinal, rapid diagnostics, respiratory, and vitamins, minerals, and supplements. The Fabric and Home Care segment consist of fabric enhancers, laundry additives and detergents, and air, dish, and surface care. The Baby, Feminine and Family Care segment sells baby wipes, diapers, and pants, adult incontinence, feminine care, paper towels, tissues, and toilet paper. The company was founded by William Procter and James Gamble in 1837 and is headquartered in Cincinnati, OH."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[22.75]
[]
["P/E Ratio (with extraordinary items)"]
[]
[22.44]
[]
["P/E Ratio (without extraordinary items)"]
[]
[21.27]
[]
["Price to Sales Ratio"]
[]
[3.1]
[]
["Price to Book Ratio"]
[]
[3.8]
[]
["Price to Cash Flow Ratio"]
[]
[13.95]
[]
["Enterprise Value to EBITDA"]
[]
[12.88]
[]
["Enterprise Value to Sales"]
[]
[3.4]
[]
["Total Debt to Enterprise Value"]
[]
[0.14000000000000001]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[726435]
[]
["Income Per Employee"]
[]
[105978]
[]
["Receivables Turnover"]
[]
[14.4]
[]
["Total Asset Turnover"]
[]
[0.56000000000000005]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[0.83]
[]
["Quick Ratio"]
[]
[0.66]
[]
["Cash Ratio"]
[]
[0.42]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[49.95]
[]
["Operating Margin"]
[]
[22.12]
[]
["Pretax Margin"]
[]
[19.940000000000001]
[]
["Net Margin"]
[]
[14.59]
[]
["Return on Assets"]
[]
[8.17]
[]
["Return on Equity"]
[]
[18.14]
[]
["Return on Total Capital"]
[]
[11.45]
[]
["Return on Invested Capital"]
[]
[13.32]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[60.96]
[]
["Total Debt to Total Capital"]
[]
[37.43]
[]
["Total Debt to Total Assets"]
[]
[26.44]
[]
["Long-Term Debt to Equity"]
[]
[40.65]
[]
["Long-Term Debt to Total Capital"]
[]
[24.96]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. David S. Taylor",57,1980,"Chairman, President & Chief Executive Officer"]
["Mr. Jon R. Moeller",53,1988,"Vice Chairman & Chief Financial Officer"]
["Mr. Kathleen B. Fish",61,1979,"Chief Research, Development & Innovation Officer"]
["Mr. Javier Polit","-",2003,"Chief Information Officer"]
["Mr. Giovanni Ciserani",56,"-","Group President-Global Fabric & Home Care"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43341,"Deborah Platt Majoras",11097,"  Disposition at $83.53 per share. ",926932]
[null,"Chief Legal Officer & Secy"]
[43339,"Kathleen B. Fish",599,"  Disposition at $83.48 per share. ",50004]
[null,"Chf Rsch, Dev & Innv Officer"]
[43336,"Yannis Skoufalos",6000,"  Disposition at $83.17 per share. ",499020]
[null,"Global Product Supply Officer"]
[43335,"Marc S. Pritchard",873,"  Derivative/Non-derivative trans. at $83.55 per share. ",72939]
[null,"Chief Brand Officer"]
[43334,"David S. Taylor",21029,"  Disposition at $83.52 per share. ",1756342]
[null,"Chairman, President & CEO; Director"]
[43334,"Jon R. Moeller",10833,"  Disposition at $83.52 per share. ",904772]
[null,"Vice Chairman and CFO"]
[43334,"Mary Lynn Ferguson-McHugh",5006,"  Disposition at $83.52 per share. ",418101]
[null,"Group President Global Family"]
[43334,"Steven D. Bishop",5006,"  Disposition at $83.52 per share. ",418101]
[null,"Group President Global Health"]
[43334,"R. Alexandra Keith",3410,"  Disposition at $83.52 per share. ",284803]
[null,"President Global Hair & Beauty"]
[43334,"Carolyn M. Tastad",4181,"  Disposition at $83.52 per share. ",349197]
[null,"Group President - NA SMO"]
[43334,"Jeffrey K. Schomburger",4177,"  Disposition at $83.52 per share. ",348863]
[null,"Global Sales Officer, CBD"]
[43334,"Deborah Platt Majoras",5402,"  Disposition at $83.52 per share. ",451175]
[null,"Chief Legal Officer & Secy"]
[43334,"Kathleen B. Fish",4291,"  Disposition at $83.52 per share. ",358384]
[null,"Chf Rsch, Dev & Innv Officer"]
[43334,"Shailesh Jejurikar",3410,"  Disposition at $83.52 per share. ",284803]
[null,"President - Global Fabric Care"]
[43334,"Magesvaran Suranjan",3227,"  Disposition at $83.52 per share. ",269519]
[null,"President - Asia Pacific SMO"]
[43334,"Ma Fatima Francisco",2198,"  Disposition at $83.52 per share. ",183576]
[null,"President - Global Baby"]
[43334,"Yannis Skoufalos",4711,"  Disposition at $83.52 per share. ",393462]
[null,"Global Product Supply Officer"]
[43334,"Gary A Coombe",2901,"  Disposition at $83.52 per share. ",242291]
[null,"President-Global Grooming"]
[43334,"David S. Taylor",47191,"  Award at $0 per share. ",0]
[null,"Chairman, President & CEO; Director"]
[43334,"Jon R. Moeller",23090,"  Award at $0 per share. ",0]
[null,"Vice Chairman and CFO"]
[43334,"Mary Lynn Ferguson-McHugh",12665,"  Award at $0 per share. ",0]
[null,"Group President Global Family"]
[43334,"Steven D. Bishop",12665,"  Award at $0 per share. ",0]
[null,"Group President Global Health"]
[43334,"R. Alexandra Keith",7183,"  Award at $0 per share. ",0]
[null,"President Global Hair & Beauty"]
[43334,"Carolyn M. Tastad",10426,"  Award at $0 per share. ",0]
[null,"Group President - NA SMO"]
[43334,"Jeffrey K. Schomburger",8572,"  Award at $0 per share. ",0]
[null,"Global Sales Officer, CBD"]
[43334,"Deborah Platt Majoras",12356,"  Award at $0 per share. ",0]
[null,"Chief Legal Officer & Secy"]
[43334,"Kathleen B. Fish",9036,"  Award at $0 per share. ",0]
[null,"Chf Rsch, Dev & Innv Officer"]
[43334,"Shailesh Jejurikar",7183,"  Award at $0 per share. ",0]
[null,"President - Global Fabric Care"]
[43334,"Magesvaran Suranjan",6796,"  Award at $0 per share. ",0]
[null,"President - Asia Pacific SMO"]
[43334,"Ma Fatima Francisco",6796,"  Award at $0 per share. ",0]
[null,"President - Global Baby"]
[43334,"Yannis Skoufalos",9962,"  Award at $0 per share. ",0]
[null,"Global Product Supply Officer"]
[43334,"Gary A Coombe",7183,"  Award at $0 per share. ",0]
[null,"President-Global Grooming"]
[43333,"Marc S. Pritchard",11043,"  Award at $0 per share. ",0]
[null,"Chief Brand Officer"]
[43333,"Juan Fernando Posada",6796,"  Award at $0 per share. ",0]
[null,"President - LA SMO"]
[43333,"Matthew Price",7183,"  Award at $0 per share. ",0]
[null,"President - Greater China SMO"]
[43333,"R. Alexandra Keith",4754,"  ",396150]
[null,"President Global Hair & Beauty"]
[43328,"Jeffrey K. Schomburger",4138,"  Disposition at $83.91 per share. ",347219]
[null,"Global Sales Officer, CBD"]
[43327,"Juan Fernando Posada",3080,"  Disposition at $81.98 per share. ",252498]
[null,"President - LA SMO"]
[43327,"Juan Fernando Posada",3080,"  Derivative/Non-derivative trans. at $72.14 per share. ",222191]
[null,"President - LA SMO"]
[43325,"Jon R. Moeller",2873,"  Disposition at $81.35 per share. ",233718]
[null,"Vice Chairman and CFO"]
[43325,"Marc S. Pritchard",2978,"  Disposition at $81.35 per share. ",242260]
[null,"Chief Brand Officer"]
[43325,"Jeffrey K. Schomburger",1985,"  Disposition at $81.35 per share. ",161479]
[null,"Global Sales Officer, CBD"]
[43325,"Deborah Platt Majoras",1980,"  Disposition at $81.35 per share. ",161073]
[null,"Chief Legal Officer & Secy"]
[43325,"Deborah Platt Majoras",574,"  Derivative/Non-derivative trans. at $81.38 per share. ",46712]
[null,"Chief Legal Officer & Secy"]
[43325,"Deborah Platt Majoras",506,"  Derivative/Non-derivative trans. at $81.38 per share. ",41178]
[null,"Chief Legal Officer & Secy"]
[43325,"Deborah Platt Majoras",678,"  Derivative/Non-derivative trans. at $81.38 per share. ",55175]
[null,"Chief Legal Officer & Secy"]
[43325,"Deborah Platt Majoras",618,"  Derivative/Non-derivative trans. at $81.38 per share. ",50292]
[null,"Chief Legal Officer & Secy"]
[43325,"Deborah Platt Majoras",555,"  Derivative/Non-derivative trans. at $81.38 per share. ",45165]
[null,"Chief Legal Officer & Secy"]
[43319,"Matthew Price",11626,"  Disposition at $82 per share. ",953332]
[null,"President - Greater China SMO"]
[43319,"Matthew Price",11626,"  Derivative/Non-derivative trans. at $48.17 per share. ",560024]
[null,"President - Greater China SMO"]
["/news/latest/company/us/pg"]
[]
["MarketWatch News on PG"]
[]
["How to cut your investment risk with large-cap dividend stocks"]
[]
["32 min ago3:39 p.m. Aug. 31, 2018"]
[]
["- Philip van Doorn"]
[]
["Procter & Gamble wants to trademark internet acronyms, including LOL, WTF"]
[]
["10:54 a.m. Aug. 25, 2018"]
[]
["- Ruth Brown"]
[]
["The 15 U.S. companies that are investing the most in tomorrowâ€™s big ideas"]
[]
["8:44 a.m. Aug. 24, 2018"]
[]
["- Rex Nutting"]
[]
["What the stock marketâ€™s record-busting move means as Jackson Hole ramps up"]
[]
["8:41 a.m. Aug. 24, 2018"]
[]
["- Victor Reklaitis"]
[]
["How Coca-Cola and Procter & Gamble made me raise my small-business prices"]
[]
["4:04 p.m. Aug. 20, 2018"]
[]
["- Allan Ripp"]
[]
["Warning to parents: Pampers and Huggies are about to get more expensive "]
[]
["10:04 a.m. Aug. 15, 2018"]
[]
["- Alessandra Malito"]
[]
["Dental-supply company Dentsplyâ€™s stock closes at five-year low "]
[]
["7:59 a.m. Aug. 9, 2018"]
[]
["- Ciara Linnane"]
[]
["Meet the man who makes $1,500 a month from a side hustle selling live crickets"]
[]
["9:48 a.m. Aug. 3, 2018"]
[]
["- Elisabeth Buchwald"]
[]
["Procter & Gamble changes course, will raise prices"]
[]
["4:59 p.m. July 31, 2018"]
[]
["- MarketWatch.com"]
[]
["S&P 500, Nasdaq rise, book 4th straight monthly gain "]
[]
["4:43 p.m. July 31, 2018"]
[]
["- Victor Reklaitis"]
[]
["Hereâ€™s what companies are saying about tariffs this earnings season"]
[]
["2:04 p.m. July 31, 2018"]
[]
["- Anora M. Gaudiano"]
[]
["Appleâ€™s shaping up for a massive earnings beat, strategist predicts"]
[]
["8:48 a.m. July 31, 2018"]
[]
["- Victor Reklaitis"]
[]
["P&G shares slip after soft fiscal 2019 guidance"]
[]
["7:15 a.m. July 31, 2018"]
[]
["- Tonya Garcia"]
[]
["P&G sees 2019 sales growth flat-up 1%; FactSet revenue consensus of $67.77 bln implies 1.4% growth"]
[]
["7:09 a.m. July 31, 2018"]
[]
["- Tomi Kilgore"]
[]
["P&G's stock falls 2.4% premarket after Q4 results"]
[]
["7:07 a.m. July 31, 2018"]
[]
["- Tomi Kilgore"]
[]
["P&G Q4 reported gross margin decreased 3.1 percentage points"]
[]
["7:07 a.m. July 31, 2018"]
[]
["- Tomi Kilgore"]
[]
["P&G Q4 baby, feminine and family care sales down 13% to $4.46 bln; FactSet consensus $4.62 bln"]
[]
["7:06 a.m. July 31, 2018"]
[]
["- Tomi Kilgore"]
[]
["P&G Q4 fabric and home care sales down 11% to $5.36 bln; FactSet consensus $5.36 bln"]
[]
["7:05 a.m. July 31, 2018"]
[]
["- Tomi Kilgore"]
[]
["P&G Q4 beauty sales up 10% to $3.10 bln; FactSet consensus $3.01 bln"]
[]
["7:05 a.m. July 31, 2018"]
[]
["- Tomi Kilgore"]
[]
["P&G sees fiscal 2019 adj. EPS growth 3%-8%; FactSet EPS consensus $4.39 implies 4% growth"]
[]
["7:04 a.m. July 31, 2018"]
[]
["- Tomi Kilgore"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/pg"]
[]
["Other News on PG"]
[]
["How To Retire In 2018 With Your Vanguard Account"]
[]
["1:20 p.m. Today1:20 p.m. Aug. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["How To Retire At 63 With A Measly Half-Million"]
[]
["10:24 a.m. Aug. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Colgate-Palmolive: It's Time To Show Its Teeth"]
[]
["10:39 a.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Canada Eager To Seal Trade Deal (Wall Street Breakfast Podcast)"]
[]
["7:36 a.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Wall Street Breakfast: Canada Eager To Seal Trade Pact"]
[]
["6:57 a.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["China may scrap two-child limit"]
[]
["4:57 a.m. Aug. 28, 2018"]
[]
["- Seeking Alpha"]
[]
["Coty: Any Appeal Is Driven By Lackluster Share Performance"]
[]
["8:51 p.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Coty, Inc.: All Is Not Lost? (Early Evidence CoverGirl Efforts Are Working)"]
[]
["11:58 a.m. Aug. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["3M Canâ€™t Shake Ranking as Dowâ€™s Poorest Performing Stock"]
[]
["8:34 a.m. Aug. 25, 2018"]
[]
["- 247WallSt.com"]
[]
["5 Safe Dividend Stocks (On Sale) For Your Retirement Portfolio - August 2018"]
[]
["8:30 a.m. Aug. 25, 2018"]
[]
["- Seeking Alpha"]
[]
["Procter & Gamble Tries to Trademark LOL, WTF and More"]
[]
["3:12 p.m. Aug. 24, 2018"]
[]
["- InvestorPlace.com"]
[]
["Who Can Retire In Their Early 50s With $1 Million?"]
[]
["11:55 a.m. Aug. 24, 2018"]
[]
["- Seeking Alpha"]
[]
["3 Dividend Stocks to Fund Your Nest Egg"]
[]
["12:27 p.m. Aug. 22, 2018"]
[]
["- Motley Fool"]
[]
["10 Dow Jones Stocks to Buy Before They Rally"]
[]
["10:09 a.m. Aug. 22, 2018"]
[]
["- InvestorPlace.com"]
[]
["Brushers Are Buying Sensodyneâ€™s Pitch "]
[]
["9:00 a.m. Aug. 22, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Dividend Sensei's Portfolio Update 48: The Best Way To Overcome Your Biggest Investing Problem"]
[]
["2:43 p.m. Aug. 21, 2018"]
[]
["- Seeking Alpha"]
[]
["Coty Feels Strain of $12 Billion Bet on P&G Beauty Business"]
[]
["1:08 p.m. Aug. 21, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Coty (COTY) Q4 Earnings In Line, Sales Miss, Stock Down"]
[]
["10:24 a.m. Aug. 21, 2018"]
[]
["- Zacks.com"]
[]
["Facebook Stock Has Further to Fall Before You Buy It on the Dip"]
[]
["10:18 a.m. Aug. 21, 2018"]
[]
["- InvestorPlace.com"]
[]
["The 5 Best-Performing Stocks of Last Week"]
[]
["10:44 a.m. Aug. 20, 2018"]
[]
["- InvestorPlace.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Procter & Gamble Co."]
[]
["One Procter & Gamble Plaza"]
[]
["Cincinnati, Ohio 45202-3315"]
[]
["Phone"]
[]
["1 5139831100"]
[]
["Industry"]
[]
["Personal Care Products/Appliances"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43617]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$66.83B"]
[]
["Net Income"]
[]
["$9.75B"]
[]
["2018 Sales Growth"]
[]
[2.7E-2]
[]
["Employees"]
[]
[92000]
[]
["Annual Report for PG"]
[]
["/news/pressrelease/company/us/pg"]
[]
["Press Releases on PG"]
[]
["The Tampax and Always Radiant Collection Brings Back the HBCU Dance#RadiantDanceOff Contest and Inspires Women to Radiate Confidence this Homecoming Season and Beyond"]
[]
["9:26 a.m. Aug. 30, 2018"]
[]
["- BusinessWire - BZX"]
[]
["P&G to Webcast Presentation from the Barclays Global Consumer Staples Conference, September 6"]
[]
["9:00 a.m. Aug. 29, 2018"]
[]
["- BusinessWire - BZX"]
[]
["The global super absorbent polymers market size is expected to reach USD 11.03 billion by 2022"]
[]
["10:19 a.m. Aug. 27, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Movado Group, Inc. Appoints Stephen Sadove to Its Board of Directors"]
[]
["4:05 p.m. Aug. 23, 2018"]
[]
["- BusinessWire - BZX"]
[]
["The Global Color Cosmetics Market size is expected to reach $9.9 billion by 2024, rising at a market growth of 7.6% CAGR during the forecast period"]
[]
["9:17 a.m. Aug. 22, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The Global Professional Hair Care Market size is expected to reach $24.7 billion by 2024, rising at a market growth of 4.6% CAGR during the forecast period"]
[]
["8:59 a.m. Aug. 22, 2018"]
[]
["- PR Newswire - PRF"]
[]
["The Global Electric Toothbrush Market size is expected to reach $3.9 billion by 2024, rising at a market growth of 8.1% CAGR during the forecast period"]
[]
["8:45 a.m. Aug. 22, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Procter & Gamble Brings Relief to Residents Affected by Northern California Wildfires with P&G Product Kits and Tide Loads of Hope Laundry Services"]
[]
["11:25 a.m. Aug. 16, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Nintex Names Dustin Grosse as Chief Marketing and Strategy Officer"]
[]
["12:05 p.m. Aug. 15, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Head Back-to-School in Style with Must-Have Grooming Tools from Braun"]
[]
["9:05 a.m. Aug. 14, 2018"]
[]
["- BusinessWire - BZX"]
[]
["OH Partners Evolves Management Team, Eyes National Growth, â€˜Agency of the Futureâ€™"]
[]
["11:20 a.m. Aug. 9, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Nearly 1 in 5 American Girls Have Missed School Due to Lack of Period Protection1: Always® Joins Forces with Gina Rodriguez & Feeding America® to Help #EndPeriodPoverty and Keep Girls in School"]
[]
["8:00 a.m. Aug. 7, 2018"]
[]
["- BusinessWire - BZX"]
[]
["The Green Chemistry & Commerce Council (GC3) and InnoCentive Announce Award Recipients in the Challenge for Novel Green Preservatives"]
[]
["8:30 a.m. Aug. 6, 2018"]
[]
["- GlobeNewswire"]
[]
["P&G Announces Fourth Quarter and Fiscal Year 2018 Results"]
[]
["7:00 a.m. July 31, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Procter & Gamble Renews Commitment to Cincinnati Music Festival as Presenting Sponsor Through 2022"]
[]
["8:00 a.m. July 27, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Global Medical Adhesives and Sealants Industry"]
[]
["3:20 p.m. July 26, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Global Medical Adhesives and Sealants Industry"]
[]
["1:54 p.m. July 25, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Transform Your Beauty Routine With Braunâ€™s Newest Innovation"]
[]
["8:00 a.m. July 25, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Dawn Commemorates 40 Years of Helping Save Wildlife"]
[]
["1:01 p.m. July 20, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Circulate Capital Launches New Venture to Invest in Solutions to Ocean Plastic"]
[]
["9:30 a.m. July 18, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:11 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PG Mkwt Basic","index":246,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]

{"sheet":"PG Yahoo Gr","index":247,"n_rows":310,"n_cols":5,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["Mobile"]
["More"]
["Yahoo"]
["Search"]
[]
[]
["Now you can search stock related news and private companies such as Airbnb."]
[]
["No matching results for ''"]
["Tip: Try a valid symbol or a specific company name for relevant results"]
["Give feedback on the new search experience"]
[]
[]
[]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Please upgrade the browser to the latest."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2901.52]
["+0.39(+0.01%)"]
["Dow 30"]
[25964.82]
["-22.10(-0.09%)"]
["Nasdaq"]
[8109.54]
["+21.17(+0.26%)"]
["Russell 2000"]
[1741.21]
["+8.86(+0.51%)"]
["Crude Oil"]
[69.930000000000007]
["-0.32(-0.46%)"]
["Gold"]
[1205.2]
["+0.20(+0.02%)"]
["Silver"]
[14.43]
["-0.05(-0.32%)"]
["EUR/USD"]
[1.1599999999999999]
["-0.01(-0.52%)"]
["The Procter & Gamble Company (PG)"]
["NYSE - Nasdaq Real Time Price. Currency in USD"]
[]
["Add to watchlist"]
[]
[]
[]
["82.94-0.47 (-0.56%)"]
["At close: 3:59PM EDT"]
["82.90 -0.04 (-0.04%)"]
["After hours: 4:11PM EDT"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysis"]
["Sustainability"]
["Stock chart is not supported by your current browser"]
["Previous Close",83.41]
["Open",83.35]
["Bid","82.96 x 1400"]
["Ask","82.97 x 800"]
["Day's Range","82.39 - 83.53"]
["52 Week Range","70.73 - 94.67"]
["Volume",4628332]
["Avg. Volume",7920093]
["Market Cap","206.451B"]
["Beta",0.43]
["PE Ratio (TTM)",22.6]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","2.87 (3.44%)"]
["Ex-Dividend Date",43300]
["1y Target Est",83.08]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",17,17,21,20]
["Avg. Estimate",1.1000000000000001,1.2,4.42,4.71]
["Low Estimate",1.04,1.1399999999999999,4.34,4.59]
["High Estimate",1.1499999999999999,1.25,4.58,4.8899999999999997]
["Year Ago EPS",1.0900000000000001,1.19,4.22,4.42]
["Revenue Estimate","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2019)","Next Year (2020)"]
["No. of Analysts",14,14,18,19]
["Avg. Estimate","16.56B","17.26B","66.99B","69.09B"]
["Low Estimate","16.37B","17.09B","66.18B","68.18B"]
["High Estimate","16.81B","17.41B","67.82B","71.86B"]
["Year Ago Sales","16.65B","17.39B","66.83B","66.99B"]
["Sales Growth (year/est)",-6.0000000000000001E-3,-8.0000000000000002E-3,2E-3,3.1E-2]
["Earnings History",43007,43099,43189,43280]
["EPS Est.",1.08,1.1399999999999999,0.98,0.9]
["EPS Actual",1.0900000000000001,1.19,1,0.94]
["Difference",0.01,0.05,0.02,0.04]
["Surprise %",8.9999999999999993E-3,4.3999999999999997E-2,0.02,4.3999999999999997E-2]
["EPS Trend","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2019)","Next Year (2020)"]
["Current Estimate",1.1000000000000001,1.2,4.42,4.71]
["7 Days Ago",1.1000000000000001,1.2,4.42,4.71]
["30 Days Ago",1.1200000000000001,1.2,4.3899999999999997,4.68]
["60 Days Ago",1.1399999999999999,1.21,4.4400000000000004,4.76]
["90 Days Ago",1.1599999999999999,1.22,4.47,4.8]
["EPS Revisions","Current Qtr. (Sep 2018)","Next Qtr. (Dec 2018)","Current Year (2019)","Next Year (2020)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",3,7,11,9]
["Down Last 7 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","PG","Industry","Sector","S&P 500"]
["Current Qtr.",8.9999999999999993E-3,"N/A","N/A",0.47]
["Next Qtr.",8.0000000000000002E-3,"N/A","N/A",0.46]
["Current Year",4.7E-2,"N/A","N/A",0.22]
["Next Year",6.6000000000000003E-2,"N/A","N/A",0.1]
["Next 5 Years (per annum)",6.5000000000000002E-2,"N/A","N/A",0.11]
["Past 5 Years (per annum)",5.0000000000000001E-4,"N/A","N/A","N/A"]
[]
["American City Business Journals•1 hour ago"]
["Some P&G products targeted by price controls"]
["Some Procter & Gamble Co. products were specified in price controls announced by the Venezuelan government."]
[]
["Sponsored"]
[]
["NextAdvisor"]
["New: Earn a $500 Bonus with this card, plus..."]
["Unlimited 4% cash back on dining and entertainment."]
[]
["American City Business Journals•5 hours ago"]
["Plug Power sued after Procter & Gamble worker in Louisiana dies on fuel cell-powered forklift"]
["Plug Power, the Latham, New York, fuel cell manufacturer, was named in a lawsuit against six companies following the May death of a Procter & Gamble employee who was riding a forklift powered by a Plug Power fuel cell."]
[]
["American City Business Journals•yesterday"]
["P&G launches marketing effort linked to online dance contest"]
["Procter & Gamble revealed today that the company is partnering with HBCU Dance Corp. for an online dance competition to help promote the Tampax and Always Radiant Collection."]
[]
["American City Business Journals•yesterday"]
["P&G participates in effort to pursue alternative to animal testing"]
["Procter & Gamble Co. is among companies working with the Institute for In Vitro Sciences to validate what’s being hailed as an improved non-animal test to predict allergic reactions in the skin of people."]
[]
["Zacks•yesterday"]
["P&G (PG) Up 3.5% Since Last Earnings Report: Can It Continue?"]
["P&G (PG) reported earnings 30 days ago. What's next for the stock? We take a look at earnings estimates for some clues."]
[]
["Sponsored"]
[]
["Bankrate"]
["CDs Are Money Machines Right Now: Lock In Rates"]
["2018 is the year to take your finances seriously! Browse our top CD rates in Illinois & find the best way to start saving more today!"]
[]
["American City Business Journals•yesterday"]
["P&G manager, nurse wife invent way to prevent leaving baby in hot car"]
["Procter & Gamble Co. manager Grant Striemer and his wife, Maria, who is a registered nurse, have invented a smartphone app to help prevent parents from accidentally leaving a baby in the back seat of a hot car."]
["Business Wire•yesterday"]
["The Tampax and Always Radiant Collection Brings Back the HBCU Dance #RadiantDanceOff Contest and Inspires Women to Radiate Confidence this Homecoming Season and Beyond"]
["Survey finds that a quarter of African-American women say they avoid dancing while on their periods. The Radiant Collection, from Procter & Gamble’s (P&G) leading feminine protection brands Tampax® and Always®, has partnered with HBCU Dance Corporation, Inc. for the second year in a row for the HBCU Dance #RadiantDanceOff contest – an online dance competition exclusively for majorettes at Historically Black Colleges and Universities (HBCU). The HBCU Dance #RadiantDanceOff contest gives majorette teams across the country the opportunity to upload their winning moves to www.radiantdanceoff.com for a chance to win $20,000 and the uniform of their dreams."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Procter & Gamble Co."]
["Procter & Gamble Co NYSE:PG"]
["Business Wire•2 days ago"]
["P&G to Webcast Presentation from the Barclays Global Consumer Staples Conference, September 6"]
["Jon R. Moeller, Vice Chairman and Chief Financial Officer of The Procter & Gamble Company will be a featured speaker at the Barclays Global Consumer Staples Conference in Boston, Thursday, September 6, 2018 at 8:15 a.m."]
[]
["Sponsored"]
[]
["Stitch Fix"]
["The New Way To Shop"]
["Whether you want to try a different look or restock old favorites, we’ll pick new clothes for you and deliver them right to your doorstep."]
[]
["American City Business Journals•3 days ago"]
["P&G remains world’s biggest advertiser, CEO says"]
["Procter & Gamble Co. spent slightly less on advertising in the recently ended fiscal year, but CEO David Taylor claims the company remains the world’s largest advertiser."]
[]
["American City Business Journals•3 days ago"]
["P&G clears hurdle to $4B acquisition"]
["Procter & Gamble Co. today got a required approval to acquire the consumer health care brands of Merck KGaA of Germany."]
[]
["Markit•3 days ago"]
["See what the IHS Markit Score report has to say about Procter & Gamble Co."]
["Procter & Gamble Co NYSE:PG"]
["Reuters•3 days ago"]
["EU clears $3.9 bln P&G deal for German Merck's consumer health business unit"]
["EU antitrust regulators have approved Procter & Gamble's (P&G) 3.4 billion euro ($3.9 billion) acquisition of Merck KGaA's consumer health unit, saying on Tuesday that they had no competition concerns. The takeover would add vitamin brands such as Seven Seas to a P&G portfolio that includes Pampers diapers and Gillette razors while boosting its presence in Latin America and Asian markets. The sector has undergone a wave of consolidation in recent years as companies bulk up product ranges and businesses in other markets, but the European Commission said that a preliminary review of the deal found no serious issues."]
[]
["Sponsored"]
[]
["QuickBooks Enterprise"]
["Learn more with our free eBook."]
["Inventory management is a complex business. Here are five ways to improve it. Learn more with our free eBook."]
[]
["American City Business Journals•4 days ago"]
["Procter & Gamble trims compensation for top executives"]
["Several members of the executive leadership team at Procter & Gamble Co. saw total compensation drop in the recently ended fiscal year."]
[]
["Bloomberg•7 days ago"]
["P&G Trying To Appeal To Millennials"]
["Procter & Gamble wants to trademark the phrases LOL, NBD, FML and WTF https://bloom.bg/2PBIW2w (Source: Bloomberg)"]
["InvestorPlace•7 days ago"]
["Procter & Gamble Tries to Trademark LOL, WTF and More"]
["Procter & Gamble (NYSE:PG) announced that the company is trying to trademark a number of popular texting and online phrases used by millennials, such as LOL, WTF, FML and NBD. Procter & Gamble applied for the trademark in April with the intent of using these words on liquid soap, dishwashing detergents, hard surface cleaners and air fresheners. The term LOL stands for “Laughing out loud,” while WTF is “What the f-uck?,” FML is “F-ck my life” and NBD stands for “No big deal.” It is possible that Procter & Gamble is seeking out these patents so it can have complete control over who uses those words in advertising."]
[]
["American City Business Journals•7 days ago"]
["Former P&G executive hired as CEO of rival firm"]
["A 24-year veteran of Procter & Gamble Co. has been hired as CEO of a pharmaceutical and personal care products firm whose brands include several that compete with those of Procter."]
[]
["Sponsored"]
[]
["Energy Metal News"]
["News That Will Boost Your Investment In Lithium"]
["Lithium continues to be the top choice for investors and analysts alike. Stay focused and on top of the news for this sector by clicking here."]
[]
["The Independent•7 days ago"]
["Procter & Gamble wants to trademark online acronyms including WTF and LOL to advertise soap"]
["Procter & Gamble has filed trademark applications for a number of popular and widely used internet acronyms, including LOL and WTF. The consumer products group, which owns a huge number of brands, ranging from Always to Vicks, has filed applications with the US Patent and Trademark Office to trademark FML (f**k my life), LOL (laughing out loud), NBD (no big deal) and WTF (what the f**k). According to the applications, P&G hopes to use the phrases to advertise a variety of cleaning products, including liquid soap, dishwashing detergents, surface cleaners and air fresheners."]
[]
["American City Business Journals•7 days ago"]
["P&G cuts bonus for CEO David Taylor"]
["Procter & Gamble Co. revealed this morning that CEO David Taylor took a 4 percent pay cut in the recent ended fiscal year."]
[]
["Bloomberg•8 days ago"]
["P&G Files to Trademark Some Millennial Phrases"]
["SRSLY, P&G?"]
[]
["American City Business Journals•8 days ago"]
["Why P&G seeks to trademark LOL initialisms"]
["Procter & Gamble Co. has filed trademark applications for popular initialisms such as WTF and LOL, noting they could be used to market products such as dishwashing detergents, liquid soap, hard-surface cleaners and air fresheners."]
[]
["Sponsored"]
[]
["Motley Fool"]
["A Mini Berkshire to Buy"]
["Motley Fool has issued a rare “Triple Buy” alert on this 1 stock that has Foolish investors comparing it to the world’s most famous investing group."]
[]
["CNBC•8 days ago"]
["Procter and Gamble wants to trademark ‘LOL,’ ‘WTF’ and other millennial-friendly acronyms"]
["P&G has applied to use four acronyms in liquid soap, dishwashing detergent, hard surface cleaners and air fresheners."]
["CNBC•8 days ago"]
["Procter and Gamble wants to trademark ‘LOL,’ ‘WTF’ and other millennial-friendly acronyms"]
["P&G has applied to use four acronyms in liquid soap, dishwashing detergent, hard surface cleaners and air fresheners. Procter and Gamble wants to trademark three-letter acronyms including 'LOL' and 'WTF' to use in an unlikely category: dishwashing detergents and soap. P&G, owner of brands such as Febreze, Tide and Mr Clean, has applied to the U.S. Patent and Trademark Office to use 'LOL' (which stands for Laughing Out Loud), 'WTF' (What The F---), 'NBD' (No Big Deal) and 'FML' (F--- My Life)."]
[]
["CNBC Videos•7 days ago"]
["P&G wants to trademark \"LOL\" and other millennial phrases"]
["The \"Closing Bell\" team discusses Proctor & Gamble's attempt to reach more millennial consumers."]
[]
["Yahoo Finance Video•7 days ago"]
["P&G looks to trademark some familiar phrases"]
["Procter & Gamble, have applied for trademarks on four popular acronyms:  LOL, WTF, NBD,  and FML. Yahoo Finance's Melody Hahm, Dion Rabouin, and Pras Subramanian discuss."]
[]
["People Also Watch"]
["Symbol","Last Price","Change","% Change"]
["JNJ",134.59,-0.36,-2.7000000000000001E-3]
["Johnson & Johnson"]
["KO",44.57,-0.38,-8.5000000000000006E-3]
["Coca-Cola Company (The)"]
["XOM",80.13,-0.38,-4.7000000000000002E-3]
["Exxon Mobil Corporation"]
["PEP",112.01,0.05,4.0000000000000002E-4]
["Pepsico, Inc."]
["MMM",210.85,0.63,3.0000000000000001E-3]
["3M Company"]
["Recommendation Rating"]
[]
[2.7]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (19)"]
[]
["Current 82.94"]
["Average 83.08"]
["Low 75.00"]
["High 93.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["Privacy (Updated)About Our AdsTerms (Updated)"]

{"sheet":"PG Mktwth Gr","index":248,"n_rows":387,"n_cols":5,"rows_kept":387,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Procter & Gamble Co."]
["NYSE: PG"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Procter & Gamble Co."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PG"]
["/quotes/zigman/238894/composite"]
[]
["$"]
[]
[82.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 240,419"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238894/composite"]
[]
["Today's close"]
[]
[83.41]
[]
[82.93]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[82.39]
[]
[83.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[70.73]
[]
[94.67]
[]
[]
["Snapshot"]
["Average Recommendation:","Hold","Average Target Price:",83.48]
["Number of Ratings:",26,"Current Quarters Estimate:",1.1100000000000001]
["FY Report Date:",43617,"Current Year's Estimate:",4.41]
["Last Quarter's Earnings:",0.94,"Median PE on CY Estimate:",18.89]
["Year Ago Earnings:",4.18,"Next Fiscal Year Estimate:",4.71]
[null,null,"Median PE on Next FY Estimate:",17.88]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",18,18,24,21]
["Mean Estimate",1.1100000000000001,1.21,4.41,4.71]
["High Estimates",1.19,1.25,4.5,4.8899999999999997]
["Low Estimates",1.04,1.1399999999999999,4.34,4.59]
["Coefficient Variance",2.99,2.72,1.06,2.08]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",4,5,6]
["OVERWEIGHT",2,2,2]
["HOLD",18,17,16]
["UNDERWEIGHT",0,0,0]
["SELL",2,2,2]
["MEAN","Hold","Hold","Hold"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Clorox Stock Rose 6.1% on August 2"]
[]
["10:24 a.m. Aug. 3, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyzing Cloroxâ€™s Performance in the Fourth Fiscal Quarter"]
[]
["10:24 a.m. Aug. 3, 2018"]
[]
["- MarketRealist.com"]
[]
["Church & Dwight Crushes Q2 Estimates, Reports Stellar Growth"]
[]
["12:53 p.m. Aug. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Why Analysts Are Neutral on Church & Dwight Stock"]
[]
["1:23 p.m. Aug. 15, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Analysts Are Neutral on PG, KMB, CL, and CLX"]
[]
["10:27 a.m. Aug. 10, 2018"]
[]
["- MarketRealist.com"]
[]
["Clorox: Analysts Reacted to the Fourth Fiscal Quarter Results"]
[]
["10:24 a.m. Aug. 3, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:12 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PG Income Qtr","index":249,"n_rows":372,"n_cols":7,"rows_kept":372,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Procter & Gamble Co."]
["NYSE: PG"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Procter & Gamble Co."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PG"]
["/quotes/zigman/238894/composite"]
[]
["$"]
[]
[82.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 240,419"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238894/composite"]
[]
["Today's close"]
[]
[83.41]
[]
[82.93]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[82.39]
[]
[83.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[70.73]
[]
[94.67]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Procter & Gamble Co."]
["View Ratios"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Sales/Revenue","16.08B","16.65B","17.4B","16.28B","16.5B"]
["Sales Growth","-",3.5700000000000003E-2,4.4600000000000001E-2,-6.4000000000000001E-2,1.3599999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","8.3B","8.11B","8.56B","8.21B","8.56B"]
["COGS excluding D&A","7.58B","7.42B","7.89B","7.5B","7.81B"]
["Depreciation & Amortization Expense","720M","692M","676M","716M","750M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-2.2700000000000001E-2,5.5500000000000001E-2,-4.0599999999999997E-2,4.2700000000000002E-2]
["Gross Income","7.78B","8.54B","8.83B","8.07B","7.94B"]
["Gross Income Growth","-",9.7900000000000001E-2,3.4200000000000001E-2,-8.6699999999999999E-2,-1.6E-2]
["Gross Profit Margin","-","-","-","-",0.48110000000000003,"NA"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["SG&A Expense","4.83B","4.65B","4.68B","4.44B","4.83B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","4.83B","4.65B","4.68B","4.44B","4.83B"]
["SGA Growth","-",-3.73E-2,5.7999999999999996E-3,-0.05,8.6400000000000005E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","156M","153M","328M","434M"]
["EBIT after Unusual Expense","-","(156M)","(153M)","(328M)","(434M)"]
["Non Operating Income/Expense","46M","82M","86M","21M","(315M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","116M","115M","122M","133M","136M"]
["Interest Expense Growth","-",-8.6E-3,6.0900000000000003E-2,9.0200000000000002E-2,2.2599999999999999E-2]
["Gross Interest Expense","116M","115M","122M","133M","136M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.93B","3.75B","4.03B","3.25B","2.29B"]
["Pretax Income Growth","-",0.28149999999999997,7.5200000000000003E-2,-0.19339999999999999,-0.29630000000000001]
["Pretax Margin","-","-","-","-",0.13869999999999999,"NA"]
["Income Tax","725M","881M","1.47B","713M","399M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.2B","2.87B","2.56B","2.54B","1.89B"]
["Minority Interest Expense","(13M)","17M","66M","29M","(1M)"]
["Net Income","2.22B","2.85B","2.5B","2.51B","1.89B"]
["Net Income Growth","-",0.28799999999999998,-0.1255,6.4000000000000003E-3,-0.24690000000000001]
["Net Margin Growth","-","-","-","-",0.11459999999999999,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","2.22B","2.85B","2.5B","2.51B","1.89B"]
["Preferred Dividends","63M","62M","62M","74M","67M"]
["Net Income Available to Common","2.15B","2.79B","2.43B","2.44B","1.82B"]
["EPS (Basic)",0.84,1.0900000000000001,0.96,0.97,0.73]
["EPS (Basic) Growth","-",0.29759999999999998,-0.1193,1.04E-2,-0.24740000000000001]
["Basic Shares Outstanding","2.55B","2.55B","2.53B","2.52B","2.5B"]
["EPS (Diluted)",0.82,1.06,0.93,0.95,0.72]
["EPS (Diluted) Growth","-",0.28999999999999998,-0.1226,2.1499999999999998E-2,-0.24049999999999999]
["Diluted Shares Outstanding","2.7B","2.69B","2.67B","2.65B","2.62B"]
["EBITDA","3.67B","4.58B","4.83B","4.34B","3.86B"]
["EBITDA Growth","-",0.24909999999999999,5.4300000000000001E-2,-0.1018,-0.1104]
["EBITDA Margin","-","-","-","-",0.23400000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:12 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PG Balance Qtr","index":250,"n_rows":400,"n_cols":7,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Procter & Gamble Co."]
["NYSE: PG"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Procter & Gamble Co."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PG"]
["/quotes/zigman/238894/composite"]
[]
["$"]
[]
[82.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 240,419"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238894/composite"]
[]
["Today's close"]
[]
[83.41]
[]
[82.93]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[82.39]
[]
[83.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[70.73]
[]
[94.67]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Procter & Gamble Co."]
["View Ratios"]
["Assets"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash & Short Term Investments","15.14B","16.01B","18.76B","15.53B","11.85B"]
["Cash Only","5.57B","5.02B","7.43B","5.33B","2.57B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",5.7500000000000002E-2,0.1719,-0.1719,-0.23719999999999999]
["Cash & ST Investments / Total Assets",0.12570000000000001,0.1303,0.14810000000000001,0.1249,0.1002]
["Total Accounts Receivable","4.59B","4.94B","5.18B","5.15B","4.69B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",7.5800000000000006E-2,4.8599999999999997E-2,-6.4000000000000003E-3,-8.9899999999999994E-2]
["Accounts Receivable Turnover",3.5,3.37,3.36,3.16,3.52]
["Inventories","4.62B","5.02B","5.13B","5.21B","4.74B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","2.14B","2.12B","2.14B","2.07B","2.05B"]
["Miscellaneous Current Assets","2.14B","2.12B","2.14B","2.07B","2.05B"]
["Total Current Assets","26.49B","28.1B","31.21B","27.96B","23.32B"]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Property, Plant & Equipment","19.89B","20.11B","20.42B","20.93B","20.6B"]
["Property, Plant & Equipment - Gross","40.15B","-","-","-","41.85B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","20.26B","-","-","-","21.25B"]
["Total Investments and Advances","132M","132M","115M","124M","141M"]
["Other Long-Term Investments","132M","132M","115M","124M","141M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","68.89B","69.45B","69.85B","70.3B","69.08B"]
["Net Goodwill","44.7B","45.19B","45.62B","46.18B","45.18B"]
["Net Other Intangibles","24.19B","24.26B","24.22B","24.13B","23.9B"]
["Other Assets","5B","5.06B","5.05B","5.06B","5.17B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","120.41B","122.85B","126.64B","124.37B","118.31B"]
["Assets - Total - Growth","-",2.0299999999999999E-2,3.09E-2,-1.7999999999999999E-2,-4.87E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","13.55B","14.03B","15.55B","12.86B","10.42B"]
["Short Term Debt","11.88B","14.03B","15.55B","12.86B","8.65B"]
["Current Portion of Long Term Debt","1.68B","-","-","-","1.77B"]
["Accounts Payable","9.63B","9.46B","9.74B","9.72B","10.34B"]
["Accounts Payable Growth","-",-1.8100000000000002E-2,2.98E-2,-2.5000000000000001E-3,6.4600000000000005E-2]
["Income Tax Payable","449M","-","-","-","268M"]
["Other Current Liabilities","6.58B","7.24B","7.82B","8.13B","7.2B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","5.23B","7.24B","7.82B","8.13B","5.9B"]
["Total Current Liabilities","30.21B","30.72B","33.11B","30.71B","28.24B"]
["Long-Term Debt","18.04B","20.19B","22.19B","22.44B","20.86B"]
["Long-Term Debt excl. Capitalized Leases","18B","20.19B","22.19B","22.44B","20.78B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","38M","-","-","-","85M"]
["Provision for Risks & Charges","7.38B","-","-","-","9.5B"]
["Deferred Taxes","8.13B","8.48B","6.15B","6.08B","6.16B"]
["Deferred Taxes - Credit","8.13B","8.48B","6.15B","6.08B","6.16B"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","870M","8.04B","10.49B","10.19B","666M"]
["Other Liabilities (excl. Deferred Income)","870M","8.04B","10.49B","10.19B","666M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","64.63B","67.44B","71.92B","69.42B","65.43B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.53680000000000005,0.54890000000000005,0.56789999999999996,0.55820000000000003,0.55300000000000005]
["Preferred Stock (Carrying Value)","1.01B","991M","986M","972M","967M"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","1.01B","991M","986M","972M","967M"]
["Common Equity (Total)","54.18B","53.83B","53.13B","53.34B","51.33B"]
["Common Stock Par/Carry Value","4.01B","4.01B","4.01B","4.01B","4.01B"]
["Retained Earnings","96.12B","97.2B","97.88B","98.62B","98.64B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(7.26B)","(6.42B)","(6.24B)","(5.31B)","(7.27B)"]
["Unrealized Gain/Loss Marketable Securities","(25M)","(29M)","(90M)","(160M)","(173M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(93.72B)","(95.56B)","(97.12B)","(97.91B)","(99.22B)"]
["Common Equity / Total Assets",0.45,0.43809999999999999,0.41949999999999998,0.4289,0.43380000000000002]
["Total Shareholders' Equity","55.18B","54.82B","54.11B","54.32B","52.29B"]
["Total Shareholders' Equity / Total Assets",0.45829999999999999,0.44619999999999999,0.42730000000000001,0.43669999999999998,0.442]
["Accumulated Minority Interest","594M","597M","609M","631M","590M"]
["Total Equity","55.78B","55.42B","54.72B","54.95B","52.88B"]
["Liabilities & Shareholders' Equity","120.41B","122.85B","126.64B","124.37B","118.31B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:12 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PG Cash Qtr","index":251,"n_rows":381,"n_cols":7,"rows_kept":381,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
[]
["New York Markets After Hours "]
[]
["Market Snapshot Winners and Losers"]
[]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Procter & Gamble Co."]
["NYSE: PG"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Procter & Gamble Co."]
[]
["After Hours"]
[]
[" --Real time quotes"]
[]
["Aug 31, 2018, 4:08 p.m."]
[]
["PG"]
["/quotes/zigman/238894/composite"]
[]
["$"]
[]
[82.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 240,419"]
[]
["Real time quotes"]
[]
["/quotes/zigman/238894/composite"]
[]
["Today's close"]
[]
[83.41]
[]
[82.93]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[82.39]
[]
[83.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[70.73]
[]
[94.67]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Procter & Gamble Co."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42916,43008,43100,43190,43281,"5-qtr trend"]
["Net Income before Extraordinaries","2.2B","2.87B","2.56B","2.54B","1.89B"]
["Net Income Growth","-",0.3034,-0.1077,-8.2000000000000007E-3,-0.25590000000000002]
["Depreciation, Depletion & Amortization","720M","692M","676M","716M","750M"]
["Depreciation and Depletion","643M","615M","601M","641M","675M"]
["Amortization of Intangible Assets","77M","77M","75M","75M","75M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(219M)","426M","(2.43B)","182M","(18M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","116M","3M","(4M)","63M","503M"]
["Funds from Operations","2.82B","3.99B","799M","3.5B","3.13B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","869M","(360M)","2.89B","(148M)","1.07B"]
["Receivables","(163M)","(304M)","(243M)","97M","273M"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","816M","301M","3.23B","(245M)","532M"]
["Net Operating Cash Flow","3.69B","3.63B","3.68B","3.35B","4.2B"]
["Net Operating Cash Flow Growth","-",-1.55E-2,1.46E-2,-8.9800000000000005E-2,0.25230000000000002]
["Net Operating Cash Flow / Sales",0.22939999999999999,0.218,0.21179999999999999,0.2059,0.25440000000000002]
[]
["Investing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Capital Expenditures","(1.15B)","(1.13B)","(768M)","(910M)","(907M)"]
["Capital Expenditures (Fixed Assets)","(1.15B)","(1.13B)","(768M)","(910M)","(907M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",1.9099999999999999E-2,0.3216,-0.18490000000000001,3.3E-3]
["Capital Expenditures / Sales",-7.1800000000000003E-2,-6.8000000000000005E-2,-4.4200000000000003E-2,-5.5899999999999998E-2,-5.5E-2]
["Net Assets from Acquisitions","-","-","(101M)","(7M)","(1M)"]
["Sale of Fixed Assets & Businesses","160M","120M","81M","45M","23M"]
["Purchase/Sale of Investments","2M","(1.52B)","(383M)","969M","982M"]
["Purchase of Investments","(626M)","(1.94B)","(1.66B)","(172M)","(139M)"]
["Sale/Maturity of Investments","628M","420M","1.27B","1.14B","1.12B"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(992M)","(2.53B)","(1.17B)","97M","97M"]
["Net Investing Cash Flow Growth","-",-1.5544,0.53790000000000004,1.0828,0]
["Net Investing Cash Flow / Sales",-6.1699999999999998E-2,-0.1522,-6.7299999999999999E-2,6.0000000000000001E-3,5.8999999999999999E-3]
[]
["Financing Activities"]
[]
[null,42916,43008,43100,43190,43281,"5-qtr trend"]
["Cash Dividends Paid - Total","(1.83B)","(1.82B)","(1.81B)","(1.81B)","(1.86B)"]
["Common Dividends","(1.58B)","(1.82B)","(1.81B)","(1.81B)","(1.61B)"]
["Preferred Dividends","(247M)","-","-","-","(253M)"]
["Change in Capital Stock","(625M)","(1.92B)","(1.63B)","(921M)","(1.35B)"]
["Repurchase of Common & Preferred Stk.","(700M)","(2.5B)","(1.75B)","(1.38B)","(1.37B)"]
["Sale of Common & Preferred Stock","75M","580M","118M","460M","19M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","75M","580M","118M","460M","19M"]
["Issuance/Reduction of Debt, Net","222M","2.02B","3.29B","(2.9B)","(3.65B)"]
["Change in Current Debt","(829M)","48M","1.48B","(2.78B)","(2.18B)"]
["Change in Long-Term Debt","1.05B","1.97B","1.82B","(121M)","(1.47B)"]
["Issuance of Long-Term Debt","962M","2.12B","2.95B","-","-"]
["Reduction in Long-Term Debt","89M","(151M)","(1.13B)","(121M)","(1.47B)"]
["Other Funds","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(2.23B)","(1.72B)","(152M)","(5.64B)","(6.86B)"]
["Net Financing Cash Flow Growth","-",0.2266,0.91180000000000005,-36.092100000000002,-0.21690000000000001]
["Net Financing Cash Flow / Sales",-0.1386,-0.10349999999999999,-8.6999999999999994E-3,-0.3463,-0.41570000000000001]
["Exchange Rate Effect","159M","82M","47M","82M","(192M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","626M","(545M)","2.41B","(2.11B)","(2.76B)"]
["Free Cash Flow","2.53B","2.5B","2.92B","2.44B","3.29B"]
["Free Cash Flow Growth","-",-1.38E-2,0.16689999999999999,-0.16220000000000001,0.34749999999999998]
["Free Cash Flow Yield","-","-","-","-",1.8499999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["4:12 PM EDT"]
[43343]
["/marketstate/country/us"]
["New York"]
["After"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["4:08p"]
[]
["BREAKING"]
[]
["Trump tells Congress he intends to sign trade deal with Mexico"]
[]
["4:07p"]
[]
["BREAKING"]
[]
["Stocks end choppy session mixed, but log strong August gains"]
[]
["4:04p"]
[]
["Dow logs monthly gain of 2.2%"]
[]
["4:04p"]
[]
["Nasdaq up by 5.7% this month"]
[]
["4:03p"]
[]
["S&P 500 up by 3% in August"]
[]
["4:02p"]
[]
["Nasdaq logs weekly climb of 2%"]
[]
["4:01p"]
[]
["S&P 500 and Dow up more than 0.6% this week"]
[]
["4:01p"]
[]
["S&P 500 holds flat"]
[]
["4:01p"]
[]
["Dow Jones Industrial Average sheds 28 points"]
[]
["4:01p"]
[]
["Nasdaq Composite up by 0.3%"]
[]
["4:00p"]
[]
["BREAKING"]
[]
["Stocks close flat as traders monitor U.S.-Canada trade talks"]
[]
["3:58p"]
[]
["U.S., Canada officials to meet again Wednesday, USTR says"]
[]
["3:58p"]
[]
["Trump will include Canada in trade deal 'if it is willing': USTR "]
[]
["3:56p"]
[]
["Trump intends to sign trade agreement with Mexico in 90 days: USTR"]
[]
["3:56p"]
[]
["Hereâ€™s exactly what time to get on the road to beat Labor Day traffic "]
[]
["3:56p"]
[]
["What NOT to buy on Labor Day weekend"]
[]
["3:55p"]
[]
["Brace yourself: This is how much Americaâ€™s 1% has saved"]
[]
["3:55p"]
[]
["I started as an office cleaner and eventually bought a home, but I fear my husband will take it if we divorce"]
[]
["3:55p"]
[]
["I paid for my girlfriendâ€™s rent, food, vacations and utilities while she was in collegeâ€”now weâ€™re breaking up"]
[]
["3:51p"]
[]
["10-year Treasury yield logs largest weekly climb in more than a month"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[25964.82]
[-22.1]
[-8.9999999999999998E-4]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[8109.54]
[21.17]
[2.5999999999999999E-3]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2901.52]
[0.39]
[1E-4]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]